| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,680 | 8,680 | 0 | |
| ACCOUNTING FEES | 2,470 | 2,470 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 536 MAIN - LAND | 2011-10-30 | 34,450 | L | 0 | 0 | ||||
| 536 MAIN - BUILDING | 2011-10-30 | 30,550 | 6,395 | SL | 39.000000000000 | 783 | 783 | ||
| 542 MAIN - LAND | 2011-10-30 | 20,150 | L | 0 | 0 | ||||
| 542 MAIN - BUILDING | 2011-10-30 | 44,850 | 9,392 | SL | 39.000000000000 | 479 | 479 | ||
| 531 MAIN - LAND | 2011-10-30 | 9,500 | L | 0 | 0 | ||||
| 531 MAIN - BUILDING | 2011-10-30 | 85,500 | 17,902 | SL | 39.000000000000 | 548 | 548 | ||
| 593 MAIN & 115 S 6TH - LAND | 2011-10-30 | 37,700 | L | 0 | 0 | ||||
| 593 MAIN & 115 S 6TH - BUILDING | 2011-10-30 | 92,300 | 19,330 | SL | 39.000000000000 | 592 | 592 | ||
| 607 MAIN - LAND | 2011-10-30 | 16,150 | L | 0 | 0 | ||||
| 607 MAIN - BUILDING | 2011-10-30 | 68,850 | 14,414 | SL | 39.000000000000 | 1,765 | 1,765 | ||
| 617 MAIN - LAND | 2011-10-30 | 11,550 | L | 0 | 0 | ||||
| 617 MAIN - BUILDING | 2011-10-30 | 23,450 | 4,908 | SL | 39.000000000000 | 200 | 200 | ||
| 623 MAIN - LAND | 2011-10-30 | 20,150 | L | 0 | 0 | ||||
| 623 MAIN - BUILDING | 2011-10-30 | 44,850 | 9,392 | SL | 39.000000000000 | 383 | 383 | ||
| 530-36 MAIN BRAWLEY - LAND | 2011-10-30 | 30,600 | L | 0 | 0 | ||||
| 530-36 MAIN BRAWLEY - BUILDING | 2011-10-30 | 59,400 | 12,438 | SL | 39.000000000000 | 888 | 888 | ||
| 549 MAIN BRAWLEY - LAND | 2011-10-30 | 19,500 | L | 0 | 0 | ||||
| 549 MAIN BRAWLEY - BUILDING | 2011-10-30 | 45,500 | 9,530 | SL | 39.000000000000 | 292 | 292 | ||
| 593 MAIN & 115 S 6TH - A/C | 2014-06-05 | 5,300 | 759 | SL | 39.000000000000 | 34 | 34 | ||
| 623 MAIN - A/C | 2014-01-31 | 10,530 | 1,598 | SL | 39.000000000000 | 90 | 90 | ||
| 531 MAIN - LEASEHOLD IMPROV - ROOF | 2015-04-30 | 2,600 | 315 | SL | 39.000000000000 | 19 | 19 | ||
| 531 MAIN - LEASEHOLD IMPROV - A/C | 2015-09-30 | 18,350 | 2,021 | SL | 39.000000000000 | 137 | 137 | ||
| 617 MAIN - LEASEHOLD IMPROV | 2015-10-31 | 26,769 | 2,887 | SL | 39.000000000000 | 200 | 200 | ||
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 2015-06-30 | 9,350 | 1,090 | SL | 39.000000000000 | 70 | 70 | ||
| 623 MAIN - LEASEHOLD IMPROV - ELECTRICAL | 2015-09-30 | 5,000 | 549 | SL | 39.000000000000 | 37 | 37 | ||
| 623 MAIN - LEASEHOLD IMPROV - LABOR | 2015-09-30 | 32,936 | 3,626 | SL | 39.000000000000 | 246 | 246 | ||
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - ROOF | 2016-04-30 | 8,400 | 798 | SL | 39.000000000000 | 117 | 117 | ||
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - HVAC | 2016-06-30 | 6,007 | 545 | SL | 39.000000000000 | 83 | 83 | ||
| 617 MAIN LEASEHOLD IMPROV - HVAC | 2017-06-30 | 18,327 | 1,195 | SL | 39.000000000000 | 137 | 137 | ||
| 617 MAIN LEASEHOLD IMPROV - HVAC | 2017-11-30 | 6,169 | 336 | SL | 39.000000000000 | 46 | 46 | ||
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 2017-06-30 | 12,000 | 783 | SL | 39.000000000000 | 90 | 90 | ||
| 531 MAIN - IMPROVMENTS - HVAC | 2019-08-07 | 5,700 | 55 | SL | 39.000000000000 | 43 | 43 | ||
| 530-536 MAIN BRAWLEY - LEASEHOLD IMPROV HVAC | 2019-07-10 | 3,000 | 35 | SL | 39.000000000000 | 42 | 42 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 536 MAIN - LAND | 34,450 | 0 | 34,450 | |
| 536 MAIN - BUILDING | 30,550 | 7,178 | 23,372 | |
| 607 MAIN - LAND | 16,150 | 0 | 16,150 | |
| 607 MAIN - BUILDING | 68,850 | 16,179 | 52,671 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH | AT COST | 6,394,057 | 8,451,788 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 16,148 | 16,148 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,880 | 1,880 | 0 | |
| BAD DEBT EXPENSE | 2,400 | 2,400 | 0 | |
| BANK CHARGES | 360 | 360 | 0 | |
| UTILITIES | 989 | 989 | 0 | |
| CLEANING | 3,750 | 3,750 | 0 | |
| REPAIRS AND MAINTENANCE | 16,725 | 16,725 | 0 | |
| INSURANCE | 27,539 | 27,539 | 0 | |
| SECURITY DEPOSIT REFUNDS | 7,860 | 7,860 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOAN INTEREST | 220,343 | 220,343 | 220,343 |
| MISC INCOME/REFUNDS | 4,212 | 4,212 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER CHARGES | 36,856 | 36,856 | 0 | |
| PROPERTY MANAGEMENT FEES | 2,011 | 2,011 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 4,945 | 0 | 0 | |
| CA TAXES | 85 | 85 | 0 | |
| PROPERTY TAXES | 34,055 | 34,055 | 0 |