| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 60,727 | 0 | 60,459 | 268 |
| 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 | 2,818 | 200DB | 5.000000000000 | 201 | 0 | 201 | |
| DELL ULTRASHARP MONITOR | 2019-04-01 | 711 | 663 | 200DB | 5.000000000000 | 48 | 0 | 48 | |
| MICROSOFT LAPTOP | 2021-04-28 | 1,486 | 594 | 200DB | 5.000000000000 | 297 | 0 | 297 |
| Dissolution Name | Dissolution Address | Explanation | Dissolution Amount |
|---|---|---|---|
| NA |
NA NA,WA00000 |
NOT APPLICABLE - SEE LIQUIDATION STATEMENT. NO ASSETS HAVE BEEN DISTRIBUTED. | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MICROSOFT SURFACE BOOK 2 | 3,019 | 3,019 | 0 | |
| DELL ULTRASHARP MONITOR | 711 | 711 | 0 | |
| MICROSOFT LAPTOP | 1,486 | 891 | 595 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | 1,015,989 | 0 | 0 |
| DUE FROM VISTA CREEK, LLC | 33,333 | 0 | 0 |
| DUE FROM VINTAGE AT LAUGHLIN, LLC | 6,667 | 0 | 0 |
| RIGHT OF USE ASSETS | 18,501 | 0 | 0 |
| DUE FROM CLARKSTON RAC | 91,489 | 0 | 0 |
| DUE FROM HILLTOP LOFTS | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| FINAL YEAR ADJUSTEMENT | 290,595 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 6,072 | 0 | 6,045 | 27 |
| INSURANCE | 15,142 | 0 | 15,075 | 67 |
| FILING FEES | 1,499 | 0 | 1,492 | 7 |
| BANK CHARGES | 2,170 | 0 | 2,160 | 10 |
| REPAIRS & MAINTENANCE | 1,412 | 0 | 1,405 | 7 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GP FEES | 150,580 | 150,580 | |
| INCOME FROM PARTNERSHIPS | 1,805 | 1,805 | |
| DEVELOPER FEES | 470,578 | 470,578 | |
| CONSULTING FEES | 17,635 | 17,635 | |
| DEVELOPER FEE INTEREST | 46,648 | 46,648 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO MIKE GANCAR | 20,000 | 0 |
| DUE TO RYAN PATTERSON | 20,000 | 0 |
| LETTER OF CREDIT | 93,427 | 0 |
| DEPOSITS | 3,300 | 0 |
| DUE TO HILLTOP | 271,818 | 0 |
| LEASE LIABILITY | 18,772 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 39,724 | 0 | 39,549 | 175 |
| TAXES AND LICENSES | 15,125 | 0 | 15,058 | 67 |