| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 6,850 | 0 | 6,850 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1998-05-28 | 546,075 | 212,385 | SL | 39.000000000000 | 13,053 | 0 | 13,053 | |
| LOVESEAT | 1998-05-28 | 703 | 703 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WASHER/DRYING - FRONTLOAD | 1998-06-02 | 1,160 | 1,160 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DRYER - EXTRA CAPACITY | 1998-06-02 | 339 | 339 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RCA 27" TV | 1998-06-02 | 299 | 299 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COCKTAIL TABLE | 1998-06-12 | 100 | 100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| END TABLE | 1998-06-12 | 100 | 100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TABLE LAMP | 1998-06-12 | 40 | 40 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PRINTS | 1998-07-24 | 256 | 256 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PARK BENCH | 1998-10-27 | 260 | 260 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 1998-04-15 | 60,000 | L | 0 | 0 | 0 | |||
| CARPET - UNITS 5,7,9 | 2005-01-07 | 1,275 | 1,275 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HEATER COMMON | 2005-07-19 | 572 | 458 | SL | 10.000000000000 | 57 | 0 | 57 | |
| TOILET APT 3 | 2005-11-10 | 211 | 159 | SL | 10.000000000000 | 21 | 0 | 21 | |
| CARPET - UNIT 2 | 2006-06-06 | 528 | 528 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HEATER COMMON | 2007-02-15 | 422 | 266 | SL | 10.000000000000 | 42 | 0 | 42 | |
| WASHER - EXTRA CAPACITY | 2006-12-28 | 353 | 353 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET - UNIT 7 | 2009-04-21 | 1,117 | 560 | SL | 10.000000000000 | 112 | 0 | 112 | |
| FLOOR SEALING | 2009-09-30 | 1,000 | 800 | SL | 5.000000000000 | 200 | 0 | 200 | |
| WATER HEATER | 2011-06-01 | 688 | 204 | SL | 7.000000000000 | 98 | 0 | 98 | |
| WATER HEATER | 2012-04-13 | 11,400 | 1,283 | SL | 10.000000000000 | 1,140 | 0 | 1,140 | |
| FLOORING | 2012-05-21 | 1,739 | 377 | SL | 5.000000000000 | 348 | 0 | 348 | |
| FLOORING - APT 6 | 2013-02-11 | 3,690 | 279 | SL | 5.000000000000 | 738 | 0 | 738 | |
| FLOORING - APT 10 | 2013-03-01 | 3,690 | 248 | SL | 5.000000000000 | 738 | 0 | 738 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 546,075 | 225,438 | 320,637 | |
| LOVESEAT | 703 | 703 | 0 | |
| WASHER/DRYING - FRONTLOAD | 1,160 | 1,160 | 0 | |
| DRYER - EXTRA CAPACITY | 339 | 339 | 0 | |
| RCA 27" TV | 299 | 299 | 0 | |
| COCKTAIL TABLE | 100 | 100 | 0 | |
| END TABLE | 100 | 100 | 0 | |
| TABLE LAMP | 40 | 40 | 0 | |
| PRINTS | 256 | 256 | 0 | |
| PARK BENCH | 260 | 260 | 0 | |
| LAND | 60,000 | 0 | 60,000 | |
| CARPET - UNITS 5,7,9 | 1,275 | 1,275 | 0 | |
| WATER HEATER COMMON | 572 | 515 | 57 | |
| TOILET APT 3 | 211 | 180 | 31 | |
| CARPET - UNIT 2 | 528 | 528 | 0 | |
| WATER HEATER COMMON | 422 | 308 | 114 | |
| WASHER - EXTRA CAPACITY | 353 | 353 | 0 | |
| CARPET - UNIT 7 | 1,117 | 672 | 445 | |
| FLOOR SEALING | 1,000 | 1,000 | 0 | |
| WATER HEATER | 688 | 302 | 386 | |
| WATER HEATER | 11,400 | 2,423 | 8,977 | |
| FLOORING | 1,739 | 725 | 1,014 | |
| FLOORING - APT 6 | 3,690 | 1,017 | 2,673 | |
| FLOORING - APT 10 | 3,690 | 986 | 2,704 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 2,815 | 2,816 | 2,816 |
| INSURANCE ESCROW ACCOUNT | 1,073 | 1,074 | 1,074 |
| REPLACEMENT RESERVE | 22,508 | 24,375 | 34,375 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 4,378 | 0 | 4,378 | 0 |
| CLEANING & MAINTENANCE | 11,086 | 0 | 11,086 | 0 |
| INSURANCE | 6,479 | 0 | 6,479 | 0 |
| MISCELLANEOUS ADMIN | 1,505 | 0 | 1,505 | 0 |
| BAD DEBTS | 4,749 | 0 | 4,749 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 374 | 0 | 374 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 1,503 | 1,529 |