| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,096,490 | 0 | 1,096,490 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PASSERELLE | AT COST | 291,307 | 440,000 |
| INVESTMENT IN BBG | FMV | 33,858 | 33,858 |
| A3 MADRONE INVESTMENT | FMV | 1,325 | 1,325 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WIP - BUILDING | 1,838,514 | 1,910,461 | 1,910,461 |
| LOAN FEE | 50,749 | 50,749 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 50 | 25 | 25 | 0 |
| OFFICE SUPPLIES | 50 | 25 | 25 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | -353 | -353 | -353 |
| MISC | 1,100 | 1,100 | 1,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO DGL | 300,000 | 170,873 |
| LOAN FROM FRONTIER | 0 | 2,305,947 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE PROPERTY TAX | 24,403 | 24,403 | 0 | 0 |
| FEDERAL TAX | 2,419 | 0 | 2,419 | 0 |