| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING TAX PREPARATION | 2,150 | 2,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED DEPRECIATION SCHEDULE | 49,867 | 49,867 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 50 SHRS ACTAVIS | 2014-07 | P | 2014-12 | 13,036 | 10,884 | 2,152 | ||||
| 200 SHRS ALCATEL-LUCENT | 2014-06 | P | 2014-10 | 4,764 | 7,232 | -2,468 | ||||
| 60 SHRS APPLE | 2014-10 | P | 2014-12 | 6,760 | 5,795 | 965 | ||||
| 100 SHRS COMCAST | 2014-07 | P | 2014-11 | 5,273 | 5,508 | -235 | ||||
| 200 SHRS EATON | 2014-07 | P | 2014-09 | 13,200 | 15,123 | -1,923 | ||||
| 400 SHRS INOVIO PHARM | 2014-06 | P | 2014-07 | 4,217 | 3,620 | 597 | ||||
| 250 SHRS ORACLE | 2014-09 | P | 2014-12 | 11,453 | 9,947 | 1,506 | ||||
| 27 SHRS THERMO FISHER | 2014-09 | P | 2014-10 | 2,929 | 3,287 | -358 | ||||
| 125 SHRS WISDOMTREE EUROPE | 2014-06 | P | 2014-12 | 7,244 | 7,406 | -4 | ||||
| 100 SHRS WISDOMTREE TRUST JAPN | 2014-06 | P | 2014-12 | 5,344 | 5,055 | 289 | ||||
| 24825 N 16TH AVE OFFICE | 2012-12 | P | 2014-12 | 429,525 | 412,351 | 37,152 | 19,978 | |||
| 24825 N 16TH AVE IMPROVEMENTS | 2012-12 | P | 2014-12 | 25,875 | 23,079 | 3,911 | 1,115 | |||
| 24825 N 16TH AVE REMODEL | 2012-12 | P | 2014-12 | 62,100 | 62,023 | 2,384 | 2,307 | |||
| 240 E 8TH AVE, DURANGO BLDG | 2008-09 | P | 2014-05 | 985,500 | 635,389 | 496,334 | 146,223 | |||
| 240 E 8TH AVE, DURANGO LAND | 2008-09 | P | 2014-05 | 364,500 | 233,294 | 131,206 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 600 shares of BANK OF AMERICA | 9,947 | 10,734 |
| 1000 shares of CANADIAN OIL SANDS | 9,308 | 8,958 |
| 125 shares of CVS HEALTH | 9,687 | 12,039 |
| 75 shares of QUALCOMM | 5,238 | 5,575 |
| 800 shares of SANCHEZ ENERGY | 7,956 | 7,432 |
| 300 shares of SUNCOR ENERGY | 9,510 | 9,534 |
| 427 shares of YPF SOCIEDAD | 12,915 | 11,303 |
| 268 shares of DBEU | 7,217 | 6,981 |
| 356 shares of EWJ | 4,009 | 4,001 |
| 2023 shares of HCOAX | 21,940 | 21,402 |
| MORGAN STANLEY CASH ACCOUNT | 3,305 | 3,305 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,724,050 | 88,377 | 1,635,673 | 1,979,050 |
| IMPROVEMENTS | 25,374 | 2,042 | 23,332 | |
| LAND | 298,405 | 298,405 | 362,405 | |
| EQUIPMENT | 4,800 | 686 | 4,114 | 4,114 |
| VEHICLE | 4,000 | 800 | 3,200 | 3,200 |
| LOAN FEES | 760 | 84 | 676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 1,485 | 1,485 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 291000 |
| Balance Due | |
| Date of Note | 2012-11 |
| Maturity Date | 2017-11 |
| Repayment Terms | 2,465 MONTHLY |
| Interest Rate | 0000000000.060000000000 |
| Security Provided by Borrower | 24825 N 16TH AVE BLDG |
| Purpose of Loan | PURCHASE RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 137500 |
| Balance Due | 137500 |
| Date of Note | 2014-09 |
| Maturity Date | 2014-09 |
| Repayment Terms | 60 MONTH BALLOON PMT |
| Interest Rate | 0000000000.070000000000 |
| Security Provided by Borrower | 9299 W OLIVE 508 BLDG |
| Purpose of Loan | PURCHASE RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV | 279450 |
| Item No. | 3 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250000 |
| Balance Due | 235028 |
| Date of Note | 2014-09 |
| Maturity Date | 2019-09 |
| Repayment Terms | 180 MO AMORT, 60 MO TERM |
| Interest Rate | 0000000000.036500000000 |
| Security Provided by Borrower | 24825 N 16TH ST BLDG |
| Purpose of Loan | PURCHASE RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV | 521410 |
| Item No. | 4 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100000 |
| Balance Due | 125000 |
| Date of Note | 2014-01 |
| Maturity Date | 2017-01 |
| Repayment Terms | 250,000 LOC - INT ONLY |
| Interest Rate | 0000000000.040000000000 |
| Security Provided by Borrower | 25513 N 15TH AVE BLDG |
| Purpose of Loan | PURCHASE RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV | 480000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESTRADA NOTE RECEIVABLE | 54,367 | 54,367 | |
| THUNDER MFG NOTE RECEIVABLE | 14,013 | 10,066 | 10,066 |
| BROICH NOTE RECEIVABLE | 17,000 | 17,000 | |
| DVPO7 LLC NOTE RECEIVABLE | 115,517 | 115,517 | |
| NEW RIVER ELECTRIC NOTE RECEIVABLE | 373,001 | 373,001 | |
| LOPEZ NOTE RECEIVABLE | 109,853 | 109,853 | |
| KEELEY NOTE RECEIVABLE | 18,484 | ||
| HARTMAN NOTE RECEIVABLE | 56,476 | ||
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 113,124 | 113,124 | ||
| AMORTIZATION | 84 | 84 | ||
| BANK CHARGES | 317 | 317 | ||
| AUTO EXPENSES | 692 | 692 | ||
| MANAGEMENT FEES | 13,802 | 13,802 | ||
| OFFICE EXP | 906 | 906 | ||
| STORAGE RENTAL | 1,495 | 1,495 | ||
| WASH SALE | 158 | 158 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 8,250 | 6,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2013 FEDERAL INCOME TAXES | 571 | 571 | ||
| PROPERTY TAXES - GALLUP NM LAND | 362 | 362 |