| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,580 | 0 | 0 | 9,580 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 16650 N. 170TH ANE | 2009-06-08 | 95,277 | 50,380 | SL | 3.64 % | 3,465 | 3,465 | ||
| 9553 W. MONTE VISTA RD | 2009-05-01 | 110,788 | 58,917 | SL | 3.64 % | 4,029 | 4,029 | ||
| 12370 W. ROMA AVONDALE | 2009-12-03 | 102,216 | 52,196 | SL | 3.64 % | 3,717 | 3,717 | ||
| 5006 W. NANCY, LAVEEN | 2009-09-01 | 101,174 | 52,582 | SL | 3.64 % | 3,679 | 3,679 | ||
| 2919 S.93RD AVE, TOLLESON | 2009-08-14 | 114,961 | 60,091 | SL | 3.64 % | 4,180 | 4,180 | ||
| REMODEL | 2013-08-30 | 3,381 | 1,276 | SL | 3.64 % | 123 | 123 | ||
| 8932 W. KATHLEEN, PEORIA | 2009-10-15 | 122,046 | 63,060 | SL | 3.64 % | 4,438 | 4,438 | ||
| 14027 N.178TH, SURPRISE | 2009-09-03 | 102,008 | 53,011 | SL | 3.64 % | 3,709 | 3,709 | ||
| REMODEL | 2013-10-07 | 3,069 | 1,143 | SL | 3.64 % | 112 | 112 | ||
| COOLIDGE | 2012-05-15 | 222,234 | 93,937 | SL | 3.64 % | 8,080 | 8,080 | ||
| 26TH DR, PHOENIX | 2010-05-01 | 205,658 | 101,895 | SL | 3.64 % | 7,478 | 7,478 | ||
| ROCK | 2011-06-14 | 1,348 | 1,165 | 150DB | 5.90 % | 80 | 80 | ||
| LINCOLN, PHOENIX | 2010-05-01 | 111,515 | 55,253 | SL | 3.64 % | 4,055 | 4,055 | ||
| RIO VISTA, GOODYEAR | 2010-04-01 | 130,458 | 65,026 | SL | 3.64 % | 4,743 | 4,743 | ||
| ROCK | 2011-03-18 | 1,833 | 1,615 | 150DB | 5.90 % | 108 | 108 | ||
| GLASS LANE, LAVEEN | 2010-02-01 | 136,730 | 68,990 | SL | 3.64 % | 4,972 | 4,972 | ||
| 84TH GLEN, TOLLESON | 2010-04-01 | 98,537 | 49,120 | SL | 3.64 % | 3,583 | 3,583 | ||
| CORDES, TOLLESON | 2010-02-01 | 118,032 | 59,555 | SL | 3.64 % | 4,292 | 4,292 | ||
| CUSTER, SURPRISE | 2010-04-01 | 122,715 | 61,170 | SL | 3.64 % | 4,462 | 4,462 | ||
| SHADOW, BUCKLEY | 2010-11-01 | 101,213 | 48,303 | SL | 3.64 % | 3,681 | 3,681 | ||
| BRILES, SURPRISE | 2010-05-01 | 167,951 | 83,212 | SL | 3.64 % | 6,107 | 6,107 | ||
| SCOTTS, EL MIRAGE | 2010-05-01 | 92,210 | 45,688 | SL | 3.64 % | 3,353 | 3,353 | ||
| CHARTER OAK, EL MIRAGE | 2010-06-01 | 114,758 | 56,513 | SL | 3.64 % | 2,956 | 2,956 | ||
| 12525 W. ROSEWOOD | 2010-06-01 | 100,349 | 49,417 | SL | 3.64 % | 3,649 | 3,649 | ||
| 11580 W. DURAN | 2010-03-01 | 97,968 | 49,130 | SL | 3.64 % | 3,562 | 3,562 | ||
| YUMA ST, AVONDALE | 2010-03-01 | 82,234 | 41,241 | SL | 3.64 % | 2,990 | 2,990 | ||
| 3 S. 119TH | 2010-04-01 | 112,767 | 56,208 | SL | 3.64 % | 4,100 | 4,100 | ||
| 23967 W TONTO | 2010-08-01 | 91,420 | 44,461 | SL | 3.64 % | 3,325 | 3,325 | ||
| MONTE, LAVEEN | 2010-08-01 | 211,200 | 102,712 | SL | 3.64 % | 7,681 | 7,681 | ||
| MIAMI ST, TOLLESON | 2010-03-01 | 90,496 | 45,378 | SL | 3.64 % | 3,290 | 3,290 | ||
| 15960 W. MESCAL, SURPRISE | 2011-04-01 | 179,360 | 82,886 | SL | 3.64 % | 6,523 | 6,523 | ||
| 14365 W. SIERRA, SURPRISE | 2011-02-01 | 231,342 | 108,309 | SL | 3.64 % | 8,414 | 8,414 | ||
| 14174 W. 136TH, SURPRISE | 2011-03-01 | 195,116 | 90,749 | SL | 3.64 % | 7,096 | 7,096 | ||
| 25654 W.SATELLITE,BUCKEYE | 2011-02-01 | 80,812 | 37,829 | SL | 3.64 % | 2,939 | 2,939 | ||
| REMODEL | 2015-08-07 | 1,738 | 528 | SL | 3.64 % | 63 | 63 | ||
| REMODEL | 2015-08-24 | 2,695 | 821 | SL | 3.64 % | 98 | 98 | ||
| REMODEL | 2015-10-15 | 405 | 123 | SL | 3.64 % | 15 | 15 | ||
| REMODEL | 2015-04-01 | 611 | 192 | SL | 3.64 % | 22 | 22 | ||
| REMODEL | 2015-11-13 | 2,469 | 731 | SL | 3.64 % | 90 | 90 | ||
| FLOORING | 2016-07-15 | 2,337 | 1,954 | 200DB | 6.55 % | 153 | 153 | ||
| FLOORING | 2016-07-08 | 1,372 | 1,147 | 200DB | 6.55 % | 90 | 90 | ||
| AIR CONDITIONER | 2016-09-26 | 3,099 | 1,727 | 150DB | 5.91 % | 183 | 183 | ||
| FLOORING | 2017-10-17 | 2,078 | 1,918 | 200DB | 7.64 % | 160 | 160 | ||
| A/C UNIT | 2018-09-14 | 5,900 | 2,166 | SL | 6.67 % | 394 | 394 | ||
| IMPROVEMENTS | 2018-08-01 | 11,123 | 9,632 | 200DB | 8.93 % | 993 | 993 | ||
| A/C UNIT | 2018-10-29 | 5,835 | 2,562 | 150DB | 5.90 % | 344 | 344 | ||
| IMPROVEMENTS | 2018-08-29 | 10,622 | 9,200 | 200DB | 8.93 % | 949 | 949 | ||
| IMPROVEMENTS | 2018-04-25 | 5,883 | 5,096 | 200DB | 8.93 % | 525 | 525 | ||
| A/C UNIT | 2018-08-01 | 7,000 | 3,074 | 150DB | 5.90 % | 413 | 413 | ||
| A/C UNIT | 2018-08-08 | 6,266 | 2,750 | 150DB | 5.90 % | 370 | 370 | ||
| IMPROVEMENTS | 2019-07-15 | 12,124 | 4,569 | 150DB | 6.23 % | 755 | 755 | ||
| IMPROVEMENTS | 2020-06-30 | 11,335 | 7,794 | 200DB | 8.93 % | 1,012 | 1,012 | ||
| IMPROVEMENTS | 2020-06-30 | 14,134 | 11,692 | 200DB | 11.52 % | 1,628 | 1,628 | ||
| IMPROVEMENTS | 2020-02-25 | 6,234 | 5,157 | 200DB | 11.52 % | 718 | 718 | ||
| IMPROVEMENTS | 2022-06-30 | 13,403 | 5,197 | 200DB | 17.49 % | 2,344 | 2,344 | ||
| IMPROVEMENTS | 2022-06-30 | 27,889 | 10,815 | 200DB | 17.49 % | 4,878 | 4,878 | ||
| IMPROVEMENTS | 2022-06-30 | 20,084 | 7,789 | 200DB | 17.49 % | 3,513 | 3,513 | ||
| IMPROVEMENTS | 2022-06-30 | 18,947 | 7,348 | 200DB | 17.49 % | 3,314 | 3,314 | ||
| IMPROVEMENTS | 2022-06-30 | 9,079 | 3,520 | 200DB | 17.49 % | 1,588 | 1,588 | ||
| IMPROVEMENTS | 2022-06-30 | 8,651 | 3,355 | 200DB | 17.49 % | 1,513 | 1,513 | ||
| IMPROVEMENTS | 2022-06-30 | 4,500 | 1,745 | 200DB | 17.49 % | 787 | 787 | ||
| 2023 IMPROVEMENTS | 2023-06-30 | 13,750 | 1,965 | 200DB | 24.49 % | 3,367 | 3,367 | ||
| IMPROVEMENTS | 2023-06-30 | 6,408 | 916 | 200DB | 24.49 % | 1,569 | 1,569 | ||
| IMPROVEMENTS | 2023-07-05 | 5,500 | 786 | 200DB | 24.49 % | 1,347 | 1,347 | ||
| IMPROVEMENTS | 2023-06-25 | 12,653 | 1,808 | 200DB | 24.49 % | 3,099 | 3,099 | ||
| IMPROVEMENTS | 2023-06-15 | 18,500 | 2,644 | 200DB | 24.49 % | 4,531 | 4,531 | ||
| IMPROVEMENTS | 2023-04-01 | 81,283 | 2,094 | SL | 3.64 % | 2,093 | 2,093 | ||
| IMPROVEMENTS | 2023-07-01 | 15,000 | 2,144 | 200DB | 24.49 % | 3,674 | 3,674 | ||
| IMPROVEMENTS | 2023-06-15 | 10,000 | 1,429 | 200DB | 24.49 % | 2,449 | 2,449 | ||
| IMPROVEMENTS | 2023-06-30 | 5,500 | 786 | 200DB | 24.49 % | 1,347 | 1,347 | ||
| IMPROVEMENTS | 2023-06-15 | 12,225 | 407 | SL | 6.67 % | 815 | 815 | ||
| IMPROVEMENTS | 2023-06-01 | 16,550 | 551 | SL | 6.67 % | 1,104 | 1,104 | ||
| IMPROVEMENTS | 2024-06-30 | 17,564 | SL | 3.33 % | 585 | 585 | |||
| IMPROVEMENTS | 2024-06-20 | 21,162 | SL | 3.33 % | 705 | 705 | |||
| IMPROVEMENTS | 2024-07-01 | 10,000 | SL | 7.14 % | 714 | 714 | |||
| IMPROVEMENTS | 2024-07-15 | 31,500 | SL | 3.33 % | 1,049 | 1,049 | |||
| IMPROVEMENTS | 2024-06-15 | 6,770 | SL | 7.14 % | 483 | 483 | |||
| IMPROVEMENTS | 2024-06-25 | 5,038 | SL | 7.14 % | 360 | 360 | |||
| IMPROVEMENTS | 2024-06-30 | 10,443 | SL | 7.14 % | 746 | 746 | |||
| IMPROVEMENTS | 2024-06-15 | 3,772 | SL | 10.00 % | 377 | 377 | |||
| IMPROVEMENTS | 2024-07-05 | 10,428 | SL | 7.14 % | 745 | 745 | |||
| IMPROVEMENTS | 2024-06-25 | 10,394 | SL | 7.14 % | 742 | 742 | |||
| IMPROVEMENTS | 2024-07-01 | 9,768 | SL | 10.00 % | 977 | 977 | |||
| IMPROVEMENTS | 2024-06-15 | 5,879 | SL | 10.00 % | 588 | 588 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,054,228 | 2,254,153 | 4,800,075 | 7,054,228 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 554 | 554 | ||
| INSURANCE | 74 | 74 | ||
| INVESTMENT EXPENSES | 24,208 | 24,208 | ||
| LICENSES | 125 | 125 | ||
| OCCASIONAL LABOR & P/R TAXES | 9,813 | 9,813 | ||
| OFFICE SUPPLIES | 10,715 | 10,715 | ||
| PROMOTION | 4,641 | 4,641 | ||
| Rental Expenses | 248,291 | 248,291 | ||
| REPAIRS & MAINTENANCE-EQUIPMENT | 9,118 | 9,118 | ||
| SMALL TOOLS | 85 | 85 | ||
| TELEPHONE | 1,702 | 1,702 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 5,943 | 5,943 |