| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 79,168 | 39,584 | 39,584 | 39,584 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OTTLEY BUILDING | 2009-07-31 | 747,705 | 293,601 | SL | 39.000000000000 | 27,100 | 0 | 0 | |
| OTTLEY IMPROVEMENTS | 2010-02-28 | 334,618 | 105,364 | SL | 39.000000000000 | 3,914 | 0 | 0 | |
| OTTLEY BUILDING IMPROVEMENTS | 2009-07-31 | 141,151 | 58,110 | SL | 39.000000000000 | 9,024 | 0 | 0 | |
| MAGNOLIA FURNITURE, FIXTURES & COMPUTERS | 2020-09-14 | 218,000 | 214,551 | SL | 5.000000000000 | 2,298 | 0 | 0 | |
| OTTLEY FURNITURE, FIXTURES & COMPUTERS | 2020-10-06 | 67,843 | 50,316 | SL | 7.000000000000 | 2,966 | 0 | 0 | |
| CYPRESS BUILDING | 2020-02-13 | 718,469 | 81,365 | SL | 39.000000000000 | 18,422 | 0 | 0 | |
| CYPRESS IMPROVEMENTS | 2020-07-31 | 231,262 | 40,557 | SL | 39.000000000000 | 10,385 | 0 | 0 | |
| OTTLEY BUILDING | 2009-07-31 | 1,419,557 | 537,532 | SL | 39.000000000000 | 30,768 | 30,768 | 30,768 | |
| OTTLEY IMPROVEMENTS | 2010-02-28 | 635,290 | 200,038 | SL | 39.000000000000 | 7,431 | 7,431 | 7,431 | |
| OTTLEY BUILDING IMPROVEMENTS | 2009-07-31 | 267,982 | 110,323 | SL | 39.000000000000 | 17,132 | 17,132 | 17,132 | |
| OTTLEY FURNITURE, FIXTURES & COMPUTERS | 2020-10-06 | 128,803 | 95,528 | SL | 7.000000000000 | 5,631 | 5,631 | 5,631 | |
| MAGNOLIA FURNITURE, FIXTURES & COMPUTERS | 2020-09-14 | 218,000 | 212,350 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CYPRESS BUILDING | 2020-02-13 | 718,469 | 81,365 | SL | 39.000000000000 | 18,422 | 18,422 | 18,422 | |
| CYPRESS IMPROVEMENTS | 2020-07-31 | 231,262 | 40,557 | SL | 39.000000000000 | 10,385 | 10,385 | 10,385 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DEPRECIATION EXPENSE | 990-PF, PART I, LINE 19 | THE SCHEDULE BELOW LISTS FOR EACH TYPE OF ASSET THE DESCRIPTION OF THE PROPERTY, THE DATE ACQUIRED, THE COST OR OTHER BASIS, THE PRIOR-YEAR ACCUMULATED DEPRECIATION, THE METHOD OF COMPUTATION, THE LIFE, AND THE DEPRECIATION THIS YEAR IN THIS RESPECTIVE ORDER. OTTLEY BUILDING 2009 2,167,262 828,931 SL 39YRS 55,571OTTLEY IMPROVEMENTS VARIOUS 969,908 305,402 SL 39YRS 11,346OTTLEY BLDG. IMPROV. VARIOUS 409,133 168,433 SL 39YRS 26,156MAGNOLIA EQUIP. VARIOUS 435,999 429,103 SL VARIOUS 4,595OTTLEY EQUIP. VARIOUS 196,646 145,843 SL VARIOUS 8,597CYPRESS BUILDING 2020 1,436,937 162,731 SL 39YRS 36,845CYPRESS IMPROVMENTS VARIOUS 462,524 81,114 SL VARIOUS 20,770WEBSITE DEVELOPMENT 2019 40,000 40,000 SL 3YRS |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 17,130,523 | 17,130,523 |
| PAX SCIENTIFIC, INC | 1,402 | 1,402 |
| LOTUS LEAF COATINGS, INC | 25,000 | 25,000 |
| T-NEURO PHARMA, INC | 30,000 | 30,000 |
| NATURES TOOLBOX (NTXBIO, LLC) | 184,146 | 184,146 |
| K&K BIOTECH, INC | 25,000 | 25,000 |
| BUILD WITH ROBOTS, INC. | 54,219 | 54,219 |
| UBS | 3,347,702 | 3,347,702 |
| TS-NANO INC | 100,000 | 100,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTTLEY BUILDING - RENTAL PORTION | 1,419,557 | 579,349 | 840,208 | 840,208 |
| OTTLEY IMPROVEMENTS - RENTAL PORTION | 635,290 | 236,106 | 399,184 | 399,184 |
| OTTLEY BUILDING IMPROVEMENTS - RENTAL PORTION | 267,982 | 98,820 | 169,162 | 169,162 |
| LAND - OTTLEY - RENTAL PORTION | 458,500 | 0 | 458,500 | 458,500 |
| RIGHT OF WAY - OTTLEY - RENTAL PORTION | 66,999 | 0 | 66,999 | 66,999 |
| BUILDING - 4915 W. CYPRESS - RENTAL PORTION | 718,469 | 99,787 | 618,682 | 618,682 |
| IMPROVEMENTS - 4915 W. CYPRESS - RENTAL PORTION | 59,916 | 30,457 | 29,459 | 29,459 |
| LAND - 4915 W. CYPRESS - RENTAL PORTION | 619,399 | 0 | 619,399 | 619,399 |
| IMPROVEMENTS - 4915 W. CYPRESS 39YR - RENTAL PORTION | 171,346 | 20,485 | 150,861 | 150,861 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SJF VENTURES II, LP | AT COST | 4,985 | 4,985 |
| FLASHPOINT INVESTORS 1 LLC | AT COST | 2,800 | 2,800 |
| SJF VENTURES IIIA, LP | AT COST | 47,898 | 47,898 |
| SALEM INVESTMENT PARTNERS III FUNDING, LLC | AT COST | 71,354 | 71,354 |
| FLASHPOINT INVESTORS 2, LLC | AT COST | 8,229 | 8,229 |
| ABQID FUND 1, LP | AT COST | 7,991 | 7,991 |
| PRECISION OCULAR METROLOGY, LLC | AT COST | 10,312 | 10,312 |
| OSAZDA ENERGY, LLC | AT COST | 14,197 | 14,197 |
| NUEVO MEXICO BANYAN ANGELS, LLC | AT COST | 24,720 | 24,720 |
| CTW SWA 2018 CONVERTIBLE, LLC | AT COST | 78,475 | 78,475 |
| SUN MOUNTAIN PRIVATE CREDIT FUND | AT COST | 126,042 | 126,042 |
| T&U FREEMOREWEST LLC | AT COST | 95,249 | 95,249 |
| SJF VENTURES V | AT COST | 72,341 | 72,341 |
| DXD ALBUQUERQUE PARTNERS, LLC | AT COST | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTTLEY BUILDING | 747,705 | 305,153 | 442,552 | 442,552 |
| OTTLEY IMPROVEMENTS | 334,618 | 124,361 | 210,257 | 210,257 |
| OTTLEY BUILDING IMPROVEMENTS | 141,151 | 52,050 | 89,101 | 89,101 |
| MAGNOLIA FURNITURE, FIXTURES & COMPUTERS | 435,999 | 433,698 | 2,301 | 2,301 |
| OTTLEY FURNITURE, FIXTURES & COMPUTERS | 196,646 | 154,441 | 42,205 | 42,205 |
| LAND - OTTLEY | 241,500 | 0 | 241,500 | 241,500 |
| RIGHT OF WAY - OTTLEY | 35,289 | 0 | 35,289 | 35,289 |
| CEMVEST, LLC - SKYPOINT FURNITURE | 4,866 | 4,866 | 0 | |
| BUILDING - 4915 W. CYPRESS | 718,469 | 99,787 | 618,682 | 618,682 |
| IMPROVEMENTS - 4915 W. CYPRESS | 59,916 | 30,457 | 29,459 | 29,459 |
| WEBSITE DEVELOPMENT | 40,000 | 40,000 | 0 | |
| LAND - 4915 W. CYPRESS | 326,249 | 0 | 326,249 | 326,249 |
| IMPROVEMENTS - 4915 W. CYPRESS 39YR | 171,346 | 20,485 | 150,861 | 150,861 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 16,850 | 414 | 414 | 16,436 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 1,081,693 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 7,020 | 0 | 0 | 7,020 |
| PUBLIC & COMMUNITY RELATIONS | 30,645 | 0 | 0 | 30,645 |
| DUES & SUBSCRIPTIONS | 29,102 | 0 | 0 | 29,102 |
| EQUIPMENT EXPENSE | 13,025 | 0 | 0 | 13,025 |
| INSURANCE | 13,987 | 0 | 0 | 13,987 |
| INVESTMENT FEES | 95,829 | 95,829 | 95,829 | 0 |
| MISCELLANEOUS | 50,291 | 18 | 18 | 50,273 |
| OFFICE SUPPLIES | 10,914 | 0 | 0 | 10,914 |
| PARK EXPENSE | 5,518 | 0 | 0 | 5,518 |
| POSTAGE | 282 | 0 | 0 | 282 |
| TRAINING & TEACHING MATERIALS | 68,979 | 0 | 0 | 68,979 |
| COMPUTER SOFTWARE SUPPORT | 51,009 | 0 | 0 | 51,009 |
| WEBSITE DEVELOPMENT | 25,676 | 0 | 0 | 25,676 |
| INVESTMENT EXPENSES | 6,662 | 6,662 | 6,662 | 0 |
| CONSULTANTS AND EVALUATION | 343 | 0 | 0 | 343 |
| BAD DEBT EXPENSE | 443 | 0 | 0 | 443 |
| BUILDING MAINTENANCE - 200 OTTLEY | 29,436 | 29,436 | 29,436 | 0 |
| INSURANCE - 200 OTTLEY | 7,564 | 7,564 | 7,564 | 0 |
| BUILDING MAINTENANCE - 4915 W. CYPRESS | 28,409 | 28,409 | 28,409 | 0 |
| INSURANCE - 4915 W. CYPRESS | 11,735 | 11,735 | 11,735 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ABQID FUND I, LP | 497 | 497 | |
| FLASHPOINT INVESTORS 2 LLC | -41 | -41 | |
| T&U FREEMOREWEST LLC | -2,403 | -2,403 | |
| SEVENCE, LLC | 19,495 | 19,495 | |
| SALEM INVESTMENT PARTNERS III FUNDING, LLC | 212 | 212 | |
| T&U FREEMOREWEST LLC | -2,172 | -2,172 | -2,172 |
| RO2 CENTRAL ROOSEVELT, LLC | -5,652 | -5,652 | |
| OSAZDA ENERGY, LLC | 217 | 217 | |
| NUEVO MEXICO BANYAN ANGELS, LLC | -148 | -148 | |
| FLASHPOINT INVESTORS 1 LLC | -6 | -6 | |
| ENTERPRISE PRODUCTS PARTNERS, LP | -4,855 | -4,855 | |
| PRECISION OCULAR METROLOGY | -76 | -76 | |
| SALEM INVESTMENT PARTNERS III FUNDING, LLC | 1,798 | 1,798 | 1,798 |
| TEACHING SEMINARS | 264,716 | 264,716 | |
| ENERGY TRANSFER LP | -697 | -697 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| POST-RETIREMENT BENEFITS | 78,730 | 54,242 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 34,594 | 0 | 0 | 34,594 |
| FOREIGN TAXES PAID | 3,029 | 3,029 | 3,029 | 0 |
| FEDERAL EXCISE TAX | 67,411 | 0 | 0 | 67,411 |
| REAL ESTATE TAXES - 200 OTTLEY | 61,814 | 61,814 | 61,814 | 0 |
| LICENSES & FEES - 200 OTTLEY | 4,796 | 4,796 | 4,796 | 0 |
| LICENSES & FEES - 4915 W. CYPRESS | 242 | 242 | 242 | 0 |
| REAL ESTATE TAXES - 4915 W. CYPRESS | 20,902 | 20,902 | 20,902 | 0 |