| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 18,248 | 0 | 18,248 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| Engineering permit | 2018-12-01 | 6,900 | 958 | 180.000000000000 | 460 | 460 | 460 | 1,418 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| New fireplace in rental - materials only | 2011-07-21 | 3,462 | 3,462 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Shamrock exp for install firplace - materials only | 2011-08-23 | 2,990 | 2,990 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Building - 1670 Chestnut, SF | 2013-06-11 | 2,000,000 | 386,752 | SL | 39.000000000000 | 51,282 | 51,282 | 51,282 | |
| Land - 1670 Chestnut, SF | 2013-06-11 | 500,000 | L | 0 | 0 | 0 | |||
| Improvements - Chestnut | 2019-07-01 | 38,000 | 2,015 | SL | 27.500000000000 | 1,382 | 1,382 | 1,382 | |
| Remodel unit | 2018-12-01 | 19,500 | 1,448 | SL | 27.500000000000 | 709 | 709 | 709 | |
| Mailbox intercom | 2018-12-01 | 2,573 | 2,573 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Retrofit | 2020-07-01 | 26,000 | 867 | SL | 15.000000000000 | 1,733 | 1,733 | 1,733 | |
| Land - 289 Marina Blvd, SF | 2007-08-08 | 823,239 | L | 0 | 0 | 0 | |||
| Building - 289 Marina Blvd, SF | 2007-08-08 | 2,883,469 | 988,814 | SL | 39.000000000000 | 73,935 | 73,935 | 73,935 | |
| New roof - 289 Marina Blvd, SF | 2015-10-15 | 12,200 | 1,630 | SL | 39.000000000000 | 313 | 313 | 313 | |
| Roof repair | 2015-10-20 | 30,000 | 3,974 | SL | 39.000000000000 | 769 | 769 | 769 | |
| Roof repair | 2020-07-01 | 5,000 | 59 | SL | 39.000000000000 | 128 | 128 | 128 | |
| Carpet | 2020-07-01 | 10,851 | 775 | SL | 7.000000000000 | 775 | 1,550 | 1,550 | |
| Plumbing | 2020-07-01 | 37,475 | 440 | SL | 39.000000000000 | 961 | 961 | 961 | |
| Tiling | 2020-07-01 | 10,043 | 335 | SL | 15.000000000000 | 670 | 670 | 670 | |
| Remodel | 2020-07-01 | 29,777 | 993 | SL | 15.000000000000 | 1,985 | 1,985 | 1,985 | |
| New floors | 2021-07-01 | 12,600 | SL | 15.000000000000 | 12,600 | 420 | 420 | ||
| Plumbing | 2021-07-01 | 6,977 | SL | 39.000000000000 | 82 | 82 | 82 | ||
| Seismic Upgrade | 2021-07-01 | 6,000 | SL | 39.000000000000 | 71 | 71 | 71 | ||
| Electrical Upgrade Ground Floors | 2021-07-01 | 17,500 | SL | 39.000000000000 | 206 | 206 | 206 | ||
| Hardwood Floors Unit 5 | 2021-07-01 | 5,000 | SL | 15.000000000000 | 5,000 | 167 | 167 | ||
| Hardwood Floors Unit 1 | 2021-07-01 | 5,000 | SL | 15.000000000000 | 5,000 | 167 | 167 | ||
| Electrical Upgrade Unit 1 and 5 | 2021-07-01 | 6,760 | SL | 15.000000000000 | 6,760 | 225 | 225 | ||
| Remodel unit 1 | 2021-07-01 | 12,000 | SL | 15.000000000000 | 12,000 | 400 | 400 | ||
| Finished remodel of unit with kitchen | 2021-07-01 | 13,000 | SL | 15.000000000000 | 13,000 | 433 | 433 | ||
| Remodel bathroom unit 6 | 2021-07-01 | 5,500 | SL | 15.000000000000 | 5,500 | 183 | 183 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building - 1670 Chestnut, SF | 2,000,000 | 438,034 | 1,561,966 | |
| Land - 1670 Chestnut, SF | 500,000 | 0 | 500,000 | |
| Improvements - Chestnut | 38,000 | 3,397 | 34,603 | |
| Engineering permit | 6,900 | 1,418 | 5,482 | |
| Remodel unit | 19,500 | 2,157 | 17,343 | |
| Mailbox intercom | 2,573 | 2,573 | 0 | |
| Retrofit | 26,000 | 2,600 | 23,400 | |
| Land - 289 Marina Blvd, SF | 823,239 | 0 | 823,239 | |
| Building - 289 Marina Blvd, SF | 2,883,469 | 1,062,749 | 1,820,720 | |
| New roof - 289 Marina Blvd, SF | 12,200 | 1,943 | 10,257 | |
| Roof repair | 30,000 | 4,743 | 25,257 | |
| Roof repair | 5,000 | 187 | 4,813 | |
| Plumbing | 37,475 | 1,401 | 36,074 | |
| Tiling | 10,043 | 1,005 | 9,038 | |
| Remodel | 29,777 | 2,978 | 26,799 | |
| New floors | 12,600 | 12,600 | 0 | |
| Plumbing | 6,977 | 82 | 6,895 | |
| Seismic Upgrade | 6,000 | 71 | 5,929 | |
| Electrical Upgrade Ground Floors | 17,500 | 206 | 17,294 | |
| Hardwood Floors Unit 5 | 5,000 | 5,000 | 0 | |
| Hardwood Floors Unit 1 | 5,000 | 5,000 | 0 | |
| Electrical Upgrade Unit 1 and 5 | 6,760 | 6,760 | 0 | |
| Remodel unit 1 | 12,000 | 12,000 | 0 | |
| Finished remodel of unit with kitchen | 13,000 | 13,000 | 0 | |
| Remodel bathroom unit 6 | 5,500 | 5,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 7,980 | 0 | 7,980 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cleaning & maintenance | 2,500 | 2,500 | 0 | |
| Utilities | 9,730 | 9,730 | 0 | |
| Insurance | 6,018 | 6,018 | 0 | |
| Other | 682 | 682 | 0 | |
| Repairs | 7,121 | 7,121 | 0 | |
| Appliances | 8,605 | 8,605 | 0 | |
| Other | 113 | 113 | 0 | |
| Cleaning and maintenance | 750 | 750 | 0 | |
| Insurance | 10,128 | 10,128 | 0 | |
| Amortization | 460 | 460 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside services | 765 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Income Tax | 8,391 | 0 | 0 | 8,391 |
| Property taxes | 34,751 | 34,751 | 0 | |
| Property taxes | 55,316 | 55,316 | 0 |