| 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 |
|---|---|---|---|---|---|---|---|---|---|
| A-205 Horse Gulch Condo | 2015-01-01 | 275,000 | 72,890 | SL | 39.0000 | 7,051 | 7,051 | 7,051 | |
| 969 Main Ave 1 | 2015-01-01 | 540,000 | 168,014 | SL | 27.0000 | 20,002 | 20,002 | 20,002 | |
| 1007 Walnut Dr | 2015-01-01 | 350,000 | 63,102 | SL | 27.5000 | 10,075 | 10,075 | 10,075 | |
| 1009-1011 Walnut Dr | 2023-01-01 | 750,000 | 26,138 | SL | 27.5000 | 21,590 | 21,590 | 21,590 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 2,750 | 2,750 | ||
| Buildings | 815,000 | 267,957 | 547,043 | |
| Land | 480,557 | 480,557 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,572,011 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Infastructure | 2,386,802 | ||
| Intercompany receivable | 420,000 | ||
| Misc Balanceing | -8,954 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges and Fees (refunds) | -228 | -228 | -228 | |
| Bayfield Haga Operating Costs | 2,242 | 2,242 | 2,242 | |
| Business meals | 124 | 124 | 124 | |
| Management Fees | 60,184 | 60,184 | 60,184 | |
| Misc / balancing plug | -4,271 | -4,271 | -4,271 | |
| Rental Expenses | 97,087 | 97,087 | 95,984 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposits | 3,000 | 3,000 |
| Due to La Quinta Mgmt | 2,160 | |
| Due to SJ Dgo | 985 | |
| Bayfield Haga Payables (net) | 26,735 | |
| Related party payable | 8,441 | |
| Intercompany payable | 420,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Services | 1,575 | 1,575 | 1,575 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Townhome #100 Senica St - Sold | 731,000 | 701,993 | 29,007 |
| Name | Address |
|---|---|
| Charles Albert |
146 Sawyer Dr Durango,CO81303 |