| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 9,993 | 0 | 4,555 | 5,438 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Exercise Equipment | 2007-06-01 | 26,418 | 26,418 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Land - 289 Marina Blvd, SF | 2007-08-08 | 823,239 | L | 0 | 0 | 0 | |||
| Building - 289 Marina Blvd, SF | 2007-08-08 | 2,883,469 | 767,009 | SL | 39.000000000000 | 73,935 | 0 | 73,935 | |
| New roof - 289 Marina Blvd, SF | 2015-10-15 | 12,200 | 691 | SL | 39.000000000000 | 313 | 0 | 313 | |
| Building - 1670 Chestnut, SF | 2013-06-11 | 2,000,000 | 232,906 | SL | 39.000000000000 | 51,282 | 0 | 51,282 | |
| Land - 1670 Chestnut, SF | 2013-06-11 | 500,000 | L | 0 | 0 | 0 | |||
| Improvements- Shelves, carpet etc Chestnut | 2007-07-30 | 70,000 | 49,000 | SL | 15.000000000000 | 4,667 | 0 | 4,667 | |
| Medical Equipment | 2007-12-31 | 2,207 | 2,207 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Office Furniture | 2008-01-18 | 3,357 | 3,357 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| New fireplace in rental - materials only | 2011-07-21 | 3,462 | 3,153 | SL | 7.000000000000 | 309 | 0 | 289 | |
| Redo Floor - materials only | 2011-08-08 | 8,913 | 8,117 | SL | 7.000000000000 | 796 | 0 | 743 | |
| Shamrock exp for install firplace - materials only | 2011-08-23 | 2,990 | 2,723 | SL | 7.000000000000 | 267 | 0 | 267 | |
| Television and screens for presentation to clients | 2011-11-25 | 3,918 | 3,918 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Silver Creek tile stone - materials only | 2011-12-05 | 4,800 | 4,200 | SL | 7.000000000000 | 600 | 0 | 600 | |
| Silver Creek tile stone - materials only | 2011-12-27 | 900 | 788 | SL | 7.000000000000 | 112 | 0 | 112 | |
| Computer | 2011-12-27 | 1,122 | 1,122 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Cabinets | 2012-01-01 | 8,800 | 6,914 | SL | 7.000000000000 | 1,257 | 0 | 1,257 | |
| Flooring | 2012-01-01 | 33,825 | 7,380 | SL | 27.500000000000 | 1,230 | 0 | 1,230 | |
| Plumbing remodel | 2012-01-01 | 16,700 | 3,644 | SL | 27.500000000000 | 607 | 0 | 607 | |
| Bathroom Remodel: Studs, Drywall, sink, toilet | 2013-01-01 | 31,200 | 4,000 | SL | 39.000000000000 | 800 | 0 | 800 | |
| Roof repair | 2015-10-20 | 30,000 | 1,667 | SL | 39.000000000000 | 769 | 0 | 769 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Exercise Equipment | 26,418 | 26,418 | 0 | |
| Land - 289 Marina Blvd, SF | 823,239 | 0 | 823,239 | |
| Building - 289 Marina Blvd, SF | 2,883,469 | 840,944 | 2,042,525 | |
| New roof - 289 Marina Blvd, SF | 12,200 | 1,004 | 11,196 | |
| Building - 1670 Chestnut, SF | 2,000,000 | 284,188 | 1,715,812 | |
| Land - 1670 Chestnut, SF | 500,000 | 0 | 500,000 | |
| Improvements- Shelves, carpet etc Chestnut | 70,000 | 53,667 | 16,333 | |
| Medical Equipment | 2,207 | 2,207 | 0 | |
| Office Furniture | 3,357 | 3,357 | 0 | |
| New fireplace in rental - materials only | 3,462 | 3,462 | 0 | |
| Redo Floor - materials only | 8,913 | 8,913 | 0 | |
| Shamrock exp for install firplace - materials only | 2,990 | 2,990 | 0 | |
| Television and screens for presentation to clients | 3,918 | 3,918 | 0 | |
| Silver Creek tile stone - materials only | 4,800 | 4,800 | 0 | |
| Silver Creek tile stone - materials only | 900 | 900 | 0 | |
| Computer | 1,122 | 1,122 | 0 | |
| Cabinets | 8,800 | 8,171 | 629 | |
| Flooring | 33,825 | 8,610 | 25,215 | |
| Plumbing remodel | 16,700 | 4,251 | 12,449 | |
| Bathroom Remodel: Studs, Drywall, sink, toilet | 31,200 | 4,800 | 26,400 | |
| Roof repair | 30,000 | 2,436 | 27,564 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone & utilities | 6,497 | 0 | 5,978 | 519 |
| Insurance | 12,568 | 0 | 3,689 | 8,879 |
| Licenses & fees | 75 | 0 | 0 | 75 |
| Auto expense | 1,339 | 0 | 1,339 | 0 |
| Repairs & maintenance | 4,241 | 0 | 4,241 | 0 |
| Promotional expense | 9,758 | 0 | 9,758 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Royalties | 90,381 | 90,381 | 90,381 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contractor | 10,000 | 0 | 10,000 | 0 |
| Medical research | 10,000 | 0 | 0 | 10,000 |
| Name | Address |
|---|---|
| Peter and Sophie Pappas |
465 Fawn Drive San Anselmo,CA94960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Unsecured property tax | 2,364 | 0 | 2,364 | 0 |
| Property taxes | 83,361 | 0 | 32,836 | 50,525 |
| Federal taxes | 4 | 0 | 0 | 4 |
| State taxes | 810 | 0 | 800 | 10 |