| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,750 | 1,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 13922 STANFORD - B3 - LAND | 2013-01-01 | 3,000 | |||||||
| 13922 STANFORD -B3 - CONDO | 2013-01-01 | 57,000 | 10,277 | S/L | 27.5000 | 2,073 | |||
| 13962 STANFORD - L5 - LAND | 2011-01-01 | 10,000 | |||||||
| 13962 STANFORD - L5 - CONDO | 2011-01-01 | 40,350 | 10,210 | S/L | 27.5000 | 1,467 | |||
| 13962 STANFORD L5 - IMPROVEMENTS | 2016-07-01 | 13,502 | 716 | S/L | 27.5000 | 491 | |||
| 13962 STANFORD L5 - APPLIANCES | 2016-07-01 | ||||||||
| 13962 STANFORD L5 - APPLIANCES | 2016-07-01 | 2,042 | 1,552 | 200DB | 5.0000 | 196 | |||
| 13962 STANFORD L5 - CABINETS | 2016-07-01 | 1,622 | 1,233 | 200DB | 5.0000 | 156 | |||
| 13962 STANFORD L5 - CARPET | 2016-07-01 | 1,698 | 1,290 | 200DB | 5.0000 | 163 | |||
| 1973 LIMA ST - LAND | 2016-12-31 | 32,000 | |||||||
| 1973 LIMA - BUILDING | 2016-12-31 | 188,000 | 6,836 | S/L | 27.5000 | 6,837 | |||
| 3454 S EAGELST ST 101 | 2018-03-07 | 24,500 | S/L | 27.5000 | 705 | ||||
| 3454 S EAGLE 101 | 2018-03-07 | 135,500 | S/L | 27.5000 | 3,901 | ||||
| 14206 E 1ST DR C3 | 2018-02-23 | 110,263 | S/L | 27.5000 | 3,508 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 14206 E 1ST DR A4 | 2018-02 | PURCHASE | 2018-06 | 150,000 | 110,263 | 20,535 | 19,202 | |||
| 14206 E 1ST DR C10 | 2018-02 | PURCHASE | 2018-09 | 148,000 | 110,263 | 23,602 | 14,135 | |||
| 14206 E 1ST DR C9 | 2018-02 | PURCHASE | 2018-11 | 147,000 | 110,263 | 23,988 | 12,749 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 16153 E ALASKA - LAND | 14,000 | 14,000 | 14,000 | |
| 16153 E ALASKA - BUILDING | 96,000 | 96,000 | 96,000 | |
| 5450 LOCUST - LAND | 62,000 | 62,000 | 62,000 | |
| 5450 LOCUST - BUILDING | 173,000 | 173,000 | 173,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 574,477 | 51,611 | 522,866 | 780,263 | |
| 45,000 | 45,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,500 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FILING & RECORDING FEES | 10 | 10 | ||
| POSTAGE | 58 | 58 | ||
| 13962 STANFORD L5 | ||||
| HOA DUES | 2,640 | 2,640 | ||
| INSURANCE | 251 | 251 | ||
| 13922 STANFORD B3 | ||||
| HOA DUES | 2,640 | 2,640 | ||
| INSURANCE | 481 | 481 | ||
| 16153 ALASKA 5 | ||||
| HOA DUES | 2,610 | 2,610 | ||
| INSURANCE | 219 | 219 | ||
| 14206 EAST C3 | ||||
| HOA DUES | 3,140 | 3,140 | ||
| INSURANCE | 292 | 292 | ||
| 3454 S EAGLE 101 | ||||
| HOA DUES | 2,342 | 2,342 | ||
| 5450 LOCUST | ||||
| INSURANCE | 1,470 | 1,470 | ||
| BANK CHARGE | -20 | -20 | ||
| ADVERTISING | 51 | 51 | ||
| FUNDRAISING | 1,981 | 1,981 | ||
| REPAIRS | 667 | 667 | ||
| SUPPLIES | 6,095 | 6,095 | ||
| UTILITIES | 526 | 526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1973 LIMA | 12,600 | 12,600 | |
| 13962 STANFORD L5 | 11,700 | 11,700 | |
| 13922 STANFORD B3 | 8,700 | 8,700 | |
| 14206 E 1ST DR | 9,314 | 9,314 | |
| 16153 E ALASKA | 5,828 | 5,828 | |
| 3454 S EAGLE ST | 4,595 | 4,595 | |
| 5450 LOCUST ST | 9,270 | 9,270 | |
| 14206 E 1ST DR | 9,855 | 9,855 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 3,475 | 5,105 |
| MISCELLANEOUS | -98 | -98 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
44,889 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT FEES | 34 | 34 | ||
| OTHER PROFESSIONAL FEES | 500 | 500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NET INVESTMENT INCOME | 91 | 91 | ||
| REAL ESTATE | 5,301 | 5,301 |