| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1045 SAN JOSE LLC | 83,000 | ||
| 2239 CROMWELL CIRCLE, LP | 83,333 | ||
| ASHCROFT VALUE-ADD FD LP | 60,000 | ||
| FRANKFORD SPRINGS APARTMENTS L | 4,640 | 217,000 | |
| RISE COUNTRY CLUB PARTNERS, LL | 100,000 | ||
| RISE DESERT COVE PARTNERS, LLC | 12,943 | 50,000 | |
| RISE PHOENIX PORTFOLIO PARTNER | 220,000 | ||
| RISE SUNCREST PARTNERS, LLC | 159,078 | 500,000 | |
| RISE WG PARTNERS LLC | 8,117 | 50,000 | |
| ZION CAPITAL 4 LLC | 14,840 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 15,435 | 15,435 | ||
| K-1 Exp ASHCROFT VALUE-ADD FD | 1 | |||
| K-1 Exp ZION CAPITAL 4 LLC | 5 | |||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss 1045 SAN JOSE LLC | 1,797 | ||
| K-1 Inc/Loss 2239 CROMWELL CIRCLE, LP | -383 | 71 | |
| K-1 Inc/Loss ASHCROFT VALUE-ADD FD LP | -4,411 | 3,515 | |
| K-1 Inc/Loss FRANKFORD SPRINGS APARTMENTS LP | -24,641 | -2,580 | |
| K-1 Inc/Loss RISE DESERT COVE PARTNERS, LLC | -3,879 | -865 | |
| K-1 Inc/Loss RISE SUNCREST PARTNERS, LLC | -5,685 | 25,735 | |
| K-1 Inc/Loss RISE WG PARTNERS LLC | -33,960 | 2,768 | |
| K-1 Inc/Loss ZION CAPITAL 4 LLC | -4,419 | -4,419 | |
| K-1 Inc/Loss RISE COUNTRY CLUB PARTNERS, LLC | 2,417 | ||
| K-1 Inc/Loss RISE PHOENIX PORTFOLIO PARTNERS, LLC | 5,465 | ||
| Federal Tax Refund | 1,556 | ||
| Interest Income from Notes | 42,616 | 42,616 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NEW ERA INCOME FUND LLC | 425,000 | 425,000 | 2020-09 | 2025-09 | INTEREST MONTHLY & PRINC ON MAT | 10 % | NONE | INVESTMENT | N/A 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 1,000 |