| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING TAX PREPARATION | 18,450 | 18,450 |
| 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 | 110,174 | 41,323 | 41,323 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 22849 N 19TH AVE LAND | 2014-02 | P | 2018-05 |
PINION PROPERTIS LLC |
44,000 | 42,064 | 253 | 1,683 | ||
| 14155 N 83RD BLDG | 2016-10 | P | 2018-09 |
BRIAN BRUGGEMAN |
175,010 | 149,159 | 7,786 | 25,396 | 7,331 | |
| 14155 N 83RD BLDG LAND | 2016-10 | P | 2018-09 |
BRIAN BRUGGEMAN |
43,660 | 37,290 | 1,942 | 4,428 | ||
| 14155 N 83RD BLDG IMPROV | 2016-10 | P | 2018-09 |
BRIAN BRUGGEMAN |
10,360 | 8,850 | 461 | 1,484 | 435 | |
| 14155 N 83RD BLDG IMPROV | 2016-10 | P | 2018-09 |
BRIAN BRUGGEMAN |
132,830 | 113,181 | 5,909 | 19,304 | 5,564 | |
| 14155 N 83RD SIGN | 2017-09 | P | 2018-09 |
BRIAN BRUGGEMAN |
8,140 | 7,000 | 362 | 778 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY CASH ACCOUNT | 20,770 | 20,770 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,315,147 | 172,693 | 1,142,454 | 1,587,975 |
| LAND IMPROVEMENTS | 25,374 | 10,069 | 15,305 | 7,000 |
| LAND | 233,482 | 233,482 | 415,000 | |
| EQUIPMENT | 20,306 | 10,403 | 9,903 | 8,000 |
| LOAN FEES | 2,366 | 1,294 | 1,072 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DOWN PMT ON BLDG 9299 W OLIVE 508 | AT COST | 176,000 | 176,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST CITIZENS BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250,000 |
| Balance Due | 176,662 |
| 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. | 2 |
|---|---|
| Lender's Name | GARY SHEPHERD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 130,000 |
| Balance Due | 114,116 |
| Date of Note | 2017-05 |
| Maturity Date | 2027-05 |
| Repayment Terms | 1,549 PMTS FOR 60 MO |
| Interest Rate | 0000000000.070000000000 |
| Security Provided by Borrower | 9299 W OLIVE 508 BLDG |
| Purpose of Loan | REFINANCED BPH LOAN ON RENTAL BLDG |
| Description of Lender Consideration | |
| Consideration FMV | 342000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESTRADA NOTE RECEIVABLE | 10,003 | 4,114 | 4,114 |
| ACCOUNTS RECEIVABLE - APNE | 1,085 | 1,085 | 1,085 |
| WELCHERT NOTE RECEIVABLE | 25,079 | 23,169 | 23,169 |
| H LOPEZ NOTE RECEIVABLE | 7,115 | 3,551 | 3,551 |
| BRUGGEMAN NOTE RECEIVABLE | 352,683 | 352,683 | |
| COMACHO NOTE RECEIVABLE | 18,200 | 16,000 | 16,000 |
| DEVARGAS NOTE RECEIVABLE | 80,000 | ||
| HIDALGO I NOTE RECEIVABLE | 39,000 | 39,000 | 39,000 |
| HIDALGO II NOTE RECEIVABLE | 66,000 | 66,000 | 66,000 |
| JOHNSON NOTE RECEIVABLE | 146,321 | ||
| ROBERSON NOTE RECEIVABLE | 11,418 | 9,234 | 9,234 |
| CECILIA RODRIGUEZ NOTE RECEIVABLE | 9,625 | 9,625 | |
| KONCRETE JUNGLE LLC NOTE RECEIVABLE | 150,575 | 137,575 | 137,575 |
| BILLY GARRIGUS NOTE RECEIVABLE | 12,500 | 12,500 | |
| STONEGATE NOTE RECEIVABLE | 18,000 | 18,000 | |
| KAREN BOWERS NOTE RECEIVABLE | 109,164 | 109,164 | |
| ALTAQWA NOTE RECEIVABLE | 54,107 | 54,107 | |
| ACCOUNTS RECEIVABLE - JAMES F COLE | 89,775 | 89,775 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 103,705 | 103,705 | ||
| AMORTIZATION | 321 | 321 | ||
| BANK CHARGES | 1,746 | 1,746 | ||
| OFFICE | 5,957 | 5,957 | ||
| MANAGEMENT FEES | 8,941 | 8,941 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 16,040 | 16,043 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|