| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 950 | 950 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PUYALLUP RENTAL HOME | 2011-06-01 | 109,234 | 10,096 | S/L | 27.5000 | 165 | 165 | 165 | |
| LAKEWOOD LAND | 2014-06-06 | 27,373 | |||||||
| LAKEWOOD HOUSE | 2014-06-06 | 53,135 | S/L | 27.5000 | 1,047 | 1,047 | 1,047 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUYALLUP RENTAL HOME | 2011-06 | PURCHASE | 2014-01 | 197,460 | 109,234 | 26,134 | 72,353 | 10,261 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| HAT ISLAND LOT 2 | 24,634 | 24,634 | 10,000 | |
| ROY PROPERTY | 70,000 | 70,000 | 40,000 | |
| HAT ISLAND LOT 49 | 33,323 | 33,323 | 40,000 | |
| 91ST AVE GIG HARBOR HOUSE | 199,379 | 199,379 | 299,000 | |
| STEVENS STREET HOUSE | 129,026 | 129,026 | 179,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 326 | 326 | 326 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAKEWOOD RENTAL | ||||
| INSURANCE | 500 | 500 | 500 | |
| UTILITIES | 199 | 199 | 199 | |
| EXPENSES | ||||
| BANK CHARGES | 100 | 100 | 100 | |
| DUES & SUBSCRIPTIONS | 100 | 100 | 100 | |
| INSURANCE | 658 | 658 | 658 | |
| LOAN & RECORDING FEES | 300 | 300 | 300 | |
| MAINTENANCE | 1,086 | 1,086 | 1,086 | |
| MANAGEMENT FEES | 4,800 | 4,800 | ||
| OFFICE EXPENSE | 530 | 530 | ||
| UTILITIES | 1,024 | 1,024 | 1,024 | |
| HOA ASSESSMENTS | 3,021 | 3,021 | 3,021 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONTRACT INTEREST INCOME | 82,840 | 82,840 | 82,840 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOANS FROM DIRECTORS | 200,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
768,336 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE LICENSES | 35 | 36 | ||
| REAL ESTATE TAXES | 3,936 | 3,936 | 3,936 | |
| FEDERAL TAX DEPOSIT | 1,960 | 1,960 | ||
| FEDERAL TAX PAYMENT | 1,124 | 1,124 | ||
| LAKEWOOD RENTAL | 979 |