| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,240 | ||||
| 811 NILE | 340 | 340 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 13962 STANFORD - LAND | 2011-01-01 | 10,000 | |||||||
| 13962 STANFORD - CONDO | 2011-01-01 | 40,350 | 4,340 | S/L | 27.5000 | 1,468 | 1,468 | ||
| 14282 TUFTS - LAND | 2011-01-01 | 3,000 | |||||||
| 14282 TUFTS - CONDO | 2011-01-01 | 63,275 | 6,807 | S/L | 27.5000 | 2,301 | 2,301 | ||
| 14282 TUFTS - IMPROVEMENTS | 2014-08-13 | 768 | S/L | 27.5000 | 10 | 10 | |||
| 13922 STANFORD - LAND | 2013-01-01 | 3,000 | |||||||
| 13922 STANFORD - CONDO | 2013-01-01 | 57,000 | 1,986 | S/L | 27.5000 | 2,073 | 2,073 | ||
| 811 NILE - LAND | 2013-12-31 | 29,000 | |||||||
| 811 NILE - HOUSE | 2013-12-31 | 117,000 | 177 | S/L | 27.5000 | 1,596 | 1,596 | ||
| 11913 E HARVARD 5-106 LAND | 2013-12-31 | 4,000 | |||||||
| 11913 E HARVARD 5-106 CONDO | 2013-12-31 | 75,000 | 114 | S/L | 27.5000 | 341 | 341 | ||
| 11913 E HARVARD 5-106 IMPROVEMENTS | 2014-02-28 | 2,609 | S/L | 27.5000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 11913 E HARVARD 5-106 | PURCHASE | 2014-02 | 76,000 | 81,609 | 4,158 | -9,312 | 455 | |||
| SALE OF 811 NILE | PURCHASE | 2014-05 | 152,000 | 146,000 | 6,098 | 1,675 | 1,773 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 161,393 | 18,985 | 142,408 | ||
| 16,000 | 16,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 13962 STANFORD L5 | ||||
| HOA DUES | 2,400 | 2,400 | ||
| 14282 TUFTS Q5 | ||||
| REPAIRS/MAINT | 397 | 397 | ||
| HOA DUES | 3,130 | 3,130 | ||
| POSTAGE | 4 | 4 | ||
| UTILITIES | 156 | 156 | ||
| 13922 STANFORD B3 | ||||
| HOA DUES | 2,400 | 2,400 | ||
| INSURANCE | 295 | 295 | ||
| REPAIRS/MAINT | 213 | 213 | ||
| 811 NILE | ||||
| ADVERTISING | 212 | 212 | ||
| FILING & RECORDING FEES | 21 | 21 | ||
| UTILITIES | 762 | 762 | ||
| REPAIRS/MAINT | 638 | 638 | ||
| MISC | 107 | 107 | ||
| 11913 E HARVARD 5-106 | ||||
| FILING & RECORDING FEES | 26 | 26 | ||
| HOA DUES | 278 | 278 | ||
| POSTAGE | 4 | 4 | ||
| UTILITIES | 101 | 101 | ||
| EXPENSES | ||||
| COMPUTERS & SOFTWARE | 48 | |||
| SUPPLIES | 166 | |||
| FILING & RECORDING FEES | ||||
| MISC | 220 | |||
| POSTAGE |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 13962 STANFORD L5 | 7,380 | 7,380 | |
| 14282 TUFTS Q5 | 8,268 | 8,268 | |
| 13922 STANFORD B3 | 6,480 | 6,480 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 950 | 675 |
| DUE TO RELATED PARTY | 7,966 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| G GLAUSER | SPOUSE'S NEPHEW | 210,000 | 210,000 | 2014-07 | 2015-08 | BALLOON DUE ON 8/1/15 | 7.50 % | REAL ESTATE | PERSONAL RESIDENCE | ||
| RARE SUCCESS | NONE | 5,000 | 3,211 | 2014-03 | 2016-03 | 225 MONTHLY INSTALLMENT | 7.50 % | UNSECURED | BUSINESS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MGMT FEES | 874 | |||
| OHTER PROFESSIONAL FEES | ||||
| 811 NILE | 200 | |||
| 11913 E HARVARD 5-106 | 275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 13962 STANFORD L5 | 236 | |||
| 14282 TUFTS Q5 | 251 | |||
| 13922 STANFORD B3 | 236 | |||
| 811 NILE | 30 | |||
| 11913 E HARVARD 5-106 | 255 | |||
| INDIRECT TAXES/LICENSES | 44 |