| 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 |
|---|---|---|---|---|---|---|---|---|---|
| I-80 STATION | 2004-08-20 | 35,000 | |||||||
| 110-12 M | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 120 FAIRVIEW | 2004-08-20 | 65,000 | 27,828 | S/L | 27.5000 | 1,625 | 1,625 | 1,625 | |
| 1315-17-19 N | 2004-08-20 | 143,000 | 61,222 | S/L | 27.5000 | 3,575 | 3,575 | 3,575 | |
| LOT | 2004-08-20 | 7,000 | |||||||
| 1112 O ST | 2004-08-20 | 45,000 | 19,266 | S/L | 27.5000 | 1,125 | 1,125 | 1,125 | |
| 1115 M OBERMEIER BLDG. | 2004-08-20 | 39,000 | 16,697 | S/L | 27.5000 | 975 | 975 | 975 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 1207 M CLINE WILLIAMS | 2004-08-20 | 38,000 | 16,269 | S/L | 27.5000 | 950 | 950 | 950 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 1119 12TH LUANNA'S | 2004-08-20 | 27,000 | 11,559 | S/L | 27.5000 | 675 | 675 | 675 | |
| LOT | 2004-08-20 | 3,000 | |||||||
| 910 9H (DEMOLISHED 2016) | 2004-08-20 | 17,591 | |||||||
| LOT | 2004-08-20 | 1,000 | |||||||
| TOOF 6 PLEX | 2004-08-20 | 134,250 | 57,476 | S/L | 27.5000 | 3,356 | 3,356 | 3,356 | |
| LOT | 2004-08-20 | 6,000 | |||||||
| TOOF 9 PLEX | 2004-08-20 | 257,250 | 110,135 | S/L | 27.5000 | 6,431 | 6,431 | 6,431 | |
| LOT | 2004-08-20 | 15,000 | |||||||
| 1319-21 7TH | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 601-623 N 12 PLEX | 2004-08-20 | 455,000 | 194,797 | S/L | 27.5000 | 11,375 | 11,375 | 11,375 | |
| LOT | 2004-08-20 | 25,000 | |||||||
| 515 J ST | 2004-08-20 | 59,000 | 25,259 | S/L | 27.5000 | 1,475 | 1,475 | 1,475 | |
| LOT | 2004-08-20 | 1,000 | |||||||
| 806 13TH | 2004-08-20 | 48,000 | 20,550 | S/L | 27.5000 | 1,200 | 1,200 | 1,200 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 1207-09 H 808-10 12TH | 2004-08-20 | 163,000 | 69,784 | S/L | 27.5000 | 4,075 | 4,075 | 4,075 | |
| LOT | 2004-08-20 | 7,000 | |||||||
| 1207 G | 2004-08-20 | 44,000 | 18,838 | S/L | 27.5000 | 504 | 504 | 504 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 706 13TH | 2004-08-20 | 58,000 | 24,831 | S/L | 27.5000 | 1,450 | 1,450 | 1,450 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 1309-11 G | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| 1404-06 H | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 710 14TH | 2004-08-20 | 63,000 | 26,972 | S/L | 27.5000 | 1,575 | 1,575 | 1,575 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 708 14TH | 2004-08-20 | 64,000 | 27,400 | S/L | 27.5000 | 1,600 | 1,600 | 1,600 | |
| 1405-07 G | 2004-08-20 | 88,000 | 37,675 | S/L | 27.5000 | 2,200 | 2,200 | 2,200 | |
| LOT | 2004-08-20 | 5,000 | |||||||
| 107-07-11 LAGERVILLE | 2004-08-20 | 100,000 | 42,813 | S/L | 27.5000 | 2,500 | 2,500 | 2,500 | |
| 203-05-07 LAGERVILLE | 2004-08-20 | 68,000 | 29,113 | S/L | 27.5000 | 1,700 | 1,700 | 1,700 | |
| 624 J | 2004-08-20 | 59,000 | 25,259 | S/L | 27.5000 | 1,414 | 1,414 | 1,414 | |
| LOT | 2004-08-20 | 2,000 | |||||||
| 1501 9TH | 2004-08-20 | 58,000 | 24,831 | S/L | 27.5000 | 1,450 | 1,450 | 1,450 | |
| LOT | 2004-08-20 | 3,000 | |||||||
| S1/2 N1/4 BLOCK 4 | 2004-08-20 | 7,208 | 3,086 | S/L | 39.0000 | 180 | 180 | 180 | |
| 1005 P ST | 2004-08-20 | 82,000 | 35,106 | S/L | 27.5000 | 2,050 | 2,050 | 2,050 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| E60' SW 1/4 BLOCK 4 | 2004-08-20 | 149,695 | 64,088 | S/L | 39.0000 | 3,743 | 3,743 | 3,743 | |
| 1015 P | 2004-08-20 | 57,000 | 24,403 | S/L | 27.5000 | 1,425 | 1,425 | 1,425 | |
| LOT | 2004-08-20 | 3,000 | |||||||
| 1616-18 E | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| 417 17TH | 2004-08-20 | 62,000 | 26,544 | S/L | 27.5000 | 1,550 | 1,550 | 1,550 | |
| 407-09 17TH | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| 411 17TH | 2004-08-20 | 76,000 | 32,538 | S/L | 27.5000 | 1,900 | 1,900 | 1,900 | |
| 412 9TH | 2004-08-20 | 53,000 | 22,691 | S/L | 27.5000 | 1,325 | 1,325 | 1,325 | |
| LOT | 2004-08-20 | 4,500 | |||||||
| 414 9TH | 2004-08-20 | 53,000 | 22,691 | S/L | 27.5000 | 1,325 | 1,325 | 1,325 | |
| LOT | 2004-08-20 | 4,500 | |||||||
| MARLER BY CARGILL | 2004-08-20 | 13,000 | 5,566 | S/L | 27.5000 | 325 | 325 | 325 | |
| LOT | 2004-08-20 | 1,000 | |||||||
| HILLIGAS LOT | 2004-08-20 | 13,000 | |||||||
| 316-18 12TH | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,132 | 2,132 | 2,132 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 213-15 WEST L | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 909-11 1ST AVE | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 320-22 WEST L | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| LOT | 2004-08-20 | 4,000 | |||||||
| 411-13 MARK | 2004-08-20 | 89,000 | 38,103 | S/L | 27.5000 | 2,225 | 2,225 | 2,225 | |
| DANHAUER | 2004-08-20 | 3,500 | |||||||
| 510 H | 2004-08-20 | 62,000 | 26,544 | S/L | 27.5000 | 581 | 581 | 581 | |
| LOT | 2004-08-20 | 3,000 | |||||||
| LOT 1 BLOCK 22 SOUTH ADDITION | 2004-08-20 | 75 | |||||||
| B ST LOT | 2004-08-20 | 2,500 | |||||||
| LOT | 2004-08-20 | 4,000 | |||||||
| LOT | 2004-08-20 | 4,000 | |||||||
| LOT | 2004-08-20 | 5,000 | |||||||
| LOT | 2004-08-20 | 3,000 | |||||||
| LOT | 2004-08-20 | 4,000 | |||||||
| LOT | 2004-08-20 | 2,000 | |||||||
| LOT | 2004-08-20 | 4,000 | |||||||
| LOT | 2004-08-20 | 3,000 | |||||||
| LOT | 2004-08-20 | 3,000 | |||||||
| LOT | 2004-08-20 | 2,000 | |||||||
| LOT | 2004-08-20 | 3,000 | |||||||
| LOT | 2004-08-20 | 4,000 | |||||||
| 1115 M OBERMEIER REMODEL | 2008-03-01 | 58,126 | 20,245 | S/L | 39.0000 | 1,490 | 1,490 | 1,490 | |
| 1115 M OBERMEIER REMODEL | 2008-12-31 | 2,656 | 868 | S/L | 39.0000 | 68 | 68 | 68 | |
| 905 A | 2010-10-01 | 80,257 | 21,987 | S/L | 27.5000 | 2,007 | 2,007 | 2,007 | |
| 603 8TH STREET | 2012-08-01 | 105,595 | 24,706 | S/L | 39.0000 | 2,708 | 2,708 | 2,708 | |
| 603 8TH STREET (LOT) | 2012-08-01 | 5,000 | |||||||
| 1209 M STREET | 2014-12-29 | 30,113 | 5,244 | S/L | 39.0000 | 772 | 772 | 772 | |
| 1209 M STREET LOT | 2014-12-29 | 5,000 | |||||||
| 1211 M STREET | 2014-12-29 | 35,216 | 6,133 | S/L | 39.0000 | 903 | 903 | 903 | |
| 1211 M STREET LOT | 2014-12-29 | 5,000 | |||||||
| 910 9TH DEMO COSTS | 2016-06-01 | 5,495 | |||||||
| 1202-1204 9TH ST LOT | 2020-10-01 | 19,010 | |||||||
| 1202-1204 9TH ST | 2020-10-01 | 149,990 | 12,045 | S/L | 27.5000 | 5,454 | 5,454 | 5,454 | |
| 1009-1011 7TH ST(LOT) | 2020-10-01 | 21,000 | |||||||
| 1009-1011 7TH ST | 2020-10-01 | 142,000 | 11,403 | S/L | 27.5000 | 5,164 | 5,164 | 5,164 | |
| 801-811 O STREET(LOT) | 2020-10-01 | 25,705 | |||||||
| 801-811 O STREET | 2020-10-01 | 184,295 | 14,799 | S/L | 27.5000 | 6,702 | 6,702 | 6,702 | |
| 817 A STREET(LOT) | 2020-10-01 | 13,990 | |||||||
| 817 A STREET | 2020-10-01 | 78,010 | 6,264 | S/L | 27.5000 | 2,837 | 2,837 | 2,837 | |
| 815 A STREET(LOT) | 2020-10-01 | 13,990 | |||||||
| 815 A STREET | 2020-10-01 | 78,010 | 6,264 | S/L | 27.5000 | 2,837 | 2,837 | 2,837 | |
| 1409-1413 10TH ST(LOT) | 2020-10-01 | 33,405 | |||||||
| 1409-1413 10TH ST | 2020-10-01 | 138,595 | 11,130 | S/L | 27.5000 | 5,039 | 5,039 | 5,039 | |
| 1414 12TH ST(LOT) | 2020-10-01 | 14,300 | |||||||
| 1414 12TH ST | 2020-10-01 | 120,700 | 9,693 | S/L | 27.5000 | 4,389 | 4,389 | 4,389 | |
| 1214 9TH(LOT) | 2020-10-09 | 20,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 624 J STREET | PURCHASE | 2023-12 | 90,000 | 61,000 | 911 | 54,762 | 26,673 | |||
| SALE OF 510 H STREET | PURCHASE | 2023-05 | 120,000 | 65,000 | 969 | 81,156 | 27,125 | |||
| SALE OF 1207 G STREET | PURCHASE | 2023-06 | 65,000 | 46,000 | 798 | 37,544 | 19,342 | |||
| SALE OF 316-318 12TH STREET | PURCHASE | 2023-12 | 100,000 | 93,000 | 949 | 46,286 | 40,235 | |||
| AMERICAN FUNDS | 2022-01 | PURCHASE | 2023-12 | 87,089 | 69,494 | 17,595 | ||||
| AMERICAN FUNDS | 2010-06 | PURCHASE | 2023-12 | 33,386 | 18,299 | 15,087 | ||||
| STREETER LLC K-1 | 2022-01 | PURCHASE | 2023-12 | 188,921 | 188,921 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS | 6,353 | 6,639 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STREETER LLC | AT COST | 1,312,910 | 1,312,910 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,618,966 | 1,738,755 | 2,880,211 | 6,619,600 | |
| 418,561 | 418,561 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STREETER LLC | ||||
| K-1 LOSS | 38 | 38 | 38 | |
| VARIOUS RENTALS | ||||
| REPAIRS | 195,510 | 195,510 | 195,510 | |
| INSURANCE | 40,883 | 40,883 | 40,883 | |
| INSURANCE REFUND | -1,396 | -1,396 | -1,396 | |
| UTILITIES | 60,432 | 60,432 | 60,432 | |
| MANAGEMENT FEES | 233,497 | 233,497 | 233,497 | |
| UTILITY REFUND | -1,986 | -1,986 | -1,986 | |
| MISCELLANEOUS | 1,445 | 1,445 | 1,445 | |
| EXPENSES | ||||
| TRUSTEE FEES | 24,000 | 12,000 | 12,000 | |
| DUES & SUBSCRIPTIONS | 3,320 | 3,320 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
HAUVER NOTE |
25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VARIOUS RENTALS | 3,451 | 3,451 | 3,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VARIOUS RENTALS | 64,477 | 64,477 | 64,477 |