| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,964 | 0 | 6,964 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MICROSOFT SURFACE BOOK 2 | 2019-03-12 | 3,019 | 2,214 | 200DB | 5.000000000000 | 604 | 0 | 604 | |
| DELL ULTRASHARP MONITOR | 2019-04-01 | 711 | 521 | 200DB | 5.000000000000 | 142 | 0 | 142 | |
| MICROSOFT LAPTOP | 2021-04-28 | 1,486 | 396 | 200DB | 5.000000000000 | 198 | 0 | 198 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MICROSOFT SURFACE BOOK 2 | 3,019 | 2,818 | 201 | |
| DELL ULTRASHARP MONITOR | 711 | 663 | 48 | |
| MICROSOFT LAPTOP | 1,486 | 594 | 892 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | 935,990 | 1,015,989 | 1,015,989 |
| DUE FROM VISTA CREEK, LLC | 33,333 | 33,333 | 33,333 |
| DUE FROM VINTAGE AT LAUGHLIN, LLC | 6,667 | 6,667 | 6,667 |
| DUE FROM CHSEW | 6,775 | 0 | 0 |
| DUE FROM TOTEM LAKE | 50,494 | 0 | 0 |
| RIGHT OF USE ASSETS | 18,501 | 18,501 | |
| DUE FROM CLARKSTON RAC | 91,489 | 91,489 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 16,099 | 0 | 16,099 | 0 |
| INSURANCE | 13,580 | 0 | 13,580 | 0 |
| FILING FEES | 4,568 | 0 | 4,568 | 0 |
| BANK CHARGES | 1,276 | 0 | 1,276 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GP FEES | 147,993 | 147,993 | |
| INCOME FROM PARTNERSHIPS | 79,999 | 79,999 | |
| DEVELOPER FEES | 950,000 | 950,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO MIKE GANCAR | 20,000 | 20,000 |
| DUE TO RYAN PATTERSON | 20,000 | 20,000 |
| LETTER OF CREDIT | 68,708 | 93,427 |
| DEPOSITS | 3,300 | 3,300 |
| DUE TO HILLTOP | 0 | 271,818 |
| LEASE LIABILITY | 0 | 18,772 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 43,420 | 0 | 43,420 | 0 |
| TAXES AND LICENSES | 10,928 | 0 | 10,928 | 0 |