| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TENANT IMPROVEMENTS | 2018-07-26 | 46,437 | 5,311 | SL | 39.000000000000 | 1,191 | 0 | 1,191 | |
| TENANT IMPROVEMENTS | 2019-04-12 | 33,422 | 3,179 | SL | 39.000000000000 | 857 | 0 | 857 | |
| BARN FLOOR IMPROVEMENT | 2020-03-31 | 2,652 | 442 | SL | 15.000000000000 | 177 | 0 | 177 | |
| ELECTRICAL EQUIPMENT | 2020-09-21 | 1,910 | 1,360 | 200DB | 5.000000000000 | 220 | 0 | 382 | |
| POOL PUMP | 2020-11-02 | 1,520 | 1,082 | 200DB | 5.000000000000 | 175 | 0 | 304 | |
| POOL IMPROVEMENT | 2021-01-31 | 6,000 | 600 | SL | 15.000000000000 | 400 | 0 | 400 | |
| HVAC UNITS | 2021-05-15 | 15,050 | 7,826 | 200DB | 5.000000000000 | 2,890 | 0 | 3,010 | |
| BARN IMPROVEMENT | 2021-06-10 | 5,260 | 526 | SL | 15.000000000000 | 351 | 0 | 351 | |
| REFRIGERATOR | 2021-07-25 | 4,346 | 2,260 | 200DB | 5.000000000000 | 834 | 0 | 869 | |
| EQUIPMENT | 2021-08-05 | 2,532 | 1,316 | 200DB | 5.000000000000 | 486 | 0 | 506 | |
| 1 QUAD | 2022-01-30 | 3,000 | 600 | 200DB | 5.000000000000 | 960 | 0 | 600 | |
| 2013 COACHMAN CATALINA TRAILER | 2022-05-31 | 14,727 | 2,945 | 200DB | 5.000000000000 | 4,713 | 0 | 2,945 | |
| NEW WELL PUMP AND MOTOR 3 HP | 2023-02-28 | 4,500 | 200DB | 5.000000000000 | 900 | 0 | 750 | ||
| 1 QUAD | 2022-01-30 | 3,000 | 600 | 200DB | 5.000000000000 | 480 | 0 | 100 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GAIN ON SALE OF QUAD | 2022-01 | PURCHASED | 2023-02 | 3,700 | 3,000 | COST | 0 | 1,780 | 1,080 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TENANT IMPROVEMENTS | 46,437 | 6,502 | 39,935 | |
| TENANT IMPROVEMENTS | 33,422 | 4,036 | 29,386 | |
| BARN FLOOR IMPROVEMENT | 2,652 | 619 | 2,033 | |
| ELECTRICAL EQUIPMENT | 1,910 | 1,580 | 330 | |
| POOL PUMP | 1,520 | 1,257 | 263 | |
| POOL IMPROVEMENT | 6,000 | 1,000 | 5,000 | |
| HVAC UNITS | 15,050 | 10,716 | 4,334 | |
| BARN IMPROVEMENT | 5,260 | 877 | 4,383 | |
| REFRIGERATOR | 4,346 | 3,094 | 1,252 | |
| EQUIPMENT | 2,532 | 1,802 | 730 | |
| 1 QUAD | 3,000 | 1,560 | 1,440 | |
| 2013 COACHMAN CATALINA TRAILER | 14,727 | 7,658 | 7,069 | |
| NEW WELL PUMP AND MOTOR 3 HP | 4,500 | 900 | 3,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE SUPPLIES | 4,005 | 0 | 0 | 4,005 |
| OTHER EXPENSES | 7,786 | 0 | 0 | 7,786 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL | 556 | 0 | 556 | 0 |
| Name | Address |
|---|---|
| HAILEY MONG |
4951 HAYRIDE ST LAS VEGAS,NV89149 |
| HOLLY CALKINS |
3165 S ATHERTON DR KINGMAN,AZ89149 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,250 | 0 | 2,250 | 0 |