| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL FEES | 1,875 | 1,875 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RENTAL - 1307 KINGSRIDGE | 2008-01-01 | 96,979 | 59,953 | SL | 27.500000000000 | 3,527 | 3,527 | 0 | |
| RENTAL - 2009 TRACY | 2009-01-01 | 55,294 | 32,172 | SL | 27.500000000000 | 2,011 | 2,011 | 0 | |
| RENTAL - 2010 TRACY | 2023-01-01 | 51,000 | 48,220 | SL | 27.500000000000 | 1,855 | 1,855 | 0 | |
| RENTAL - 2011 TRACY (LAND) | 2023-01-01 | 8,800 | L | 0 | 0 | 0 | |||
| RENTAL - 2011 TRACY | 2023-01-01 | 38,100 | 38,100 | SL | 27.500000000000 | 0 | 0 | 0 | |
| RENTAL - 2012 TRACY | 2023-01-01 | 51,000 | 48,220 | SL | 27.500000000000 | 1,855 | 1,855 | 0 | |
| RENTAL - 2013 TRACY (LAND) | 2023-01-01 | 8,800 | L | 0 | 0 | 0 | |||
| RENTAL - 2013 TRACY | 2023-01-01 | 41,033 | 41,033 | SL | 27.500000000000 | 0 | 0 | 0 | |
| RENTAL - 2014 TRACY | 2023-01-01 | 48,940 | 48,940 | SL | 27.500000000000 | 0 | 0 | 0 | |
| LAND - PRIOR LOTS | 2008-01-01 | 491,104 | L | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL - 1307 KINGSRIDGE | 96,979 | 63,480 | 33,499 | |
| RENTAL - 2009 TRACY | 55,294 | 34,183 | 21,111 | |
| RENTAL - 2010 TRACY | 51,000 | 50,075 | 925 | |
| RENTAL - 2011 TRACY (LAND) | 8,800 | 0 | 8,800 | |
| RENTAL - 2011 TRACY | 38,100 | 38,100 | 0 | |
| RENTAL - 2012 TRACY | 51,000 | 50,075 | 925 | |
| RENTAL - 2013 TRACY (LAND) | 8,800 | 0 | 8,800 | |
| RENTAL - 2013 TRACY | 41,033 | 41,033 | 0 | |
| RENTAL - 2014 TRACY | 48,940 | 48,940 | 0 | |
| LAND - PRIOR LOTS | 491,104 | 0 | 491,104 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROCESS | 85,676 | 58,961 | 84,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 191 | 191 | 0 | |
| LANDSCAPING | 3,933 | 3,933 | 0 | |
| CLEANING | 18,767 | 18,767 | 0 | |
| MANAGEMENT FEES | 5,776 | 5,776 | 0 | |
| MISCELLANEOUS | 1,207 | 1,207 | 0 | |
| REPAIRS | 5,386 | 5,386 | 0 | |
| UTILITIES | 3,216 | 3,216 | 0 | |
| ADVERTISING | 1,388 | 1,388 | 0 | |
| SUPPLIES | 776 | 776 | 0 | |
| MEETINGS | 338 | 338 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER DEPOSITS | 25,000 | 25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 15,137 | 15,137 | 0 | |
| TAXES - OTHER | 15 | 15 | 0 |