| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WOLLIN NEUSCHATZ, INC. | 7,980 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| RENTAL REAL ESTATE - 2773 Kelly St | 2004-02-02 | 334,883 | 169,716 | STRAIGHT LINE | 0000000040.000000000000 | 6,698 | 6,698 | ||
| LAND- 2773 Kelly St | 2004-02-02 | 77,114 | STRAIGHT LINE | ||||||
| RENTAL REAL ESTATE - 2785 Kelly St | 2006-06-29 | 485,104 | 178,982 | STRAIGHT LINE | 0000000028.000000000000 | 14,110 | 14,110 | ||
| LAND 2785 Kelly St | 2006-06-29 | 100,000 | STRAIGHT LINE | ||||||
| IMPROVEMENT - 2773 Kelly St | 2006-04-17 | 18,809 | 10,397 | STRAIGHT LINE | 0000000028.000000000000 | 546 | 546 | ||
| IMPROVEMENT - 2773 Kelly St | 2007-02-02 | 19,244 | 10,062 | STRAIGHT LINE | 0000000027.000000000000 | 560 | 560 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL REAL ESTATE - 2773 Kelly St | 334,883 | 176,414 | ||
| LAND | 77,114 | |||
| RENTAL REAL ESTATE - 2785 Kelly St | 485,104 | 279,417 | ||
| LAND - 2785 Kelly St | 100,000 | |||
| IMPROVEMENT - 2773 Kelly St | 18,809 | 10,943 | ||
| IMPROVEMENT - 2773 Kelly St | 19,244 | 10,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | TODD MURRAY |
| Lender's Title | VP |
| Original Amount of Loan | 4000 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | EXEMPT PURPOSE |
| Description of Lender Consideration | INTEREST FREE LOAN |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 406,000 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0000000000.068750000000 |
| Security Provided by Borrower | INVESTMENT REAL ESTATE |
| Purpose of Loan | RE MTGE |
| Description of Lender Consideration | RESIDENTIAL RE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART HELD FOR PUBLIC EXHIBIT | 894,862 | 894,862 | 552,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 463 | 463 | ||
| DELAWARE REPRESENTATION FEE | 390 | |||
| LANDSAPING | 1,620 | 1,620 | ||
| CONSULTING | 827 | 827 | ||
| REPAIRS | 4,653 | 4,653 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA LOAN | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ART CONSULTANT | 12,081 | 6,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate tax not included in line 20 | 11,530 | 11,530 | ||
| State Franchise Tax | 25 |