| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 7,100 | 0 | 7,100 | 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 | 226,387 | SL | 39.000000000000 | 14,002 | 0 | 14,002 | |
| 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 | 2005-07-09 | 572 | 515 | SL | 10.000000000000 | 57 | 0 | 57 | |
| TOILET APT 3 | 2005-11-10 | 211 | 180 | 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 | 308 | 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 | 672 | SL | 10.000000000000 | 112 | 0 | 112 | |
| FLOOR SEALING | 2009-09-30 | 1,000 | 1,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HEATER COMMON | 2011-06-01 | 688 | 302 | SL | 7.000000000000 | 98 | 0 | 98 | |
| WATER HEATER | 2012-04-13 | 11,400 | 2,423 | SL | 10.000000000000 | 1,140 | 0 | 1,140 | |
| FLOORING | 2012-05-21 | 1,739 | 725 | SL | 5.000000000000 | 348 | 0 | 348 | |
| FLOORING APT 6 | 2013-02-11 | 3,690 | 558 | SL | 5.000000000000 | 738 | 0 | 738 | |
| FLOORING APT 10 | 2013-03-01 | 3,690 | 496 | SL | 5.000000000000 | 738 | 0 | 738 | |
| WINDOW INSTALLATION | 2015-05-06 | 5,267 | SL | 15.000000000000 | 59 | 0 | 59 | ||
| INSTALL KARDEAN KNIGHT TILE | 2015-05-15 | 3,541 | SL | 7.000000000000 | 84 | 0 | 84 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 546,075 | 240,389 | 305,686 | |
| 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 | 572 | 0 | |
| TOILET APT 3 | 211 | 201 | 10 | |
| CARPET UNIT 2 | 528 | 528 | 0 | |
| WATER HEATER COMMON | 422 | 350 | 72 | |
| WASHER-EXTRA CAPACITY | 353 | 353 | 0 | |
| CARPET UNIT 7 | 1,117 | 784 | 333 | |
| FLOOR SEALING | 1,000 | 1,000 | 0 | |
| WATER HEATER COMMON | 688 | 400 | 288 | |
| WATER HEATER | 11,400 | 3,563 | 7,837 | |
| FLOORING | 1,739 | 1,073 | 666 | |
| FLOORING APT 6 | 3,690 | 1,296 | 2,394 | |
| FLOORING APT 10 | 3,690 | 1,234 | 2,456 | |
| WINDOW INSTALLATION | 5,267 | 59 | 5,208 | |
| INSTALL KARDEAN KNIGHT TILE | 3,541 | 84 | 3,457 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVE FOR REPLACEMENT | 24,375 | 26,242 | 26,242 |
| SECURITY DEPOSIT | 2,816 | 2,819 | 2,819 |
| PREPAID EXPENSES | 1,074 | 1,074 | 1,074 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,138 | 0 | 5,138 | 0 |
| REPAIRS & MAINT | 8,145 | 0 | 8,145 | 0 |
| BAD DEBTS | 1,030 | 0 | 1,030 | 0 |
| OTHER | 798 | 0 | 798 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER | 209 | 209 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PY TENANT DEPOSITS | 1,529 | 1,532 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 4,041 | 0 | 4,041 | 0 |