| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING - TAX RETURN | 18,626 | 0 | 18,626 | |
| ACCOUNTING FEES | 24,000 | 0 | 24,000 |
| 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-9827 REMER ST | 2004-11-20 | 207,000 | L | 0 | 0 | ||||
| BUILDING-9827 REMER ST | 2004-11-20 | 93,000 | 35,974 | SL | 39.000000000000 | 795 | 795 | ||
| LAND-3316 W 32ND AVE. CO, CREAMERY | 2012-08-30 | 412,442 | L | 0 | 0 | ||||
| 3316 W 32ND AVE. CO, CREAMERY | 2012-08-30 | 618,662 | 164,978 | SL | 27.500000000000 | 22,497 | 22,497 | ||
| WESTERN ROOFING-3316 W 32ND AVE, CO, CREAMERY | 2012-11-16 | 17,888 | 7,903 | SL | 15.000000000000 | 1,193 | 1,193 | ||
| LAND-1628-30 COLORADO BLVD | 2014-10-31 | 347,128 | L | 0 | 0 | ||||
| BUILDING-1628-30 COLORADO BLVD | 2014-10-31 | 520,691 | 97,826 | SL | 27.500000000000 | 18,934 | 18,934 | ||
| LAND 234 LOGAN STREET | 2019-05-24 | 959,011 | L | 0 | 0 | ||||
| BUILDING 234 LOGAN STREET | 2019-05-24 | 1,354,784 | 28,738 | SL | 27.500000000000 | 49,265 | 49,265 | ||
| LOCHINVAR BOILER & WATER MOUNTS | 2019-08-31 | 27,275 | 606 | SL | 15.000000000000 | 1,818 | 1,818 | ||
| LAND MILLRIDGE | 2004-11-20 | 182,700 | L | 0 | 0 | ||||
| HOUSE 3324 MILLRIDGE | 2004-11-20 | 252,300 | 138,391 | SL | 27.500000000000 | 1,911 | 1,911 | ||
| AR PAINTING & REMODELING | 2019-12-09 | 15,825 | 132 | SL | 10.000000000000 | 330 | 330 | ||
| CARPETING JOSE LOPEZ | 2019-11-18 | 1,700 | 14 | SL | 10.000000000000 | 35 | 35 | ||
| BUILDING 2449-61 CHAMPA ST DENVER CO L | 2013-09-26 | 879,000 | 201,107 | SL | 27.500000000000 | 31,964 | 31,964 | ||
| LAND-2249-61 CHAMPA ST | 2013-09-26 | 586,000 | L | 0 | 0 | ||||
| COLORADO STATE ROOFING-CHAMPA ST | 2013-11-05 | 19,000 | 6,413 | SL | 15.000000000000 | 1,267 | 1,267 | ||
| BOILER 2449-61 CHAMPA ST | 2015-11-25 | 12,342 | 5,039 | SL | 10.000000000000 | 1,234 | 1,234 | ||
| MAXSON RD LAND | 2004-11-20 | 292,500 | L | 0 | 0 | ||||
| MAXSON RD BUILDING 6-HOUSES | 2004-11-20 | 195,000 | 106,957 | SL | 27.500000000000 | 0 | 0 | ||
| LAND 2465 S GAYLORD | 2019-12-20 | 1,110,000 | L | 0 | 0 | ||||
| BUILDING 2465 S GAYLORD ST | 2019-12-20 | 2,395,000 | 3,629 | SL | 27.500000000000 | 87,091 | 87,091 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PURCHASED | 1,660,000 | COST | 126,490 | 1,152,967 | 106,957 | |||||
| PURCHASED | 600,000 | COST | 46,615 | 241,673 | 140,813 | |||||
| PURCHASED | 600,000 | COST | 47,864 | 288,905 | 36,769 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-3316 W 32ND AVE. CO, CREAMERY | 412,442 | 0 | 412,442 | |
| 3316 W 32ND AVE. CO, CREAMERY | 618,662 | 187,475 | 431,187 | |
| WESTERN ROOFING-3316 W 32ND AVE, CO, CREAMERY | 17,888 | 9,096 | 8,792 | |
| LAND-1628-30 COLORADO BLVD | 347,128 | 0 | 347,128 | |
| BUILDING-1628-30 COLORADO BLVD | 520,691 | 116,760 | 403,931 | |
| LAND 234 LOGAN STREET | 959,011 | 0 | 959,011 | |
| BUILDING 234 LOGAN STREET | 1,354,784 | 78,003 | 1,276,781 | |
| LOCHINVAR BOILER & WATER MOUNTS | 27,275 | 2,424 | 24,851 | |
| BUILDING 2449-61 CHAMPA ST DENVER CO L | 879,000 | 233,071 | 645,929 | |
| LAND-2249-61 CHAMPA ST | 586,000 | 0 | 586,000 | |
| COLORADO STATE ROOFING-CHAMPA ST | 19,000 | 7,680 | 11,320 | |
| BOILER 2449-61 CHAMPA ST | 12,342 | 6,273 | 6,069 | |
| LAND 2465 S GAYLORD | 1,110,000 | 0 | 1,110,000 | |
| BUILDING 2465 S GAYLORD ST | 2,395,000 | 90,720 | 2,304,280 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,000 | 0 | 24,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,500 | 2,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 5,688 | 5,688 | 0 | |
| MEDICAL INSURANCE | 57,361 | 0 | 57,361 | |
| METROPOLITAN NEWS | 75 | 75 | 0 | |
| COMPUTER REPAIR/SERVICE | 741 | 741 | 0 | |
| ADP FEES / BANK SERVICE CHARGE | 1,731 | 1,731 | 0 | |
| TELEPHONE | 440 | 440 | 0 | |
| BOOKKEEPING | 3,080 | 3,080 | 0 | |
| PUBLIC STORAGE | 672 | 672 | 0 | |
| UPS RENTAL MAILBOX | 438 | 438 | 0 | |
| STAMPS, UPS CHARGES | 345 | 345 | 0 | |
| BOARD OF DIRECTORS FEES | 30,000 | 0 | 30,000 | |
| CNB FEES | 960 | 960 | 0 | |
| LEGAL | 2,470 | 2,470 | 0 | |
| SUPPLIES PLUMBING | 593 | 593 | 0 | |
| INSURANCE | 3,732 | 3,732 | 0 | |
| ADMINISTRATIVE | 206 | 206 | 0 | |
| UTILITIES | 3,014 | 3,014 | 0 | |
| REPAIRS & MAINTENANCE | 2,550 | 2,550 | 0 | |
| APPLIANCE REPAIRS/REPLACEMENTS | 1,738 | 1,738 | 0 | |
| BOILER PARTS | 1,822 | 1,822 | 0 | |
| CLEANING SERVICE | 125 | 125 | 0 | |
| ELECTRICAL SERVICE/PARTS | 751 | 751 | 0 | |
| FIRE & SAFETY | 652 | 652 | 0 | |
| PAINTING & DRYWALL | 930 | 930 | 0 | |
| GROUNDS MAINTENANCE | 4,763 | 4,763 | 0 | |
| HARDWARE-MISC | 1,463 | 1,463 | 0 | |
| PLUMBING SERVICES | 484 | 484 | 0 | |
| PEST CONTROL | 995 | 995 | 0 | |
| REPLACEMENT WINDOWS & FLOORING | 229 | 229 | 0 | |
| REPLACEMENT APPLIANCES | 164 | 164 | 0 | |
| UTILITIES | 7,529 | 7,529 | 0 | |
| SUPPLIES HARDWARE | 875 | 875 | 0 | |
| SUPPLIES - JANITORIAL | 240 | 240 | 0 | |
| PLUMBING SERVICE | 935 | 935 | 0 | |
| PLUMBING SUPPLIES | 76 | 76 | 0 | |
| APPLIANCES / REPAIRS /REPLACEMENTS | 1,062 | 1,062 | 0 | |
| GROUNDS & CURB APPEAL | 4,320 | 4,320 | 0 | |
| CARPET CLEANING/REPAIRS | 178 | 178 | 0 | |
| INSURANCE | 3,308 | 3,308 | 0 | |
| ADMINISTRATIVE | 1,547 | 1,547 | 0 | |
| CLEANING SERVICE | 427 | 427 | 0 | |
| ELECTRICAL SERVICE / PARTS | 388 | 388 | 0 | |
| FIRE & SAFETY | 1,240 | 1,240 | 0 | |
| SNOW REMOVAL | 354 | 354 | 0 | |
| PEST CONTROL | 1,023 | 1,023 | 0 | |
| SUPPLIES-ELECTRICAL | 95 | 95 | 0 | |
| INSURANCE | 5,316 | 5,316 | 0 | |
| APPLIANCE REPAIRS | 700 | 700 | 0 | |
| BANK & FEES | 112 | 112 | 0 | |
| ADVERTISING | 390 | 390 | 0 | |
| ADMINISTRATIVE | 643 | 643 | 0 | |
| UTILITIES | 7,016 | 7,016 | 0 | |
| REPAIRS & MAINTENANCE | 5,911 | 5,911 | 0 | |
| BUILDING SUPPLIES - ROOF | 225 | 225 | 0 | |
| BOILER PARTS | 1,654 | 1,654 | 0 | |
| CARPET CLEANING | 45 | 45 | 0 | |
| CLEANING SERVICE | 380 | 380 | 0 | |
| ELECTRICAL SERVICE | 148 | 148 | 0 | |
| FIRE & SAFETY | 364 | 364 | 0 | |
| GROUNDS & CURB APPEAL | 4,617 | 4,617 | 0 | |
| OFFICE SUPPLIES | 211 | 211 | 0 | |
| PEST CONTROL | 960 | 960 | 0 | |
| PLUMBING SERVICE | 753 | 753 | 0 | |
| TENANT SCREENING | 450 | 450 | 0 | |
| COMMUNICATIONS | 1,184 | 1,184 | 0 | |
| SUPPLIES - ELECTRICAL | 226 | 226 | 0 | |
| SUPPLIES - JANITORIAL | 206 | 206 | 0 | |
| SUPPLIES - HARDWARE | 368 | 368 | 0 | |
| OFFICE SUPPLIES | 176 | 176 | 0 | |
| ADVERTISING | 409 | 409 | 0 | |
| ADMINISTRATIVE | 993 | 993 | 0 | |
| INSURANCE | 4,094 | 4,094 | 0 | |
| UTILITIES | 15,893 | 15,893 | 0 | |
| SNOW REMOVAL | 627 | 627 | 0 | |
| MAINTENANCE & REPAIRS | 8,118 | 8,118 | 0 | |
| APPLIANCE REPAIRS | 1,447 | 1,447 | 0 | |
| APARTMENT SUPPLIES | 1,394 | 1,394 | 0 | |
| TENANT SCREENING | 420 | 420 | 0 | |
| BOILER PARTS-REPAIRS | 3,657 | 3,657 | 0 | |
| CLEANING SERVICE | 1,251 | 1,251 | 0 | |
| ELECTRICAL SERVICE | 250 | 250 | 0 | |
| FIRE & SAFETY | 710 | 710 | 0 | |
| GROUNDS & CURB APPEAL | 7,322 | 7,322 | 0 | |
| PAINTING & DRYWALL | 810 | 810 | 0 | |
| PEST CONTROL | 1,760 | 1,760 | 0 | |
| PLUMBING SERVICE | 2,872 | 2,872 | 0 | |
| SUPPLIES ELECTRICAL | 108 | 108 | 0 | |
| SUPPLIES HARDWARE | 2,315 | 2,315 | 0 | |
| SUPPLIES PAINT & WALL REPAIR | 744 | 744 | 0 | |
| SUPPLIES PLUMBING | 1,119 | 1,119 | 0 | |
| REPLACEMENT APPLIANCES | 1,902 | 1,902 | 0 | |
| PREPLACEMENT-FLOORING | 216 | 216 | 0 | |
| REPLACEMENT WINDOWS, DOORS | 553 | 553 | 0 | |
| SUPPLIES - JANITORIAL | 189 | 189 | 0 | |
| INSURANCE | 6,766 | 6,766 | 0 | |
| UTILITIES | 10,025 | 10,025 | 0 | |
| ADVERTISING | 666 | 666 | 0 | |
| APPLIANCE REPAIRS | 401 | 401 | 0 | |
| BOILER PARTS | 737 | 737 | 0 | |
| PEST CONTROL | 400 | 400 | 0 | |
| CLEANING SERVICE | 1,514 | 1,514 | 0 | |
| ELECTRICAL SERVICE | 267 | 267 | 0 | |
| FIRE & SAFETY | 374 | 374 | 0 | |
| GROUNDS & CURB APPEAL | 4,630 | 4,630 | 0 | |
| PAINTING & DRYWALL | 316 | 316 | 0 | |
| PLUMBING SERVICES | 3,068 | 3,068 | 0 | |
| SUPPLIES - ELECTRICAL | 210 | 210 | 0 | |
| SUPPLIES - JANITORIAL | 191 | 191 | 0 | |
| SUPPLIES - HARDWARE | 2,353 | 2,353 | 0 | |
| SUPPLIES - PLUMBING | 1,166 | 1,166 | 0 | |
| REPLACEMENT - APPLIANCES | 120 | 120 | 0 | |
| REPLACEMENT - FLOORING & WINDOWS | 418 | 418 | 0 | |
| REPLACEMENT - COUNTERTOPS | 915 | 915 | 0 | |
| REPAIRS & MAINTENANCE | 7,196 | 7,196 | 0 | |
| ADMINISTRATION | 2,296 | 2,296 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 55,341 | 40,240 |
| LOAN ON PROPERTY | 200,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 115 | 115 | 0 | |
| MANAGEMENT FEE | 4,949 | 4,949 | 0 | |
| MANAGEMENT FEE | 4,425 | 4,425 | 0 | |
| MANAGEMENT FEE | 8,391 | 8,391 | 0 | |
| MANAGEMENT FEE | 8,564 | 8,564 | 0 | |
| MANAGEMENT FEE | 12,111 | 12,111 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FTB | 10 | 10 | 0 | |
| DEPARTMENT OF JUSTICE | 150 | 150 | 0 | |
| PAYROLL TAXES | 13,757 | 0 | 13,757 | |
| SECRETARY OF STATE | 20 | 20 | 0 | |
| TAXES | 3,160 | 3,160 | 0 | |
| TAXES | 8,317 | 8,317 | 0 | |
| TAXES | 4,914 | 4,914 | 0 | |
| TAXES | 11,601 | 11,601 | 0 | |
| TAXES | 11,856 | 11,856 | 0 | |
| TAXES | 15,232 | 15,232 | 0 |