| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 6838 NR BUILDING | 2013-11-26 | 52,589 | 15,535 | M27 | 1,355 | ||||
| 3031 MF BUILDING | 2013-11-26 | 70,256 | 20,760 | M27 | 27 | 2,555 | |||
| 8509 IW BUILDING | 2013-11-26 | 76,067 | 22,474 | M27 | 2,766 | ||||
| 4126 HH BUILDING | 2013-12-23 | 61,136 | 17,877 | M27 | 2,223 | ||||
| 2809 ALBANY BLDG | 2014-07-01 | 33,704 | 9,137 | M27 | 1,225 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 6,434 | 1,745 | M27 | 234 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 50,162 | 13,604 | M27 | 1,824 | ||||
| 4339 BATHURST BLDG | 2014-05-01 | 64,320 | 17,835 | M27 | 2,339 | ||||
| 4339 BATHURST IMPR | 2014-05-01 | 15,731 | 4,362 | M27 | 572 | ||||
| 3611 KILEY BLDG | 2015-01-01 | 69,837 | 17,668 | M27 | 2,539 | ||||
| 3611 KILEY IMPROV | 2015-01-01 | 16,139 | 4,084 | M27 | 587 | ||||
| 6608 DUNCROFT BLDG | 2015-01-01 | 50,429 | 12,761 | M27 | 1,834 | ||||
| 6608 DUNCROFT IMPR | 2015-01-01 | 2,266 | 571 | M27 | 82 | ||||
| 6937 DELTA LAKE BL | 2015-02-01 | 49,498 | 12,375 | M27 | 1,800 | ||||
| 6937 DELTA LAKE IM | 2015-02-01 | 4,270 | 1,066 | M27 | 155 | ||||
| 2809 ALBANY IMPROV | 2015-09-01 | 3,570 | 818 | M27 | 130 | ||||
| 4126 HH IMPROVE | 2015-06-01 | 7,786 | 1,851 | M27 | 283 | ||||
| 4126 HH IMPROVE | 2016-06-23 | 3,675 | 742 | M27 | 134 | ||||
| 6937 DELTA LAKE IM | 2016-05-12 | 4,260 | 872 | M27 | 155 | ||||
| 9104 ST MICHAELS | 2017-09-01 | 90,831 | 14,176 | M27 | 3,303 | ||||
| 6838 NR IMPROV | 2019-07-01 | 1,646 | 147 | M27 | 42 | ||||
| 3031 MF IMPROVE | 2019-07-01 | 13,237 | 1,183 | M27 | 481 | ||||
| 8509 IW IMPROV | 2019-06-01 | 21,714 | 2,008 | M27 | 790 | ||||
| 8509 IW LAND | 2013-09-05 | 12,243 | L | ||||||
| 6838 NR LAND | 2013-06-14 | 5,560 | L | ||||||
| 3031 MF LAND | 2013-08-23 | 12,166 | L | ||||||
| 4126 HH LAND | 2013-10-21 | 14,462 | L | ||||||
| 2809 ALBANY LAND | 2014-07-01 | 13,966 | L | ||||||
| 6608 DUNCROFT LAND | 2015-01-01 | 14,223 | L | ||||||
| 6937 DELTA LAND | 2015-02-01 | 10,134 | L | ||||||
| 9104 ST M LAND | 2017-09-01 | 18,000 | L | ||||||
| 3611 KILEY LAND | 2015-01-01 | 14,859 | L | ||||||
| 4339 BATHURST LAND | 2014-05-01 | 18,145 | L | ||||||
| 8509 IW APPLIANCES | 2013-11-29 | 594 | 594 | DDBA | 5 | ||||
| 4339 BATHURST IMPR | 2020-08-01 | 2,924 | 146 | M27 | 106 | ||||
| 4339 BATHURST APPL | 2020-07-17 | 1,780 | 890 | DDBA | 5 | 356 | |||
| 2809 ALBANY IMPROV | 2022-12-05 | 20,840 | M27 | 32 | |||||
| 4126 HH IMPROV | 2022-12-23 | 11,046 | M27 | 17 | |||||
| 6608 DUNCROFT IMPR | 2022-04-15 | 620 | M27 | 16 | |||||
| 9104 ST MICHAELS | 2022-10-14 | 1,470 | M27 | 11 | |||||
| 4126 HH IMPR | 2021-09-15 | 4,180 | 44 | M27 | 152 | ||||
| 4339 BATHURST IMPR | 2021-05-13 | 4,345 | 99 | M27 | 158 | ||||
| 6937 DELTA IMPR | 2021-09-15 | 1,806 | 19 | M27 | 66 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | FMV | 2,905,899 | 2,905,899 |
| CHARLES SCWAB | FMV | 4,095,610 | 4,095,610 |
| SHOREPATH | FMV | 499,479 | 499,479 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6838 NR BUILDING | ||||
| 3031 MF BUILDING | 70,256 | 23,315 | 46,941 | |
| 8509 IW BUILDING | 76,067 | 25,240 | 50,827 | |
| 4126 HH BUILDING | 61,136 | 20,100 | 41,036 | |
| 2809 ALBANY BLDG | 33,704 | 10,362 | 23,342 | |
| 2809 ALBANY IMPROV | 6,434 | 1,979 | 4,455 | |
| 2809 ALBANY IMPROV | 50,162 | 15,428 | 34,734 | |
| 4339 BATHURST BLDG | 64,320 | 20,174 | 44,146 | |
| 4339 BATHURST IMPR | 15,731 | 4,934 | 10,797 | |
| 3611 KILEY BLDG | 69,837 | 20,207 | 49,630 | |
| 3611 KILEY IMPROV | 16,139 | 4,671 | 11,468 | |
| 6608 DUNCROFT BLDG | 50,429 | 14,595 | 35,834 | |
| 6608 DUNCROFT IMPR | 2,266 | 653 | 1,613 | |
| 6937 DELTA LAKE BL | 49,498 | 14,175 | 35,323 | |
| 6937 DELTA LAKE IM | 4,270 | 1,221 | 3,049 | |
| 2809 ALBANY IMPROV | 3,570 | 948 | 2,622 | |
| 4126 HH IMPROVE | 7,786 | 2,134 | 5,652 | |
| 4126 HH IMPROVE | 3,675 | 876 | 2,799 | |
| 6937 DELTA LAKE IM | 4,260 | 1,027 | 3,233 | |
| 9104 ST MICHAELS | 90,831 | 17,479 | 73,352 | |
| 6838 NR IMPROV | ||||
| 3031 MF IMPROVE | 13,237 | 1,664 | 11,573 | |
| 8509 IW IMPROV | 21,714 | 2,798 | 18,916 | |
| 8509 IW LAND | 12,243 | 12,243 | ||
| 6838 NR LAND | ||||
| 3031 MF LAND | 12,166 | 12,166 | ||
| 4126 HH LAND | 14,462 | 14,462 | ||
| 2809 ALBANY LAND | 13,966 | 13,966 | ||
| 6608 DUNCROFT LAND | 14,223 | 14,223 | ||
| 6937 DELTA LAND | 10,134 | 10,134 | ||
| 9104 ST M LAND | 18,000 | 18,000 | ||
| 3611 KILEY LAND | 14,859 | 14,859 | ||
| 4339 BATHURST LAND | 18,145 | 18,145 | ||
| 8509 IW APPLIANCES | 594 | 594 | ||
| 4339 BATHURST IMPR | 2,924 | 252 | 2,672 | |
| 4339 BATHURST APPL | 1,780 | 1,246 | 534 | |
| 2809 ALBANY IMPROV | 20,840 | 32 | 20,808 | |
| 4126 HH IMPROV | 11,046 | 17 | 11,029 | |
| 6608 DUNCROFT IMPR | 620 | 16 | 604 | |
| 9104 ST MICHAELS | 1,470 | 11 | 1,459 | |
| 4126 HH IMPR | 4,180 | 196 | 3,984 | |
| 4339 BATHURST IMPR | 4,345 | 257 | 4,088 | |
| 6937 DELTA IMPR | 1,806 | 85 | 1,721 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 319,265 | 10,203 | 10,203 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 2,660,479 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 40,349 | 40,349 | ||
| BANK CHARGES | 60 | 60 | ||
| STATE TAXES PAID | 1,000 | 1,000 | ||
| PRIMARY WAVE - OTHER | 687 | 687 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Primary Wave Music IP Fund | 15,500 | 15,500 | |
| Traveler Capital Partners II | 442 | 442 | |
| Legacy Capital III | -501 | -501 | |
| Primary Wave Music Prince Coinvest | 839 | 839 | |
| Fortress Transportation | 1,755 | 1,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 874 |