| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING - TAX RETURN | 17,679 | 17,679 | 0 | |
| ACCOUNTING FEES | 24,000 | 24,000 | 0 |
| 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 11124-30 LAMBERT | 2004-11-20 | 187,650 | L | 0 | 0 | ||||
| BUILDING 11124-30 LAMBERT | 2004-11-20 | 854,850 | 406,696 | SL | 27.500000000000 | 31,085 | 31,085 | ||
| LAND MILLRIDGE | 2004-11-20 | 182,700 | L | 0 | 0 | ||||
| HOUSE 3324 MILLRIDGE | 2004-11-20 | 252,300 | 120,041 | SL | 27.500000000000 | 9,175 | 9,175 | ||
| MAXSON RD LAND | 2004-11-20 | 292,500 | L | 0 | 0 | ||||
| MAXSON RD BUILDING 6-HOUSES | 2004-11-20 | 195,000 | 92,775 | SL | 27.500000000000 | 7,091 | 7,091 | ||
| 309 ZETA ST. GOLDEN, CO.-LAND | 2006-10-06 | 177,716 | L | 0 | 0 | ||||
| LAND - 9827 REMER ST | 2004-11-20 | 207,000 | L | 0 | 0 | ||||
| LAND - 3316 W 32ND AVE. CO, CREAMERY | 2012-08-30 | 412,442 | L | 0 | 0 | ||||
| LAND - 1628-30 COLORADO BLVD | 2014-10-31 | 347,128 | L | 0 | 0 | ||||
| BUILDING 2449-61 CHAMPA ST DENVER CO LIONS GATE | 2013-09-26 | 879,000 | 137,179 | SL | 27.500000000000 | 31,964 | 31,964 | ||
| LAND 2449-61 CHAMPA ST | 2013-09-26 | 586,000 | L | 0 | 0 | ||||
| COLORADO STATE ROOFING-CHAMPA ST | 2013-11-05 | 19,000 | 3,879 | SL | 15.000000000000 | 1,267 | 1,267 | ||
| 309 ZETA ST. GOLDEN, CO.-BUILDING | 2006-10-06 | 266,574 | 109,057 | SL | 27.500000000000 | 9,290 | 9,290 | ||
| BUILDING - 9827 REMER ST | 2004-11-20 | 93,000 | 31,204 | SL | 39.000000000000 | 2,385 | 2,385 | ||
| BLDG - 3316 W 32ND AVE. CO, CREAMERY | 2012-08-30 | 618,662 | 119,984 | SL | 27.500000000000 | 22,497 | 22,497 | ||
| WESTERN ROOFING - 3316 W 32ND AVE, CO, CREAMERY | 2012-11-16 | 17,888 | 5,517 | SL | 15.000000000000 | 1,193 | 1,193 | ||
| BUILDING - 1628-30 COLORADO BLVD | 2014-10-31 | 520,691 | 59,958 | SL | 27.500000000000 | 18,934 | 18,934 | ||
| BOILER 2449-61 CHAMPA ST | 2015-11-25 | 12,342 | 2,571 | SL | 10.000000000000 | 1,234 | 1,234 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 309 ZETA ST, GOLDEN, CO (RENTAL REAL ESTATE) | PURCHASED | 1,035,000 | 108,875 | 600,182 | 118,347 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITY NATIONAL SECURITIES | 504,553 | 512,712 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND 11124-30 LAMBERT | 187,650 | 0 | 187,650 | |
| BUILDING 11124-30 LAMBERT | 854,850 | 437,781 | 417,069 | |
| LAND MILLRIDGE | 182,700 | 0 | 182,700 | |
| HOUSE 3324 MILLRIDGE | 252,300 | 129,216 | 123,084 | |
| MAXSON RD LAND | 292,500 | 0 | 292,500 | |
| MAXSON RD BUILDING 6-HOUSES | 195,000 | 99,866 | 95,134 | |
| LAND - 9827 REMER ST | 207,000 | 0 | 207,000 | |
| LAND - 3316 W 32ND AVE. CO, CREAMERY | 412,442 | 0 | 412,442 | |
| LAND - 1628-30 COLORADO BLVD | 347,128 | 0 | 347,128 | |
| BUILDING 2449-61 CHAMPA ST DENVER CO LIONS GATE | 879,000 | 169,143 | 709,857 | |
| LAND 2449-61 CHAMPA ST | 586,000 | 0 | 586,000 | |
| COLORADO STATE ROOFING-CHAMPA ST | 19,000 | 5,146 | 13,854 | |
| BUILDING - 9827 REMER ST | 93,000 | 33,589 | 59,411 | |
| BLDG - 3316 W 32ND AVE. CO, CREAMERY | 618,662 | 142,481 | 476,181 | |
| WESTERN ROOFING - 3316 W 32ND AVE, CO, CREAMERY | 17,888 | 6,710 | 11,178 | |
| BUILDING - 1628-30 COLORADO BLVD | 520,691 | 78,892 | 441,799 | |
| BOILER 2449-61 CHAMPA ST | 12,342 | 3,805 | 8,537 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,000 | 24,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH DEPOSITS HELD BY PPM | 0 | 1,500 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 4,516 | 4,516 | 0 | |
| MEDICAL INSURANCE | 66,545 | 13,309 | 53,236 | |
| METROPOLITAN NEWS | 55 | 55 | 0 | |
| COMPUTER REPAIR/SERVICE | 1,270 | 1,270 | 0 | |
| LBW ADVISORY FEES | 468 | 468 | 0 | |
| ADP FEES | 1,494 | 1,494 | 0 | |
| TELEPHONE | 475 | 475 | 0 | |
| BOOKKEEPING | 2,590 | 2,590 | 0 | |
| POSTAGE | 2,475 | 2,475 | 0 | |
| PUBLIC STORAGE | 1,229 | 1,229 | 0 | |
| UPS RENTAL MAILBOX | 372 | 372 | 0 | |
| ADMINISTRATIVE REIMB. ESTATE | -20,700 | -20,700 | 0 | |
| FEES CNB SECURITIES | 6,439 | 6,439 | 0 | |
| INSURANCE | 3,508 | 3,508 | 0 | |
| TRASH | 1,940 | 1,940 | 0 | |
| REPAIRS | 23,056 | 23,056 | 0 | |
| ELECTRIC & GAS | 4,281 | 4,281 | 0 | |
| SNOW REMOVAL | 150 | 150 | 0 | |
| CARPET CLEANING | 1,095 | 1,095 | 0 | |
| GENERAL MAINTENANCE | 200 | 200 | 0 | |
| HOUSE CLEANING | 460 | 460 | 0 | |
| GROUNDS MAINTENANCE | 2,185 | 2,185 | 0 | |
| CARPET INSTALLATION | 2,941 | 2,941 | 0 | |
| KEYS LOCK | 154 | 154 | 0 | |
| HEATING, VENTILATION, AIR | 4,295 | 4,295 | 0 | |
| PLUMBING | 136 | 136 | 0 | |
| INSURANCE | 1,118 | 1,118 | 0 | |
| INSURANCE | 2,727 | 2,727 | 0 | |
| UTILITIES WATER & SEWER | 2,396 | 2,396 | 0 | |
| HOUSE CLEANING | 400 | 400 | 0 | |
| REPAIRS | 4,255 | 4,255 | 0 | |
| GROUNDS MAINTENANCE | 884 | 884 | 0 | |
| INSPECTION FEE | 62 | 62 | 0 | |
| PLUMBING | 622 | 622 | 0 | |
| HVAC-HEATING VENTILATION, AIR | 572 | 572 | 0 | |
| PEST CONTROL | 530 | 530 | 0 | |
| TRASH REMOVAL | 300 | 300 | 0 | |
| APPLIANCES | 120 | 120 | 0 | |
| INSURANCE | 2,887 | 2,887 | 0 | |
| DENVER WATER-SEWER | 325 | 325 | 0 | |
| ELECTRICITY & GAS | 16,104 | 16,104 | 0 | |
| REPAIRS & MAINTENANCE | 10,536 | 10,536 | 0 | |
| TRASH | 1,274 | 1,274 | 0 | |
| SNOW REMOVAL | 100 | 100 | 0 | |
| POSTAGE & DELIVERY | 24 | 24 | 0 | |
| PEST CONTROL | 205 | 205 | 0 | |
| KEYS & LOCKS | 690 | 690 | 0 | |
| LANDSCAPING | 1,000 | 1,000 | 0 | |
| GROUNDS MAINTENANCE | 1,600 | 1,600 | 0 | |
| HEAT, VENTILATION, AIR | 3,238 | 3,238 | 0 | |
| HOUSE CLEANING | 1,515 | 1,515 | 0 | |
| PLUMBING/APPLIANCES | 1,393 | 1,393 | 0 | |
| COATING OF ROOF | 14,996 | 14,996 | 0 | |
| REFUND DEPOSITS | 4,514 | 4,514 | 0 | |
| UTILITIES | 7,140 | 7,140 | 0 | |
| REPAIRS & MAINTENANCE | 2,510 | 2,510 | 0 | |
| HOUSE CLEANING | 140 | 140 | 0 | |
| LANDSCAPING | 1,200 | 1,200 | 0 | |
| GROUNDS MAINTENANCE | 445 | 445 | 0 | |
| INSURANCE | 2,270 | 2,270 | 0 | |
| PLUMBING | 653 | 653 | 0 | |
| APPLIANCE | 411 | 411 | 0 | |
| UTILTIES | 12,575 | 12,575 | 0 | |
| RUBBISH | 6,892 | 6,892 | 0 | |
| MAINTENANCE MATERIAL | 3,575 | 3,575 | 0 | |
| PLUMBING/ROOTER | 2,266 | 2,266 | 0 | |
| GARDENING | 3,000 | 3,000 | 0 | |
| PEST CONTROL | 456 | 456 | 0 | |
| LEGAL | 665 | 665 | 0 | |
| REPAIRS/MAINTENANCE | 6,640 | 6,640 | 0 | |
| LICENSE/PERMITS | 359 | 359 | 0 | |
| MISC EXPENSE | 50 | 50 | 0 | |
| CARPET REPAIR/REPLACEMENT | 1,958 | 1,958 | 0 | |
| INSURANCE | 4,715 | 4,715 | 0 | |
| TENANT DEPOSIT REFUND | 657 | 657 | 0 | |
| UTILITIES | 539 | 539 | 0 | |
| RUBBISH | 393 | 393 | 0 | |
| INSURANCE | 540 | 540 | 0 | |
| INSURANCE | 1,920 | 1,920 | 0 | |
| REPAIRS/MAINTENANCE | 2,214 | 2,214 | 0 | |
| UTILITIES | 4,671 | 4,671 | 0 | |
| PEST CONTROL | 360 | 360 | 0 | |
| RUBBISH | 4,393 | 4,393 | 0 | |
| MAINTENANCE MATERIAL | 483 | 483 | 0 | |
| GARDENING | 2,400 | 2,400 | 0 | |
| ROOTER/PLUMBING | 259 | 259 | 0 | |
| LICENSE/PERMITS | 199 | 199 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WASH MULTIFAMILY-LAMBERT | 2,392 | 2,392 | 2,392 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 0 | 26,475 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 4,925 | 4,925 | 0 | |
| MANAGEMENT FEE | 1,250 | 1,250 | 0 | |
| MANAGEMENT FEE | 5,407 | 5,407 | 0 | |
| MANAGEMENT FEE | 10,527 | 10,527 | 0 | |
| MANAGEMENT FEE | 4,536 | 4,536 | 0 | |
| MANAGEMENT FEE | 15,595 | 15,595 | 0 | |
| MANAGEMENT FEE | 2,026 | 2,026 | 0 | |
| MANAGEMENT FEE | 7,772 | 7,772 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FTB | 10 | 10 | 0 | |
| DEPARTMENT OF JUSTICE | 75 | 75 | 0 | |
| PAYROLL TAXES | 11,678 | 2,336 | 9,342 | |
| SECRETARY OF STATE | 26 | 26 | 0 | |
| TAXES | 7,139 | 7,139 | 0 | |
| TAXES | 5,756 | 5,756 | 0 | |
| TAXES | 8,528 | 8,528 | 0 | |
| TAXES | 8,094 | 8,094 | 0 | |
| TAXES | 5,602 | 5,602 | 0 | |
| TAXES | 28,621 | 28,621 | 0 | |
| TAXES | 4,862 | 4,862 | 0 | |
| TAXES | 17,500 | 17,500 | 0 |