| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Investment property - Building | 2013-03-20 | 974,396 | 246,644 | Straight Line | 40.000000 | 24,360 | 24,360 | 0 | |
| Land Improvements on leased property | 2021-09-01 | 38,784 | 6,464 | Straight Line | 10.000000 | 3,878 | 3,878 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| American Express Co | 245,778 | 249,983 |
| Bank of America Sub Mtn | 98,389 | 99,482 |
| Commonwealth Edison 1st Mortgage | 188,150 | 190,454 |
| Kinder Morgan | 99,887 | 98,542 |
| T-Mobile | 98,065 | 97,927 |
| Capital One Co GLB | 73,231 | 72,924 |
| Wells Fargo & Co Glb | 74,375 | 72,662 |
| CitiGroup Inc. Corp Bond | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land leased-1875 W. Deer Valley Phoenix AZ | 597,211 | 0 | 597,211 | 837,120 |
| Land leased-4236 E. Juanita Dr. Mesa AZ | 1,552,660 | 0 | 1,552,660 | 1,582,754 |
| Land leased-10748 E. Guadalupe Mesa AZ | 3,081,156 | 0 | 3,081,156 | 2,956,800 |
| Building-1875 W. Deer Valley Phoenix AZ | 727,752 | 271,004 | 703,392 | 1,255,680 |
| Land improvements-4236 E. Juanita Mesa AZ | 32,320 | 10,342 | 28,442 | 38,784 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Law Office of Michael P. West - Lease assignment advise | 488 | 488 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Marketable Securities | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortized lease commission $53,754 Period: 120 months current expense: $5,375 | 5,375 | 5,375 | 0 | 0 |
| Insurance on leased property | 5,498 | 5,498 | 0 | 0 |
| Operating expenses | 220 | 220 | 0 | 0 |
| Repairs and Maintenance on leased property | 14,325 | 14,325 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Sales Tax Payable | 1,348 | 1,820 |
| Excise tax payable | 0 | 546 |
| Security Deposit held on lease | 8,785 | 8,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Electronic 990PF provider fees. | 171 | 171 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes on leased property | 39,272 | 39,272 | 0 | 0 |
| Excise tax for 2023 | 5,565 | 0 | 0 | 0 |