| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING TAX PREPARATION | 20,500 | 20,500 |
| 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 | 43,030 | 43,030 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 20801 N 21ST AVE BLDG LAND | 2015-02 | P | 2015-05 |
ONKT HOLDINGS LLC |
950,000 | 950,000 | ||||
| 9299 W OLIVE AVE 302 BLDG LAND | 2011-05 | P | 2015-04 |
KONCRETE JUNGLE PROPERTIES LLC |
204,037 | 166,838 | 53,837 | 16,638 | ||
| 9299 W OLIVE AVE 302 CARPET | 2011-05 | P | 2015-04 |
KONCRETE JUNGLE PROPERTIES LLC |
1,477 | 1,209 | 1,147 | 879 | ||
| 9299 W OLIVE AVE 302 IMPROVEMENTS | 2012-08 | P | 2015-04 |
KONCRETE JUNGLE PROPERTIES LLC |
5,486 | 4,537 | 1,258 | 309 | ||
| 9299 W OLIVE AVE 402 BLDG | 2014-12 | P | 2015-03 |
PAGE HOLDING I |
177,643 | 174,849 | 2,980 | 186 | ||
| 9299 W OLIVE AVE 402 LAND | 2014-12 | P | 2015-03 |
PAGE HOLDING I |
43,857 | 43,708 | 149 | |||
| 9299 W OLIVE AVE 402 CAP COSTS | 2015-03 | P | 2015-03 |
PAGE HOLDING I |
2,309 | -2,309 | ||||
| ALIBABA | 2015-08 | P | 2015-12 | 10,493 | 9,214 | 1,279 | ||||
| BANCO SANTANDER SA | 2015-08 | P | 2015-08 | 4,952 | 5,318 | -366 | ||||
| BANK OF AMERICA | 2015-08 | P | 2015-12 | 23,230 | 23,858 | -628 | ||||
| BNP PARIBAS SP | 2015-08 | P | 2015-12 | 4,482 | 4,947 | -465 | ||||
| CANADIAN OIL SANDS LTD | 2015-07 | P | 2015-12 | 17,953 | 17,714 | 239 | ||||
| CVS HEALTH CORP | 2014-07 | P | 2015-04 | 12,451 | 9,687 | 2,764 | ||||
| DEUTSCHE X-TRACKERS | 2014-12 | P | 2015-01 | 6,969 | 7,217 | -248 | ||||
| EOG RESOURCES | 2015-07 | P | 2015-12 | 9,427 | 10,895 | -1,468 | ||||
| FIRST TRUST AMEX BIOTECH | 2015-08 | P | 2015-10 | 214 | 216 | -2 | ||||
| FREEPORT-MCMORAN | 2015-08 | P | 2015-12 | 4,947 | 8,110 | |||||
| HENDERSON EUROPEAN FOCUS | 2015-07 | P | 2015-12 | 16,379 | 18,000 | -1,621 | ||||
| HIGHLAND GLOBAL ALLOC | 2015-03 | P | 2015-04 | 22,704 | 22,202 | 502 | ||||
| ISHARES MSCI JAPAN | 2014-12 | P | 2015-01 | 4,094 | 4,009 | 85 | ||||
| ISHARES SHORT MATURITY | 2015-08 | P | 2015-08 | 951 | 951 | |||||
| QUALCOM | 2014-11 | P | 2015-04 | 5,054 | 5,237 | -183 | ||||
| SANCHEZ ENERGY | 2015-07 | P | 2015-12 | 13,973 | 13,029 | 3,723 | ||||
| SUCOR ENERGY INC | 2015-07 | P | 2015-12 | 18,099 | 18,412 | -313 | ||||
| THE FINANCIAL SEL SECT | 2015-08 | P | 2015-12 | 4,743 | 4,987 | -244 | ||||
| TOTAL S A SPON ADR | 2015-12 | P | 2015-12 | 7,796 | 8,178 | -382 | ||||
| VANGUARD INFO TECH | 2015-08 | P | 2015-12 | 329 | 294 | 35 | ||||
| WHITING PETROLEUM | 2015-08 | P | 2015-12 | 3,849 | 6,919 | -3,070 | ||||
| WISDOMTREE EUROPE | 2014-07 | P | 2015-04 | 8,066 | 7,111 | 955 | ||||
| WISDOMTREE JAPN | 2015-01 | P | 2015-04 | 4,603 | 4,055 | 548 | ||||
| YPF SOCIEDAD ADS | 2015-08 | P | 2015-12 | 16,073 | 17,756 | -1,683 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY CASH ACCOUNT | 14,100 | 14,100 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 2,027,911 | 107,437 | 1,920,474 | 2,508,000 |
| IMPROVEMENTS | 25,374 | 4,375 | 20,999 | |
| LAND | 360,535 | 360,535 | 480,000 | |
| EQUIPMENT | 12,980 | 3,031 | 9,949 | 11,000 |
| VEHICLE | 4,000 | 2,080 | 1,920 | 3,000 |
| LOAN FEES | 760 | 337 | 423 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 2,275 | 2,275 |
| Item No. | 1 |
|---|---|
| Lender's Name | GRAND CANYON TITLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 137,500 |
| Balance Due | 137,500 |
| 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 | 310500 |
| Item No. | 2 |
|---|---|
| Lender's Name | FIRST CITIZENS BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250,000 |
| Balance Due | 219,383 |
| 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. | 3 |
|---|---|
| Lender's Name | FIRST FIDELITY BANK LOC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100,000 |
| Balance Due | 220,250 |
| 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 | 485000 |
| Item No. | 4 |
|---|---|
| Lender's Name | 83RD STONEGATE LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 218,969 |
| Balance Due | 218,969 |
| Date of Note | 2015-12 |
| Maturity Date | 2018-12 |
| Repayment Terms | 1,848 PMTS FOR 36 MO THEN BAL DUE |
| Interest Rate | 0000000000.060000000000 |
| Security Provided by Borrower | 14155 N 83RD AVE BLDG |
| Purpose of Loan | PURCHASE RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV | 360000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESTRADA NOTE RECEIVABLE | 54,367 | 20,796 | 20,796 |
| THUNDER MFG NOTE RECEIVABLE | 10,066 | 4,378 | 4,378 |
| BROICH NOTE RECEIVABLE | 17,000 | ||
| DVPO7 LLC NOTE RECEIVABLE | 115,517 | ||
| NEW RIVER ELECTRIC NOTE RECEIVABLE | 373,001 | ||
| H LOPEZ NOTE RECEIVABLE | 109,853 | 109,280 | 109,280 |
| NAC NOTE RECEIVABLE | 52,097 | 52,097 | |
| PINO NOTE RECEIVABLE | 59,594 | 59,594 | |
| DEVARGAS NOTE RECEIVABLE | 80,000 | 80,000 | |
| HIDALGO I NOTE RECEIVABLE | 39,000 | 39,000 | |
| HIDALGO II NOTE RECEIVABLE | 66,000 | 66,000 | |
| JOHNSON NOTE RECEIVABLE | 154,102 | 154,102 | |
| ROBERSON NOTE RECEIVABLE | 15,000 | 15,000 | |
| D LOPEZ NOTE RECEIVABLE | 8,000 | 8,000 | |
| KONCRETE JUNGLE LLC NOTE RECEIVABLE | 177,337 | 177,337 |
| Description | Amount |
|---|---|
| WASH SALES DISALLOWED | 5,942 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 97,883 | 97,883 | ||
| AMORTIZATION | 253 | 253 | ||
| BANK CHARGES | 375 | 375 | ||
| AUTO EXPENSES | 2,463 | 2,463 | ||
| MANAGEMENT FEES | 1,249 | 1,249 | ||
| OFFICE EXP | 4,330 | 4,330 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,100 | 12,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2014 FEDERAL INCOME TAXES | 916 | 916 |