| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,430 | 1,430 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2016-05-31 | 227,505 | 13,443 | S/L | 27.5000 | 8,273 | 8,273 | ||
| BASEMENT FINISH | 2016-07-27 | 13,927 | 739 | S/L | 27.5000 | 506 | 506 | ||
| LAND | 2016-05-31 | 256,255 | |||||||
| MIKVA REMODELING | 2016-12-29 | 2,500 | 95 | S/L | 27.5000 | 91 | 91 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MILONE LLC | AT COST | 6,842,250 | 10,824,195 |
| GAN EDEN LLC | AT COST | ||
| MILONE II LLC | AT COST | ||
| GEVES LLC | AT COST | 1,817,647 | 935,000 |
| SEMIAHMOO LLC | AT COST | 223,937 | 183,159 |
| MAZEL LLC | AT COST | 283,879 | 300,000 |
| AHTID II LLC | AT COST | ||
| INVESTMENT IN KESEF LLC | AT COST | 1,012,348 | 1,012,348 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 243,932 | 23,147 | 220,785 | 243,932 | |
| 256,255 | 256,255 | 256,255 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EARNEST MONEY DEPOSIT | 35,650 | 45,393 | 45,393 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 2,251 | 2,251 | ||
| INV. EXP-PASS THRU SEMIAHMOO | 1,600 | 1,600 | ||
| RENTAL PROPERTY EXPENSES | 3,702 | 3,702 | ||
| BANK SERVICE CHARGES | 17 | 17 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSIVE INCOME-GAN EDEN LLC | 2,413 | 2,413 | |
| PASSIVE INCOME-MILONE LLC | 28,746 | 28,746 | |
| PASSIVE INCOME-MILONE II | 436 | 436 | |
| PASSIVE INCOME-GEVES | -178 | -178 | |
| PASSIVE INCOME-AHTID II LLC | 102 | 102 | |
| PASSIVE INCOME-MAZEL LLC | 3,906 | 3,906 | |
| INTEREST MORTGAGE LOANS | 398,406 | 398,406 | |
| PASSIVE INCOME -KESEF LLC | 1,537 | 1,537 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DENVER OCCUPATIONAL TAX | 48 | 48 | ||
| REAL ESTATE TAX-PASS THRU | 3,624 | 3,624 | ||
| LICENSES | 10 | 10 | ||
| EXCISE TAX | 9,470 | |||
| 333 S. ONEIDA WAY,DENVER,CO | 2,488 | 2,488 |