| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,850 | 0 | 2,850 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1988-01-01 | 36,483 | L | 0 | 0 | 0 | |||
| BUILDING | 1988-01-01 | 476,597 | 267,409 | SL | 40.000000000000 | 11,915 | 0 | 11,915 | |
| VINYL SIDING | 1997-09-05 | 3,970 | 3,970 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C | 1996-08-15 | 1,500 | 1,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C APT 9 | 1997-03-05 | 1,500 | 1,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FENCE | 1997-07-01 | 824 | 824 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C | 1997-07-02 | 1,450 | 1,450 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C APT 4 | 1998-12-28 | 1,550 | 1,550 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C REPAIR | 1998-10-28 | 537 | 537 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C APT 12 | 1999-06-11 | 1,600 | 1,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C APT 2 | 1999-11-05 | 1,600 | 1,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C APT 1 | 1999-12-07 | 1,550 | 1,550 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CARPET APT 2 & 11 | 2000-08-18 | 1,361 | 1,361 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET 7 | 2000-10-13 | 692 | 692 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C APT 3 | 2001-02-01 | 1,600 | 1,507 | SL | 10.000000000000 | 93 | 0 | 93 | |
| HEAT PUMP COMP | 2001-04-11 | 600 | 600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VACUUM CLEANER | 1992-09-11 | 372 | 372 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 1992-10-29 | 765 | 765 | SL | 10.000000000000 | 0 | 0 | 0 | |
| A/C | 1993-11-30 | 1,038 | 1,038 | SL | 10.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 14 | 2000-04-25 | 289 | 289 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 9 | 2001-11-26 | 289 | 289 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WASHER | 2002-02-12 | 347 | 347 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DRYER | 2002-02-12 | 297 | 297 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 8 | 2002-02-13 | 289 | 289 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROCKING CHAIRS | 2002-07-24 | 162 | 162 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 1 | 2002-08-28 | 289 | 272 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 12 | 2003-05-14 | 258 | 191 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C APT 11 | 2002-07-27 | 1,700 | 1,332 | SL | 10.000000000000 | 170 | 0 | 170 | |
| BUILDING REPAIRS | 2002-09-26 | 1,490 | 1,118 | SL | 10.000000000000 | 149 | 0 | 149 | |
| HEAT PUMP 10 | 2003-03-21 | 1,650 | 1,650 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET 3 | 2003-06-03 | 677 | 677 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1988-01-01 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROOF | 2003-12-17 | 2,160 | 1,512 | SL | 10.000000000000 | 216 | 0 | 216 | |
| BATH/KITCHEN COUNTERTOPS | 2003-07-16 | 241 | 168 | SL | 10.000000000000 | 24 | 0 | 24 | |
| TABLE AND CHAIRS | 2003-07-17 | 478 | 346 | SL | 7.000000000000 | 6 | 0 | 6 | |
| FENCE | 2004-08-18 | 2,450 | 2,450 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET - HALLWAY | 2005-01-27 | 3,594 | 3,594 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET - UNIT 5 | 2006-01-27 | 802 | 720 | SL | 5.000000000000 | 82 | 0 | 82 | |
| CARPET - UNIT 9 | 2006-04-10 | 862 | 731 | SL | 5.000000000000 | 131 | 0 | 131 | |
| A/C - UNIT 2 | 2005-10-13 | 298 | 142 | SL | 10.000000000000 | 30 | 0 | 30 | |
| WATER HEATER - UNIT 5 | 2005-12-01 | 475 | 435 | SL | 5.000000000000 | 40 | 0 | 40 | |
| APPLIANCES - UNIT 13 | 2006-06-22 | 590 | 336 | SL | 7.000000000000 | 84 | 0 | 84 | |
| HEAT PUMP 10 | 2006-10-11 | 848 | 312 | SL | 10.000000000000 | 85 | 0 | 85 | |
| A/C | 2006-12-21 | 732 | 256 | SL | 10.000000000000 | 73 | 0 | 73 | |
| RESURFACE PARKING LOT | 2007-10-10 | 5,950 | 1,191 | SL | 10.000000000000 | 397 | 0 | 397 | |
| CARPET 6 | 2007-07-17 | 808 | 444 | SL | 5.000000000000 | 154 | 0 | 154 | |
| CARPET & VINYL APT 14 | 2010-04-01 | 2,307 | 461 | SL | 5.000000000000 | 461 | 0 | 461 | |
| HEAT PUMP | 2011-04-26 | 1,630 | SL | 5.000000000000 | 54 | 0 | 54 | ||
| SIGN | 2010-11-30 | 1,049 | SL | 5.000000000000 | 122 | 0 | 122 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 36,483 | 0 | 36,483 | 0 |
| BUILDING | 476,597 | 279,324 | 197,273 | 0 |
| VINYL SIDING | 3,970 | 3,970 | 0 | |
| A/C | 1,500 | 1,500 | 0 | |
| A/C APT 9 | 1,500 | 1,500 | 0 | |
| FENCE | 824 | 824 | 0 | |
| A/C | 1,450 | 1,450 | 0 | |
| A/C APT 4 | 1,550 | 1,550 | 0 | |
| A/C REPAIR | 537 | 537 | 0 | |
| A/C APT 12 | 1,600 | 1,600 | 0 | |
| A/C APT 2 | 1,600 | 1,600 | 0 | |
| A/C APT 1 | 1,550 | 1,550 | 0 | |
| CARPET APT 2 & 11 | 1,361 | 1,361 | 0 | |
| CARPET 7 | 692 | 692 | 0 | |
| A/C APT 3 | 1,600 | 1,600 | 0 | |
| HEAT PUMP COMP | 600 | 600 | 0 | |
| VACUUM CLEANER | 372 | 372 | 0 | |
| STORAGE SHED | 765 | 765 | 0 | |
| A/C | 1,038 | 1,038 | 0 | |
| REFRIGERATOR APT 14 | 289 | 289 | 0 | |
| REFRIGERATOR APT 9 | 289 | 289 | 0 | |
| WASHER | 347 | 347 | 0 | |
| DRYER | 297 | 297 | 0 | |
| REFRIGERATOR APT 8 | 289 | 289 | 0 | |
| ROCKING CHAIRS | 162 | 162 | 0 | |
| REFRIGERATOR APT 1 | 289 | 272 | 17 | 0 |
| REFRIGERATOR APT 12 | 258 | 191 | 67 | 0 |
| A/C APT 11 | 1,700 | 1,502 | 198 | 0 |
| BUILDING REPAIRS | 1,490 | 1,267 | 223 | 0 |
| HEAT PUMP 10 | 1,650 | 1,650 | 0 | |
| CARPET 3 | 677 | 677 | 0 | |
| FURNITURE | 500 | 500 | 0 | |
| ROOF | 2,160 | 1,728 | 432 | 0 |
| BATH/KITCHEN COUNTERTOPS | 241 | 192 | 49 | 0 |
| TABLE AND CHAIRS | 478 | 352 | 126 | 0 |
| FENCE | 2,450 | 2,450 | 0 | |
| CARPET - HALLWAY | 3,594 | 3,594 | 0 | |
| CARPET - UNIT 5 | 802 | 802 | 0 | |
| CARPET - UNIT 9 | 862 | 862 | 0 | |
| A/C - UNIT 2 | 298 | 172 | 126 | 0 |
| WATER HEATER - UNIT 5 | 475 | 475 | 0 | |
| APPLIANCES - UNIT 13 | 590 | 420 | 170 | 0 |
| HEAT PUMP 10 | 848 | 397 | 451 | 0 |
| A/C | 732 | 329 | 403 | 0 |
| RESURFACE PARKING LOT | 5,950 | 1,588 | 4,362 | 0 |
| CARPET 6 | 808 | 598 | 210 | 0 |
| CARPET & VINYL APT 14 | 2,307 | 922 | 1,385 | 0 |
| HEAT PUMP | 1,630 | 54 | 1,576 | 0 |
| SIGN | 1,049 | 122 | 927 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 2,762 | 2,643 | 2,643 |
| INSURANCE ESCROW ACCOUNT | 790 | 791 | 791 |
| REPLACEMENT RESERVE ACCOUNT | 7,290 | 7,318 | 7,318 |
| RESIDUAL RECEIPTS RESERVE | 14,597 | 12,440 | 12,440 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 3,762 | 0 | 3,762 | 0 |
| UTILITIES | 14,686 | 0 | 14,686 | 0 |
| MISCELLANEOUS ADMIN EXPENSE | 1,087 | 0 | 1,087 | 0 |
| SUPPLIES | 1,515 | 0 | 1,515 | 0 |
| TAXES AND INSURANCE | 4,784 | 0 | 4,784 | 0 |
| TRASH REMOVAL | 1,074 | 0 | 1,074 | 0 |
| CONTRACTS | 9,822 | 0 | 9,822 | 0 |
| MISCELLANEOUS OPERATING AND MAINTENANCE | 557 | 0 | 557 | 0 |
| BAD DEBT EXPENSE | 6,155 | 0 | 6,155 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 2,761 | 2,750 |