| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 962 | 962 |
| Person Name | Explanation |
|---|---|
| GEORGE GROSS | |
| POLLY GROSS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| P114 BUILDING | 2005-01-01 | 75,970 | 18,851 | S/L | 27.5000 | 115 | 115 | ||
| P114 GUTTERING | 2006-09-30 | 1,920 | 363 | S/L | 27.5000 | 3 | 3 | ||
| P114 CARPET | 2010-01-09 | 12,000 | 9,120 | 200DB | 5.0000 | 576 | 576 | ||
| DISHWASHER | 2010-05-15 | 351 | 267 | 200DB | 5.0000 | 17 | 17 | ||
| FIX UP COSTS | 2011-12-31 | 8,773 | 13 | S/L | 27.5000 | 14 | 14 | ||
| P21 HOUSE & LAND | 2003-06-30 | 53,000 | 27.5000 | ||||||
| P21 FLOORING | 2009-06-01 | 5,313 | 2,989 | 200DB | 7.0000 | 664 | 664 | 383 | |
| P21 GAZEBO | 2009-06-30 | 2,985 | 1,266 | 200DB | 10.0000 | 343 | 343 | 198 | |
| P21 GENERATOR | 2009-06-30 | 16,959 | 9,542 | 200DB | 7.0000 | 2,119 | 2,119 | 1,221 | |
| FIX UP COSTS | 2012-10-01 | 11,538 | S/L | 27.5000 | 87 | 87 | 50 | ||
| AIR CONDITIONER | 2012-07-24 | 4,550 | 200DB | 5.0000 | 910 | 910 | 525 | ||
| CARPET | 2012-09-14 | 322 | 200DB | 5.0000 | 64 | 64 | 37 | ||
| 1405 CEDAR | 2009-12-31 | 45,000 | |||||||
| P115 | 2005-01-01 | 2,000 | |||||||
| P20 | 2003-06-30 | 3,000 | |||||||
| LAWN MOWER | 2003-06-30 | 7,800 | 7,800 | 200DB | 7.0000 | ||||
| SMALL LAWN MOWER | 2006-02-28 | 143 | 115 | 200DB | 7.0000 | 19 | |||
| LAPTOP COMPUTER | 2006-02-28 | 884 | 884 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF P114 | PURCHASE | 2012-01 | 166,000 | 99,014 | 16,259 | 80,065 | 29,338 | |||
| LAWN MOWER | 2003-06 | PURCHASE | 2012-11 | 6,000 | 7,800 | 6,000 | 7,800 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | ||||
| EQUIPMENT | 31,156 | 18,915 | 12,241 | 31,156 |
| FIX UP COSTS | 11,538 | 87 | 11,451 | 11,538 |
| LAND | 103,000 | 103,000 | 103,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| P114 RESIDENTIAL RENTAL | 800 | 800 | 800 |
| Item No. | 1 |
|---|---|
| Lender's Name | GEORGE GROSS |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 33345 |
| Balance Due | 29767 |
| Date of Note | 2008-01 |
| Maturity Date | 2012-01 |
| Repayment Terms | AS AVAILABLE |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | CASH NEEDS |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| METALS | 143,824 | 295,553 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| P114 RESIDENTIAL RENTAL | ||||
| HOA DUES REFUNDED | -605 | -605 | -605 | |
| P21 RESIDENTIAL RENTAL | ||||
| HOA DUES | 1,448 | 1,448 | 835 | 613 |
| INSURANCE | 1,420 | 1,420 | 819 | 601 |
| UTILITIES | 6,818 | 6,818 | 3,932 | 2,886 |
| EXPENSES | ||||
| HOA DUES P20 | 391 | 391 | ||
| BANK FEES | 32 | 32 | ||
| OFFICE SUPPLIES | 89 | 89 | ||
| COMMUNICATIONS | ||||
| INSURANCE | ||||
| LAWN MOWER GAS | 455 | 455 | ||
| CONTRACT SERVICES | 100 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM LOANS | 32,133 | 32,133 | 32,133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NEGATIVE CASH | 1,481 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
SMG 2007 |
60,000 |
|
SMG 2006 |
58,844 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FED INCOME TAX | 2,398 | 2,398 | 2,398 | |
| PROPERTY TAX | 1,337 | 1,337 | 1,337 | |
| P114 RESIDENTIAL RENTAL | 77 | |||
| P21 RESIDENTIAL RENTAL | 5,704 |