| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,050 | 5,050 |
| 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 | 22,714 | S/L | 27.5000 | 2,072 | |||
| 14206 E 1ST DR C3 | 2018-02-23 | 110,263 | 23,556 | S/L | 27.5000 | 4,010 | |||
| 1431 E 8TH ST | 2024-08-01 | 215,000 | S/L | 27.5000 | |||||
| 16153 E ALASKA PL | 2017-11-01 | 110,000 | S/L | 27.5000 | |||||
| 14206 E 2ST DR HVAC | 2024-11-26 | 7,100 | 200DB | 7.0000 | 4,361 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1431 E 8TH ST | 2024-08 | PURCHASE | 2024-08 | 180,000 | 215,000 | 9,002 | -44,002 | |||
| 16153 E ALASKA PL | 2017-11 | PURCHASE | 2024-11 | 172,973 | 110,000 | 25,563 | 37,410 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & IMPROVEMENTS | 426,173 | 56,713 | 369,460 | 894,000 |
| LAND | 65,000 | 65,000 | 65,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 800 | 47,843 | 47,843 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 75 | 75 | ||
| BANK SERVICE CHARGES | 100 | 100 | ||
| FILING & RECORDING FEES | 48 | 48 | ||
| GIFTS | 1,100 | 1,100 | ||
| HOA DUES | 18,671 | 18,671 | ||
| INSURANCE | 3,749 | 3,749 | ||
| MEMBERSHIP EXPENSE | 100 | 100 | ||
| REPAIRS | 26,267 | 26,267 | ||
| SUPPLIES | 552 | 552 | ||
| UTILITIES | 84 | 84 | ||
| WEBSITE | 323 | 323 | ||
| MISCELLANEOUS | 1,064 | 1,064 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL PROPERTY INCOME | 59,929 | 59,929 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 2,940 | 2,940 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 400 | 400 | ||
| PROPERTY MANAGMENT FEES | 73 | 73 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES 990PF - 2023 | 54 | 54 | ||
| REAL ESTATE | 8,146 | 8,146 | ||
| LICENSE AND PERMITS | 10 | 10 |