| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| lease commission | 2021-08-01 | 5,375 | 14,782 | 120.00 | 5,375 | 5,375 | 0 | 20,157 |
| 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 | 271,004 | Straight Line | 40.000000 | 24,360 | 24,360 | 0 | |
| Land Improvements - leased property | 2021-09-01 | 38,784 | 10,342 | 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 | 0 | 0 |
| Bank of America Sub Mtn | 0 | 0 |
| Commonwealth Edison 1st Mortgage | 0 | 0 |
| T-Mobile | 0 | 0 |
| Capital One Co GLB | 0 | 0 |
| Kinder Morgan | 99,887 | 99,928 |
| Wells Fargo & Co Glb | 74,375 | 74,739 |
| Home Depot Inc | 119,860 | 119,796 |
| Wells Fargo & Company | 179,807 | 182,363 |
| Charles Schwab | 204,047 | 203,884 |
| Wells Fargo & Company GLB | 101,064 | 99,652 |
| Wells Fargo & Company GLB | 200,217 | 199,304 |
| General Motors Finl Co | 145,148 | 144,294 |
| Boeing | 39,410 | 39,610 |
| 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 | 703,392 | 295,364 | 679,032 | 1,255,680 |
| Land improvements-4236 E. Juanita Mesa AZ | 28,442 | 14,221 | 24,563 | 38,784 |
| 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 | 0 | 0 |
| Operating expenses | 324 | 324 | 0 | 0 |
| Repairs & maintenance on leased property | 13,656 | 13,656 | 0 | 0 |
| Insurance on leased property | 6,086 | 6,086 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit held on lease | 8,785 | 8,785 |
| Sales Tax Payable | 1,820 | 1,894 |
| Excise tax payable | 546 | 337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Electronic 990PF filing fees | 171 | 171 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property tax on leased investment properties | 38,427 | 38,427 | 0 | 0 |
| Excise tax for 2024 | 5,937 | 0 | 0 | 0 |