| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 1,225 | 1,225 | 0 | 0 |
| Tax Preparation | 1,100 | 1,100 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Sonic Building | 2008-09-10 | 603,500 | 124,946 | 87 | 2.56 % | 15,474 | 15,474 | ||
| Warehouse-Happy Valley | 2010-06-28 | 310,740 | 20,256 | 87 | 2.56 % | 7,967 | 7,967 | ||
| Warehouse-Deer Valley Rd | 2010-10-14 | 196,786 | 11,145 | 87 | 2.56 % | 5,046 | 5,046 | ||
| Improvements-Deer Valley | 2010-10-14 | 4,170 | 236 | 87 | 2.56 % | 107 | 107 | ||
| Improvements-Happy Valley | 2010-06-28 | 27,370 | 1,785 | 87 | 2.56 % | 702 | 702 | ||
| Comm Bldg-Olive Ave | 2011-05-06 | 165,631 | 6,905 | 87 | 2.56 % | 4,247 | 4,247 | ||
| Carpet-Olive Ave | 2011-05-06 | 1,200 | 465 | 57 | 17.49 % | 210 | 210 | ||
| Improvements - Olive Ave | 2012-08-21 | 4,505 | 43 | 87 | 2.56 % | 116 | 116 | ||
| #110 Happy Valley Office/ | 2012-12-31 | 397,875 | 87 | 2.56 % | 10,202 | 10,202 | |||
| #110 Happy Valley Impr | 2012-12-31 | 22,207 | 87 | 2.56 % | 569 | 569 | |||
| Paving | 2013-06-30 | 8,132 | 66 | 5.00 % | 407 | 407 | |||
| Remodel | 2013-06-30 | 59,930 | 87 | 1.39 % | 834 | 834 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,792,714 | 210,580 | 1,582,134 | 1,413,500 |
| Improvements | 9,332 | 1,082 | 8,250 | |
| Land | 284,686 | 284,686 | 802,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Hartman note receivable | 57,845 | 56,476 | 56,476 |
| Keeley note receivable | 18,484 | 18,484 | |
| Rounding | 2 | 2 | |
| Thunder Mfg note receivable | 14,013 | 14,013 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bad Debt | 25,295 | 25,295 | ||
| Bank Fees | 213 | 213 | ||
| Insurance | 1,630 | 1,630 | ||
| Management Fees | 21,000 | 21,000 | ||
| Rental Expenses | 69,613 | 69,613 | ||
| Storage Rental | 1,380 | 1,380 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposits | 4,900 | 8,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Appraisers | 3,000 | 3,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2012 Federal Income Tax | 2,938 | 2,938 | ||
| Property Taxes - Gallup NM Land | 370 | 370 |