| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,635 | 0 | 1,635 | 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 | 2,338 | 180.000000000000 | 460 | 460 | 460 | 2,798 |
| 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 | 540,598 | 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 | 6,161 | SL | 27.500000000000 | 1,382 | 1,382 | 1,382 | |
| REMODEL UNIT | 2018-12-01 | 19,500 | 3,575 | 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 | 6,066 | 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 | 1,210,619 | SL | 39.000000000000 | 73,935 | 73,935 | 73,935 | |
| NEW ROOF - 289 MARINA BLVD, SF | 2015-10-15 | 12,200 | 2,569 | SL | 39.000000000000 | 313 | 313 | 313 | |
| ROOF REPAIR | 2015-10-20 | 30,000 | 6,281 | SL | 39.000000000000 | 769 | 769 | 769 | |
| ROOF REPAIR | 2020-07-01 | 5,000 | 443 | SL | 39.000000000000 | 128 | 128 | 128 | |
| PLUMBING | 2020-07-01 | 37,475 | 3,323 | SL | 39.000000000000 | 961 | 961 | 961 | |
| TILING | 2020-07-01 | 10,043 | 2,345 | SL | 15.000000000000 | 670 | 670 | 670 | |
| REMODEL | 2020-07-01 | 29,777 | 6,948 | SL | 15.000000000000 | 1,985 | 1,985 | 1,985 | |
| NEW FLOORS | 2021-07-01 | 12,600 | SL | 15.000000000000 | 0 | 840 | 840 | ||
| PLUMBING | 2021-07-01 | 6,977 | 440 | SL | 39.000000000000 | 179 | 179 | 179 | |
| SEISMIC UPGRADE | 2021-07-01 | 6,000 | 379 | SL | 39.000000000000 | 154 | 154 | 154 | |
| ELECTRICAL UPGRADE GROUND FLOORS | 2021-07-01 | 17,500 | 1,104 | SL | 39.000000000000 | 449 | 449 | 449 | |
| HARDWOOD FLOORS UNIT 5 | 2021-07-01 | 5,000 | SL | 15.000000000000 | 0 | 333 | 333 | ||
| HARDWOOD FLOORS UNIT 1 | 2021-07-01 | 5,000 | SL | 15.000000000000 | 0 | 333 | 333 | ||
| ELECTRICAL UPGRADE UNIT 1 AND 5 | 2021-07-01 | 6,760 | SL | 15.000000000000 | 0 | 451 | 451 | ||
| REMODEL UNIT 1 | 2021-07-01 | 12,000 | SL | 15.000000000000 | 0 | 800 | 800 | ||
| FINISHED REMODEL OF UNIT WITH KITCHEN | 2021-07-01 | 13,000 | SL | 15.000000000000 | 0 | 867 | 867 | ||
| REMODEL BATHROOM UNIT 6 | 2021-07-01 | 5,500 | SL | 15.000000000000 | 0 | 367 | 367 | ||
| LEASEHOLD IMPROVEMENT | 2022-12-31 | 5,000 | SL | 15.000000000000 | 0 | 333 | 333 | ||
| REWIRE PANEL | 2024-06-17 | 8,900 | SL | 15.000000000000 | 5,488 | 297 | 297 | ||
| PAINT CHIP IMPROVEMENT | 2024-12-30 | 11,500 | SL | 15.000000000000 | 6,938 | 0 | 0 | ||
| WINDOW | 2024-12-30 | 2,600 | SL | 39.000000000000 | 3 | 3 | 3 | ||
| FLOODING REPAIRS IMPROVEMENT | 2024-12-30 | 7,166 | SL | 15.000000000000 | 4,324 | 0 | 0 | ||
| RETROFIT | 2024-07-17 | 9,157 | SL | 15.000000000000 | 5,586 | 254 | 254 | ||
| HARDWOOD FLOORS | 2024-12-23 | 10,200 | SL | 15.000000000000 | 6,154 | 0 | 0 | ||
| SEISMIC UPGRADE | 2024-12-30 | 186,000 | SL | 39.000000000000 | 199 | 199 | 199 | ||
| TILING | 2024-12-30 | 11,400 | SL | 15.000000000000 | 6,878 | 0 | 0 | ||
| WATER LEAK REPAIRS | 2024-12-30 | 4,000 | SL | 15.000000000000 | 2,413 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 1670 CHESTNUT, SF | 2,000,000 | 591,880 | 1,408,120 | |
| LAND - 1670 CHESTNUT, SF | 500,000 | 0 | 500,000 | |
| IMPROVEMENTS - CHESTNUT | 38,000 | 7,543 | 30,457 | |
| ENGINEERING PERMIT | 6,900 | 2,798 | 4,102 | |
| REMODEL UNIT | 19,500 | 4,284 | 15,216 | |
| MAILBOX INTERCOM | 2,573 | 2,573 | 0 | |
| RETROFIT | 26,000 | 7,799 | 18,201 | |
| LAND - 289 MARINA BLVD, SF | 823,239 | 0 | 823,239 | |
| BUILDING - 289 MARINA BLVD, SF | 2,883,469 | 1,284,554 | 1,598,915 | |
| NEW ROOF - 289 MARINA BLVD, SF | 12,200 | 2,882 | 9,318 | |
| ROOF REPAIR | 30,000 | 7,050 | 22,950 | |
| ROOF REPAIR | 5,000 | 571 | 4,429 | |
| PLUMBING | 37,475 | 4,284 | 33,191 | |
| TILING | 10,043 | 3,015 | 7,028 | |
| REMODEL | 29,777 | 8,933 | 20,844 | |
| NEW FLOORS | 12,600 | 12,600 | 0 | |
| PLUMBING | 6,977 | 619 | 6,358 | |
| SEISMIC UPGRADE | 6,000 | 533 | 5,467 | |
| ELECTRICAL UPGRADE GROUND FLOORS | 17,500 | 1,553 | 15,947 | |
| 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 | |
| LEASEHOLD IMPROVEMENT | 5,000 | 5,000 | 0 | |
| REWIRE PANEL | 8,900 | 5,488 | 3,412 | |
| PAINT CHIP IMPROVEMENT | 11,500 | 6,938 | 4,562 | |
| WINDOW | 2,600 | 3 | 2,597 | |
| FLOODING REPAIRS IMPROVEMENT | 7,166 | 4,324 | 2,842 | |
| RETROFIT | 9,157 | 5,586 | 3,571 | |
| HARDWOOD FLOORS | 10,200 | 6,154 | 4,046 | |
| SEISMIC UPGRADE | 186,000 | 199 | 185,801 | |
| TILING | 11,400 | 6,878 | 4,522 | |
| WATER LEAK REPAIRS | 4,000 | 2,413 | 1,587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 55,288 | 0 | 55,288 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ADMINISTRATIVE EXPENSES | 2,019 | 0 | 2,019 | 0 |
| CLEANING | 3,170 | 3,170 | 0 | |
| UTILITIES | 9,814 | 9,814 | 0 | |
| INSURANCE | 7,140 | 7,140 | 0 | |
| OTHER | 14,693 | 14,693 | 0 | |
| REPAIRS AND MAINTENANCE | 4,519 | 4,519 | 0 | |
| INSURANCE | 6,782 | 6,782 | 0 | |
| REPAIRS AND MAINTENANCE | 0 | 0 | 0 | |
| AMORTIZATION | 460 | 460 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL SECURITY DEPOSIT | 14,750 | 21,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 3,266 | 3,266 | 0 | 0 |
| PROPERTY TAXES | 46,482 | 46,482 | 0 | |
| PROPERTY TAXES | 64,554 | 64,554 | 0 |