| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,375 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2011-11-02 | 2,572 | 1,185 | 27.5000 | 93 | 93 | 93 | 1,278 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LA APARTMENT BLG. | 2011-11-02 | 352,500 | 161,830 | S/L | 27.5000 | 12,818 | 12,818 | 12,818 | |
| LA LAND VALUE | 2011-11-02 | 117,500 | |||||||
| CAPITAL IMPROVEMENTS | 2023-08-18 | 10,667 | 323 | S/L | 27.5000 | 388 | 388 | 388 | |
| CAPITAL IMPROVEMENTS | 2023-06-30 | 50,028 | 1,835 | S/L | 27.5000 | 1,820 | 1,820 | 1,820 | |
| CAPITAL IMPROVEMENTS | 2024-06-30 | ||||||||
| CAPITAL IMPROVEMENTS | 2025-06-30 | ||||||||
| CAPITAL IMPROVEMENTS | 2024-06-30 | 18,158 | S/L | 27.5000 | 660 | 660 | 660 | ||
| CAPITAL IMPROVEMENTS | 2025-06-30 | 80,095 | S/L | 27.5000 | 121 | 121 | 121 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GRIFFIN CAPITAL | AT COST | 6,890 | 6,890 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SAN PEDRO RENTAL | 355,072 | 180,292 | 174,780 | 355,072 |
| CLOSING COSTS | 2,572 | 1,279 | 1,293 | 2,572 |
| CAPITAL IMPROVEMENTS | 50,028 | 3,654 | 46,374 | 50,028 |
| CAPITAL IMPROVEMENT | 10,667 | 711 | 9,956 | 10,667 |
| CAPITAL IMPROVEMENTS 23-24 | 18,158 | 688 | 17,470 | 18,158 |
| CAPITAL IMPROVEMENTS 24-25 | 80,095 | 121 | 79,974 | 80,095 |
| LAND VALUE | 117,500 | 117,500 | 117,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENTAL SECURITY DEPOSITS | 650 | 650 | 650 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE PAYMENT | 1,098 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 672-680 W 11TH ST. | ||||
| DUES | 2,609 | 2,609 | 2,609 | |
| GARDENER | 1,200 | 1,200 | 1,200 | |
| INSURANCE | 3,318 | 3,318 | 3,318 | |
| MANAGEMENT FEES | 4,870 | 4,870 | 4,870 | |
| REPAIRS | 3,959 | 3,959 | 3,959 | |
| SUPPLIES | 458 | 458 | 458 | |
| UTILITIES | 6,470 | 6,470 | 6,470 | |
| MISC UPGRADES | 2,401 | 2,401 | 2,401 | |
| EXPENSES | ||||
| ADVERTISING | ||||
| BANK SERVICE CHARGES | ||||
| CONTRACTED SERVICES | ||||
| DUES & SUBSCRIPTIONS | 504 | 504 | ||
| OFFICE EXPENSES | 182 | 182 | ||
| PROGRAM EXPENSES | 1,115 | 1,115 | ||
| OFFICE SUPPLIES | 712 | 712 | ||
| POSTAGE & SHIPPING | 494 | 494 | ||
| RESEARCH & DEVELOPMENT | 451 | 451 | ||
| UTILITIES | 172 | 172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 4,770 | 4,770 |
| SBA LOAN | 36,669 | 37,053 |
| RENTAL LOANS | 529,771 | 520,216 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE ACCOUNTING FEES | 1,305 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | ||||
| ATT. GEN. REGISTRY | ||||
| LICENSES & PERMITS | ||||
| 672-680 W 11TH ST. | 7,886 | 7,886 | 7,886 |