| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 136TH LLC LAND | 390 | 390 | 390 | |
| INDIRECT ACCOUNTING FEES | 3,896 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1997-06-30 | 130,681 | |||||||
| FILE CABINETS | 2005-01-31 | 690 | 690 | 200DB | 7.0000 | ||||
| SCANNER | 2009-12-07 | 437 | 437 | 200DB | 5.0000 | ||||
| DELL LAPTOP | 2013-03-13 | 1,171 | 429 | S/L | 5.0000 | 235 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 136TH PROPERTY (TIC) | FMV | 2,563,862 | 2,658,647 |
| SHAVANO CAPITAL, LLC | AT COST | 100,000 | 100,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 12,410 | 11,903 | 507 | 507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 20,037 | 10,019 | |||
| 136TH LLC LAND | 286 | 286 | 286 |
| Description | Amount |
|---|---|
| FEDERAL TAX PAYMENTS | 5,969 |
| MARKET VALUE ADJUSTMENT | 526,707 |
| ROUNDING | 9 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 136TH LLC LAND | ||||
| CONTRACT SERVICES | 12 | 12 | 12 | |
| DEPRECIATION | 1,000 | 1,000 | 1,000 | |
| INSURANCE | 721 | 721 | 721 | |
| LICENSES & FEES | 2 | 2 | 2 | |
| OFFICE | 290 | 290 | 290 | |
| REPAIRS | 322 | 322 | 322 | |
| TRASH | 446 | 446 | 446 | |
| UTILITIES | 1,135 | 1,135 | 1,135 | |
| EXPENSES | ||||
| ADVISORY BOARD | 1,730 | 1,298 | ||
| BANK FEES | 27 | |||
| DONATIONS | 250 | 250 | ||
| INSURANCE | 850 | 255 | ||
| MEETINGS | 726 | 436 | ||
| OFFICE SUPPLIES, POSTAGE | 352 | 117 | ||
| PARKING | 24 | 24 | ||
| RECOGNITION | 809 | 809 | ||
| SUBSCRIPTIONS | 60 | 20 | ||
| WEBSITE | 3,500 | 2,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AGUR LOAN INTEREST | 51,955 | 51,955 | 51,955 |
| MEDINA NOTE | 13,388 | 13,388 | 13,388 |
| Description | Amount |
|---|---|
| ACCRUED LOAN INTEREST - BOOK TO TAX DIFFERENCE | 127,686 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 487 | |
| LEASE PAYMENTS PAYABLE | 29,819 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
136TH |
321,647 |
|
HIGHLANDS |
3,154,035 |
|
MEDINA |
235,707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP FEES | 989 | 593 | ||
| FEES | 161 | 97 |