| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,800 | 1,800 |
| 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 | 14,423 | S/L | 27.5000 | 2,072 | |||
| 13962 STANFORD - L5 - LAND | 2011-01-01 | 10,000 | |||||||
| 13962 STANFORD - L5 - CONDO | 2011-01-01 | 40,350 | 13,144 | S/L | 27.5000 | 61 | |||
| 13962 STANFORD L5 - IMPROVEMENTS | 2016-07-01 | 13,502 | 1,698 | S/L | 27.5000 | 20 | |||
| 13962 STANFORD L5 - APPLIANCES | 2016-07-01 | ||||||||
| 13962 STANFORD L5 - APPLIANCES | 2016-07-01 | 2,042 | 1,866 | 200DB | 5.0000 | 59 | |||
| 13962 STANFORD L5 - CABINETS | 2016-07-01 | 1,622 | 1,482 | 200DB | 5.0000 | 47 | |||
| 13962 STANFORD L5 - CARPET | 2016-07-01 | 1,698 | 1,551 | 200DB | 5.0000 | 49 | |||
| 1973 LIMA ST - LAND | 2016-12-31 | 32,000 | |||||||
| 1973 LIMA - BUILDING | 2016-12-31 | 188,000 | 20,509 | S/L | 27.5000 | 6,836 | |||
| 3454 S EAGELST ST 101 | 2018-03-07 | 24,500 | 1,596 | S/L | 27.5000 | 891 | |||
| 3454 S EAGLE 101 | 2018-03-07 | 135,500 | 8,828 | S/L | 27.5000 | 4,927 | |||
| 14206 E 1ST DR C3 | 2018-02-23 | 110,263 | 7,518 | S/L | 27.5000 | 4,009 | |||
| 1180 EMPORIA | 2017-01-01 | 280,000 | |||||||
| 12001 HARVARD | 2017-01-01 | 1 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 13962 STANFORD | PURCHASE | 2020-01 | 166,000 | 69,214 | 16,518 | 100,245 | 19,977 | |||
| 1180 EMPORIA | 2017-01 | PURCHASE | 2020-03 | 300,000 | 280,000 | 21,132 | -1,132 | |||
| 12001 HARVARD | 2017-01 | PURCHASE | 2020-12 | 165,973 | 1 | 11,087 | 154,885 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 832,673 | 71,609 | 761,064 | 1,174,500 | |
| 135,500 | 135,500 | 135,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FILING & RECORDING FEES | 23 | 23 | ||
| POSTAGE | ||||
| 13962 STANFORD L5 | ||||
| HOA DUES | ||||
| INSURANCE REFUND | -56 | -56 | ||
| 13922 STANFORD B3 | ||||
| HOA DUES | 3,040 | 3,040 | ||
| INSURANCE | 636 | 636 | ||
| 16153 ALASKA 5 | ||||
| HOA DUES | 2,760 | 2,760 | ||
| INSURANCE | 606 | 606 | ||
| 14206 EAST C3 | ||||
| HOA DUES | 3,360 | 3,360 | ||
| INSURANCE | 258 | 258 | ||
| 3454 S EAGLE 101 | ||||
| HOA DUES | 3,309 | 3,309 | ||
| INSURANCE | 228 | 228 | ||
| 5450 LOCUST | ||||
| INSURANCE | 841 | 841 | ||
| 195 DATE ST | ||||
| HOA DUES | ||||
| INSURANCE | 351 | 351 | ||
| 12001 HARVARD 103 | ||||
| HOA DUES | 681 | 681 | ||
| INSURANCE REFUND | -47 | -47 | ||
| 1180 EMPORIA ST | ||||
| INSURANCE REFUND | -464 | -464 | ||
| ADVERTISING | 162 | 162 | ||
| INSURANCE | ||||
| REPAIRS | 40,621 | 40,621 | ||
| SUPPLIES | ||||
| UTILITIES | 608 | 608 | ||
| TRAVEL | ||||
| MEMBERSHIP EXPENSE | 100 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1973 LIMA | 13,915 | 13,915 | |
| 13962 STANFORD L5 | 325 | 325 | |
| 13922 STANFORD B3 | 8,700 | 8,700 | |
| 14206 E 1ST DR C03 | 11,160 | 11,160 | |
| 16153 E ALASKA | 6,950 | 6,950 | |
| 3454 S EAGLE ST | 12,935 | 12,935 | |
| 5450 LOCUST ST | 12,150 | 12,150 | |
| 14206 E 1ST DR | 2,632 | 2,632 | |
| 195 DATE ST | 11,400 | 11,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 6,390 | 4,440 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 350 | 350 | ||
| PROPERTY MANAGMENT FEES | 45 | 45 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES 990PF | 23 | 23 | ||
| REAL ESTATE | 8,096 | 11,835 |