| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,050 | 0 | 3,050 | 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 | 303,416 | SL | 40.000000000000 | 11,920 | 0 | 11,920 | |
| 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 | 1,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 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 | 288 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR APT 12 | 2003-05-14 | 258 | 220 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C APT 11 | 2002-07-27 | 1,700 | 1,686 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BUILDING REPAIRS | 2002-09-26 | 1,490 | 1,453 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 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 | 2,160 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BATH/KITCHEN COUNTERTOPS | 2003-07-16 | 241 | 241 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TABLE AND CHAIRS | 2003-07-17 | 478 | 417 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 802 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET - UNIT 9 | 2006-04-10 | 862 | 862 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C - UNIT 2 | 2005-10-13 | 298 | 232 | SL | 10.000000000000 | 30 | 0 | 30 | |
| WATER HEATER - UNIT 5 | 2005-12-01 | 475 | 475 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLIANCES - UNIT 13 | 2006-06-22 | 590 | 590 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HEAT PUMP 10 | 2006-10-11 | 848 | 567 | SL | 10.000000000000 | 85 | 0 | 85 | |
| A/C | 2006-12-21 | 732 | 475 | SL | 10.000000000000 | 73 | 0 | 73 | |
| RESURFACE PARKING LOT | 2007-10-10 | 5,950 | 2,778 | SL | 10.000000000000 | 595 | 0 | 595 | |
| CARPET 6 | 2007-07-17 | 808 | 773 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET & VINYL APT 14 | 2010-04-01 | 2,307 | 1,844 | SL | 5.000000000000 | 463 | 0 | 463 | |
| HEAT PUMP | 2011-04-26 | 1,630 | 706 | SL | 5.000000000000 | 326 | 0 | 326 | |
| SIGN | 2010-11-30 | 1,049 | 542 | SL | 5.000000000000 | 210 | 0 | 210 | |
| CARPET | 2011-11-16 | 2,144 | 697 | SL | 5.000000000000 | 429 | 0 | 429 | |
| FLOORING | 2012-05-21 | 2,151 | 477 | SL | 5.000000000000 | 430 | 0 | 430 | |
| PAINTING AND REPAIRS | 2012-06-21 | 4,234 | 868 | SL | 5.000000000000 | 847 | 0 | 847 | |
| WATER HEATER AND PAINTING | 2012-06-30 | 1,651 | 330 | SL | 5.000000000000 | 330 | 0 | 330 | |
| CARPET | 2012-09-21 | 2,286 | 352 | SL | 5.000000000000 | 457 | 0 | 457 | |
| CARPET | 2012-09-21 | 2,178 | 336 | SL | 5.000000000000 | 436 | 0 | 436 | |
| REMODEL APT | 2012-09-21 | 6,444 | 497 | SL | 10.000000000000 | 644 | 0 | 644 | |
| CARPET | 2013-01-15 | 4,499 | 412 | SL | 5.000000000000 | 900 | 0 | 900 | |
| APT 15 AC WINDOW UNIT | 2013-03-12 | 842 | 49 | SL | 5.000000000000 | 168 | 0 | 168 | |
| COUNTERTOP | 2013-03-12 | 1,221 | 36 | SL | 10.000000000000 | 122 | 0 | 122 | |
| APT 11 COUNTERTOP | 2013-03-12 | 600 | 18 | SL | 10.000000000000 | 60 | 0 | 60 | |
| APT 15 FLOORING | 2013-03-12 | 4,400 | 257 | SL | 5.000000000000 | 880 | 0 | 880 | |
| FLOORING | 2013-03-12 | 972 | 57 | SL | 5.000000000000 | 194 | 0 | 194 | |
| USED HOT WATER HEATER | 2013-01-08 | 405 | 35 | SL | 5.000000000000 | 81 | 0 | 81 | |
| WATER HEATER | 2013-01-14 | 742 | 68 | SL | 5.000000000000 | 148 | 0 | 148 | |
| APT 8 NEW WATER HEATER | 2013-02-11 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 9 NEW WATER HEATER | 2013-02-11 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 11 NEW WATER HEATER | 2013-02-11 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 12 NEW WATER HEATER | 2013-02-11 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 13 NEW WATER HEATER | 2013-02-01 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 14 NEW WATER HEATER | 2013-02-11 | 703 | 53 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 7 WINDOW | 2013-04-02 | 842 | 42 | SL | 5.000000000000 | 168 | 0 | 168 | |
| APT 14 WINDOW | 2013-04-02 | 842 | 42 | SL | 5.000000000000 | 168 | 0 | 168 | |
| APT 7 FLOORING | 2013-03-19 | 3,299 | 137 | SL | 5.000000000000 | 660 | 0 | 660 | |
| FLOORING | 2013-03-19 | 2,397 | 100 | SL | 5.000000000000 | 479 | 0 | 479 | |
| REFRIDGERATOR | 2012-09-07 | 341 | 49 | SL | 7.000000000000 | 49 | 0 | 49 | |
| STOVE | 2012-09-07 | 349 | 50 | SL | 7.000000000000 | 50 | 0 | 50 | |
| PAINTING - APTS 3,5,15 | 2013-10-07 | 2,222 | SL | 5.000000000000 | 333 | 0 | 333 | ||
| WINDOWS | 2014-03-11 | 2,526 | SL | 5.000000000000 | 168 | 0 | 168 | ||
| FLOORING | 2013-07-01 | 4,232 | SL | 5.000000000000 | 846 | 0 | 846 | ||
| FLOORING | 2013-07-01 | 3,219 | SL | 5.000000000000 | 644 | 0 | 644 | ||
| FLOORING | 2013-07-01 | 3,558 | SL | 5.000000000000 | 712 | 0 | 712 | ||
| WATER HEATER REPLACEMENT | 2013-11-15 | 743 | SL | 5.000000000000 | 93 | 0 | 93 | ||
| WINDOWS | 2014-02-04 | 1,684 | SL | 5.000000000000 | 140 | 0 | 140 | ||
| WATER HEATER | 2014-01-16 | 696 | SL | 5.000000000000 | 64 | 0 | 64 | ||
| FLOORING - APT 3 | 2014-01-13 | 3,397 | SL | 5.000000000000 | 311 | 0 | 311 | ||
| FLOORING - APT 5 | 2014-01-13 | 3,397 | SL | 5.000000000000 | 311 | 0 | 311 | ||
| HEAT PUMP | 2014-01-17 | 1,746 | SL | 5.000000000000 | 160 | 0 | 160 | ||
| WATER HEATER | 2014-01-16 | 696 | SL | 5.000000000000 | 64 | 0 | 64 | ||
| STOVE | 2014-02-04 | 379 | SL | 7.000000000000 | 23 | 0 | 23 | ||
| STOVE | 2014-01-31 | 424 | SL | 7.000000000000 | 25 | 0 | 25 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 36,483 | 0 | 36,483 | |
| BUILDING | 476,597 | 315,336 | 161,261 | |
| 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 | 288 | 1 | |
| REFRIGERATOR APT 12 | 258 | 220 | 38 | |
| A/C APT 11 | 1,700 | 1,686 | 14 | |
| BUILDING REPAIRS | 1,490 | 1,453 | 37 | |
| HEAT PUMP 10 | 1,650 | 1,650 | 0 | |
| CARPET 3 | 677 | 677 | 0 | |
| FURNITURE | 500 | 500 | 0 | |
| ROOF | 2,160 | 2,160 | 0 | |
| BATH/KITCHEN COUNTERTOPS | 241 | 241 | 0 | |
| TABLE AND CHAIRS | 478 | 417 | 61 | |
| 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 | 262 | 36 | |
| WATER HEATER - UNIT 5 | 475 | 475 | 0 | |
| APPLIANCES - UNIT 13 | 590 | 590 | 0 | |
| HEAT PUMP 10 | 848 | 652 | 196 | |
| A/C | 732 | 548 | 184 | |
| RESURFACE PARKING LOT | 5,950 | 3,373 | 2,577 | |
| CARPET 6 | 808 | 773 | 35 | |
| CARPET & VINYL APT 14 | 2,307 | 2,307 | 0 | |
| HEAT PUMP | 1,630 | 1,032 | 598 | |
| SIGN | 1,049 | 752 | 297 | |
| CARPET | 2,144 | 1,126 | 1,018 | |
| FLOORING | 2,151 | 907 | 1,244 | |
| PAINTING AND REPAIRS | 4,234 | 1,715 | 2,519 | |
| WATER HEATER AND PAINTING | 1,651 | 660 | 991 | |
| CARPET | 2,286 | 809 | 1,477 | |
| CARPET | 2,178 | 772 | 1,406 | |
| REMODEL APT | 6,444 | 1,141 | 5,303 | |
| CARPET | 4,499 | 1,312 | 3,187 | |
| APT 15 AC WINDOW UNIT | 842 | 217 | 625 | |
| COUNTERTOP | 1,221 | 158 | 1,063 | |
| APT 11 COUNTERTOP | 600 | 78 | 522 | |
| APT 15 FLOORING | 4,400 | 1,137 | 3,263 | |
| FLOORING | 972 | 251 | 721 | |
| USED HOT WATER HEATER | 405 | 116 | 289 | |
| WATER HEATER | 742 | 216 | 526 | |
| APT 8 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 9 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 11 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 12 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 13 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 14 NEW WATER HEATER | 703 | 194 | 509 | |
| APT 7 WINDOW | 842 | 210 | 632 | |
| APT 14 WINDOW | 842 | 210 | 632 | |
| APT 7 FLOORING | 3,299 | 797 | 2,502 | |
| FLOORING | 2,397 | 579 | 1,818 | |
| REFRIDGERATOR | 341 | 98 | 243 | |
| STOVE | 349 | 100 | 249 | |
| PAINTING - APTS 3,5,15 | 2,222 | 333 | 1,889 | |
| WINDOWS | 2,526 | 168 | 2,358 | |
| FLOORING | 4,232 | 846 | 3,386 | |
| FLOORING | 3,219 | 644 | 2,575 | |
| FLOORING | 3,558 | 712 | 2,846 | |
| WATER HEATER REPLACEMENT | 743 | 93 | 650 | |
| WINDOWS | 1,684 | 140 | 1,544 | |
| WATER HEATER | 696 | 64 | 632 | |
| FLOORING - APT 3 | 3,397 | 311 | 3,086 | |
| FLOORING - APT 5 | 3,397 | 311 | 3,086 | |
| HEAT PUMP | 1,746 | 160 | 1,586 | |
| WATER HEATER | 696 | 64 | 632 | |
| STOVE | 379 | 23 | 356 | |
| STOVE | 424 | 25 | 399 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 2,848 | 3,041 | 3,041 |
| INSURANCE ESCROW ACCOUNT | 792 | 791 | 790 |
| REPLACEMENT RESERVE ACCOUNT | 604 | 2,618 | 2,618 |
| LOAN COST | 0 | 16,568 | 16,568 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT | 4,231 | 0 | 4,231 | 0 |
| CONTRACTS | 11,176 | 0 | 11,176 | 0 |
| MANAGEMENT FEE | 3,762 | 0 | 3,762 | 0 |
| MISCELLANEOUS ADMIN EXPENSE | 1,562 | 0 | 1,562 | 0 |
| MISCELLANEOUS OPERATING AND MAINTENANCE | 23,412 | 0 | 23,412 | 0 |
| INSURANCE | 6,109 | 0 | 6,109 | 0 |
| TRASH REMOVAL | 363 | 0 | 363 | 0 |
| UTILITIES | 13,698 | 0 | 13,698 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,402 | 1,402 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 2,802 | 3,015 |