| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDERSEN TAX LLC - TAX FEES | 5,576 | 5,576 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WILLETTA WINDOWS | 2014-02-20 | 66,870 | 30,463 | SL | 15 | 4,458 | |||
| WILLETTA PROPERTY | 2014-07-30 | 12,838 | 2,111 | SL | 39 | 329 | |||
| WILLETTA WINDOWS | 2014-05-16 | 12,000 | 5,267 | SL | 15 | 800 | |||
| COMPUTERS/PRINTERS | 2015-08-05 | 976 | 976 | SL | 5 | ||||
| COMPUTERS/PRINTERS | 2016-06-16 | 2,171 | 1,953 | SL | 5 | 218 | |||
| WILLETTA PROPERTY | 2016-05-31 | 67,942 | 7,984 | SL | 39 | 1,742 | |||
| COMPUTER (2017) | 2017-04-18 | 4,330 | 3,175 | SL | 5 | 866 | |||
| BUILDING | 2010-12-20 | 863,744 | 222,384 | M39 | 22,146 | ||||
| BUILDING IMPROVES | 2011-07-01 | 959,240 | 232,645 | M39 | 24,595 | ||||
| BUILDING IMPROVES | 2012-07-01 | 42,203 | 9,153 | M39 | 1,082 | ||||
| BUILDING IMPROVES | 2014-01-01 | 67,938 | 12,124 | M39 | 1,742 | ||||
| COMPUTERS/PRINTERS | 2012-10-09 | 2,753 | 2,753 | SL | 5 | ||||
| COMPUTERS/PRINTERS | 2014-06-01 | 1,175 | 1,175 | SL | 5 | ||||
| COMPUTERS/PRINTERS | 2014-07-24 | 1,462 | 1,462 | SL | 5 | ||||
| COMPUTERS/PRINTERS | 2014-08-28 | 2,200 | 2,200 | SL | 5 | ||||
| FURNITURE | 2014-01-01 | 8,217 | 8,217 | SL | 5 | ||||
| FURNITURE | 2014-06-14 | 609 | 609 | SL | 5 | ||||
| COMPUTER | 2021-12-07 | 2,848 | SL | 5 | 47 | ||||
| FURNITURE | 2021-06-08 | 13,000 | SL | 5 | 1,517 | ||||
| APPLIANCES | 2021-06-29 | 3,607 | SL | 5 | 361 | ||||
| FURNITURE | 2021-11-01 | 15,217 | SL | 5 | 507 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS (SEE ATTACHED) | 103,399 | 157,503 |
| REIT'S (SEE ATTACHED) | 38,655 | 44,334 |
| CLOSED-END FUNDS(SEE ATTACHED) | 26,596 | 29,280 |
| EXCHANGE TRADED PRODUCTS (SEE | ||
| ATTACHED - LESS $2,896 ROC) | 263,819 | 349,194 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR 2020 RETURN OF CAPITAL | 364 |
| TIMING DIFFERECE | 173 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL & IRA FEES | 2,842 | 1,497 | 1,345 | |
| MISC. EXPENSES | 130 | 68 | 62 | |
| INSURANCE | 27,084 | 14,268 | 12,816 | |
| HOUSEHOLD FOOD & SUPPLIES | 5,794 | 3,052 | 2,742 | |
| COMPUTERS & TECHNOLOGY | 4,539 | 2,391 | 2,148 | |
| MEMBERSHIP FEES | 2,849 | 1,501 | 1,348 | |
| UTILITIES | 34,508 | 18,179 | 16,329 | |
| FURNITURE & BEDDING | 14,665 | 7,725 | 6,940 | |
| SECURITY | 724 | 381 | 343 | |
| OFFICE EXPENSES | 1,701 | 896 | 805 | |
| BANKING FEES | 6,745 | 3,553 | 3,192 | |
| CLEANING & REPAIRS | 41,751 | 21,994 | 19,757 | |
| SOFTWARE | 3,278 | 1,727 | 1,551 | |
| PERMITS | 1,049 | 553 | 496 | |
| POSTAGE | 9 | 5 | 4 | |
| VEHICLE EXPENSES | 119 | 63 | 56 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM INCOME | 254,745 | 254,745 | |
| CLEANING INCOME | 7,020 | 7,020 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 43,717 | 0 |
| Name | Address |
|---|---|
| OLIVIA MARSHALL |
8340 N Ridgeview Drive Paradise Valley,AZ85253 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES |