| 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 | 16,495 | S/L | 27.5000 | 2,073 | |||
| 1973 LIMA ST - LAND | 2016-12-31 | 32,000 | |||||||
| 1973 LIMA - BUILDING | 2016-12-31 | 188,000 | 27,345 | S/L | 27.5000 | 6,837 | |||
| 3454 S EAGELST ST 101 | 2018-03-07 | 24,500 | 2,487 | S/L | 27.5000 | 408 | |||
| 3454 S EAGLE 101 | 2018-03-07 | 135,500 | 13,755 | S/L | 27.5000 | 2,259 | |||
| 14206 E 1ST DR C3 | 2018-02-23 | 110,263 | 11,527 | S/L | 27.5000 | 4,010 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| EAGLE ST | PURCHASE | 2021-06 | 201,500 | 160,000 | 7,859 | 52,550 | 18,909 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 697,173 | 68,287 | 628,886 | 1,350,000 | |
| 111,000 | 111,000 | 111,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 606 | 606 | ||
| FILING & RECORDING FEES | 10 | 10 | ||
| GIFTS | 1,500 | 1,500 | ||
| HOA DUES | 10,554 | 10,554 | ||
| INSURANCE | 1,228 | 1,228 | ||
| MEMBERSHIP EXPENSE | 50 | 50 | ||
| REPAIRS | 22,054 | 22,054 | ||
| UTILITIES | 137 | 137 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL PROPERTY INCOME | 73,866 | 73,866 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 4,440 | 2,940 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,836 | 1,836 | ||
| PROPERTY MANAGMENT FEES | 89 | 89 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES 990PF | 25 | 25 | ||
| REAL ESTATE | 10,216 | 10,216 |