| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 3,300 | 0 | 3,300 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2014-09-01 | 47,579 | 420.000000000000 | 1,133 | 0 | 1,133 | 1,133 |
| 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 | 315,184 | SL | 40.000000000000 | 11,915 | 0 | 11,915 | |
| VINYL SIDING | 1997-09-05 | 3,970 | 3,970 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC | 1996-08-15 | 1,500 | 1,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC 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 | |
| AC | 1997-07-02 | 1,450 | 1,450 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC APT 4 | 1998-12-28 | 1,550 | 1,550 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC REPAIR | 1998-10-28 | 537 | 537 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC APT 12 | 1999-06-11 | 1,600 | 1,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC APT 2 | 1999-11-05 | 1,600 | 1,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AC APT 12 | 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 | |
| AC 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 | |
| AC | 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 | |
| REFRIDGERATOR 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 | |
| REFRIDGERATOR APT 1 | 2002-08-28 | 289 | 289 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIDGERATOR APT 12 | 2003-05-14 | 258 | 258 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AC APT 11 | 2002-07-27 | 1,700 | 1,700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BUILDING REPAIRS | 2002-09-26 | 1,490 | 1,490 | 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 | 478 | 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 | |
| AC UNIT 2 | 2005-10-13 | 298 | 262 | 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 | 652 | SL | 10.000000000000 | 85 | 0 | 85 | |
| AC | 2006-12-21 | 732 | 548 | SL | 10.000000000000 | 73 | 0 | 73 | |
| RESURFACE PARKING LOT | 2007-10-10 | 5,950 | 3,373 | 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 | 2,307 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HEAT PUMP | 2011-04-26 | 1,630 | 1,032 | SL | 5.000000000000 | 326 | 0 | 326 | |
| SIGN | 2010-11-30 | 1,049 | 752 | SL | 5.000000000000 | 210 | 0 | 210 | |
| CARPET | 2011-11-16 | 2,144 | 1,126 | SL | 5.000000000000 | 429 | 0 | 429 | |
| FLOORING | 2012-05-21 | 2,151 | 907 | SL | 5.000000000000 | 430 | 0 | 430 | |
| PAINTING & REPAIRS | 2012-06-21 | 4,234 | 1,715 | SL | 5.000000000000 | 847 | 0 | 847 | |
| WATER HEATER AND PAINTING | 2012-06-30 | 1,651 | 660 | SL | 5.000000000000 | 330 | 0 | 330 | |
| CARPET | 2012-09-21 | 2,286 | 809 | SL | 5.000000000000 | 457 | 0 | 457 | |
| CARPET | 2012-09-21 | 2,178 | 772 | SL | 5.000000000000 | 436 | 0 | 436 | |
| REMODEL APT | 2012-09-21 | 6,444 | 1,141 | SL | 10.000000000000 | 644 | 0 | 644 | |
| CARPET | 2013-01-15 | 4,499 | 1,312 | SL | 5.000000000000 | 900 | 0 | 900 | |
| APT 15 AC WINDOW UNIT | 2013-03-12 | 842 | 217 | SL | 5.000000000000 | 168 | 0 | 168 | |
| COUNTERTOP | 2013-03-12 | 1,221 | 158 | SL | 10.000000000000 | 122 | 0 | 122 | |
| APT 11 COUNTERTOP | 2013-03-12 | 600 | 78 | SL | 10.000000000000 | 60 | 0 | 60 | |
| APT 15 FLOORING | 2013-03-12 | 4,400 | 1,137 | SL | 5.000000000000 | 880 | 0 | 880 | |
| FLOORING | 2013-03-12 | 972 | 251 | SL | 5.000000000000 | 194 | 0 | 194 | |
| USED HOT WATER HEATER | 2013-01-08 | 405 | 116 | SL | 5.000000000000 | 81 | 0 | 81 | |
| WATER HEATER | 2013-01-14 | 742 | 216 | SL | 5.000000000000 | 148 | 0 | 148 | |
| APT 8 NEW WATER HEATER | 2013-02-11 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 9 NEW WATER HEATER | 2013-02-11 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 11 NEW WATER HEATER | 2013-02-11 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 12 NEW WATER HEATER | 2013-02-11 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 13 NEW WATER HEATER | 2013-02-01 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 14 NEW WATER HEATER | 2013-02-11 | 703 | 194 | SL | 5.000000000000 | 141 | 0 | 141 | |
| APT 7 WINDOW | 2013-04-02 | 842 | 210 | SL | 5.000000000000 | 168 | 0 | 168 | |
| APT 14 WINDOW | 2013-04-02 | 842 | 210 | SL | 5.000000000000 | 168 | 0 | 168 | |
| APT 7 FLOORING | 2013-03-19 | 3,299 | 797 | SL | 5.000000000000 | 660 | 0 | 660 | |
| FLOORING | 2013-03-19 | 2,397 | 579 | SL | 5.000000000000 | 479 | 0 | 479 | |
| REFRIDGERATOR | 2012-09-07 | 341 | 98 | SL | 7.000000000000 | 49 | 0 | 49 | |
| STOVE | 2012-09-07 | 349 | 100 | SL | 7.000000000000 | 50 | 0 | 50 | |
| PAINTING APTS 3,5,15 | 2013-10-07 | 2,222 | 333 | SL | 5.000000000000 | 444 | 0 | 444 | |
| WINDOWS | 2014-03-11 | 2,526 | 168 | SL | 5.000000000000 | 505 | 0 | 505 | |
| FLOORING | 2013-07-01 | 4,232 | 846 | SL | 5.000000000000 | 846 | 0 | 846 | |
| FLOORING | 2013-07-01 | 3,219 | 644 | SL | 5.000000000000 | 644 | 0 | 644 | |
| FLOORING | 2013-07-01 | 3,558 | 712 | SL | 5.000000000000 | 712 | 0 | 712 | |
| WATER HEATER REPLACEMENT | 2013-11-15 | 743 | 93 | SL | 5.000000000000 | 149 | 0 | 149 | |
| WINDOWS | 2014-02-04 | 1,684 | 140 | SL | 5.000000000000 | 337 | 0 | 337 | |
| WATER HEATER | 2014-01-16 | 696 | 64 | SL | 5.000000000000 | 139 | 0 | 139 | |
| FLOORING APT 3 | 2014-01-13 | 3,397 | 311 | SL | 5.000000000000 | 679 | 0 | 679 | |
| FLOORING APT 5 | 2014-01-13 | 3,397 | 311 | SL | 5.000000000000 | 679 | 0 | 679 | |
| HEAT PUMP | 2014-01-17 | 1,746 | 160 | SL | 5.000000000000 | 349 | 0 | 349 | |
| WATER HEATER | 2014-01-16 | 696 | 64 | SL | 5.000000000000 | 139 | 0 | 139 | |
| STOVE | 2014-02-04 | 379 | 23 | SL | 7.000000000000 | 54 | 0 | 54 | |
| STOVE | 2014-01-31 | 424 | 25 | SL | 7.000000000000 | 61 | 0 | 61 | |
| INSTALLATION OF WINDOWS | 2015-01-14 | 6,736 | SL | 15.000000000000 | 225 | 0 | 225 | ||
| GUTTERS, STAIRWAYS, SIDING, SHEATHING | 2015-03-09 | 3,770 | SL | 15.000000000000 | 84 | 0 | 84 | ||
| FLOOR REPLACEMENT, INSTALLATION, VINYL FLOORING | 2015-06-01 | 3,403 | SL | 5.000000000000 | 57 | 0 | 57 | ||
| FLOOR REPLACEMENT | 2015-06-03 | 3,048 | SL | 5.000000000000 | 51 | 0 | 51 | ||
| BUILDING IMPROVEMENTS | 2015-06-30 | 24,715 | SL | 15.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 36,483 | 0 | 36,483 | |
| BUILDING | 476,597 | 327,099 | 149,498 | |
| VINYL SIDING | 3,970 | 3,970 | 0 | |
| AC | 1,500 | 1,500 | 0 | |
| AC APT 9 | 1,500 | 1,500 | 0 | |
| FENCE | 824 | 824 | 0 | |
| AC | 1,450 | 1,450 | 0 | |
| AC APT 4 | 1,550 | 1,550 | 0 | |
| AC REPAIR | 537 | 537 | 0 | |
| AC APT 12 | 1,600 | 1,600 | 0 | |
| AC APT 2 | 1,600 | 1,600 | 0 | |
| AC APT 12 | 1,550 | 1,550 | 0 | |
| CARPET APT 2 & 11 | 1,361 | 1,361 | 0 | |
| CARPET 7 | 692 | 692 | 0 | |
| AC APT 3 | 1,600 | 1,600 | 0 | |
| HEAT PUMP COMP | 600 | 600 | 0 | |
| VACUUM CLEANER | 372 | 372 | 0 | |
| STORAGE SHED | 765 | 765 | 0 | |
| AC | 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 | |
| REFRIDGERATOR APT 8 | 289 | 289 | 0 | |
| ROCKING CHAIRS | 162 | 162 | 0 | |
| REFRIDGERATOR APT 1 | 289 | 289 | 0 | |
| REFRIDGERATOR APT 12 | 258 | 258 | 0 | |
| AC APT 11 | 1,700 | 1,700 | 0 | |
| BUILDING REPAIRS | 1,490 | 1,490 | 0 | |
| 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 | 478 | 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 | |
| AC UNIT 2 | 298 | 292 | 6 | |
| WATER HEATER- UNIT 5 | 475 | 475 | 0 | |
| APPLIANCES UNIT 13 | 590 | 590 | 0 | |
| HEAT PUMP 10 | 848 | 737 | 111 | |
| AC | 732 | 621 | 111 | |
| RESURFACE PARKING LOT | 5,950 | 3,968 | 1,982 | |
| CARPET 6 | 808 | 773 | 35 | |
| CARPET & VINYL APT 14 | 2,307 | 2,307 | 0 | |
| HEAT PUMP | 1,630 | 1,358 | 272 | |
| SIGN | 1,049 | 962 | 87 | |
| CARPET | 2,144 | 1,555 | 589 | |
| FLOORING | 2,151 | 1,337 | 814 | |
| PAINTING & REPAIRS | 4,234 | 2,562 | 1,672 | |
| WATER HEATER AND PAINTING | 1,651 | 990 | 661 | |
| CARPET | 2,286 | 1,266 | 1,020 | |
| CARPET | 2,178 | 1,208 | 970 | |
| REMODEL APT | 6,444 | 1,785 | 4,659 | |
| CARPET | 4,499 | 2,212 | 2,287 | |
| APT 15 AC WINDOW UNIT | 842 | 385 | 457 | |
| COUNTERTOP | 1,221 | 280 | 941 | |
| APT 11 COUNTERTOP | 600 | 138 | 462 | |
| APT 15 FLOORING | 4,400 | 2,017 | 2,383 | |
| FLOORING | 972 | 445 | 527 | |
| USED HOT WATER HEATER | 405 | 197 | 208 | |
| WATER HEATER | 742 | 364 | 378 | |
| APT 8 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 9 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 11 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 12 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 13 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 14 NEW WATER HEATER | 703 | 335 | 368 | |
| APT 7 WINDOW | 842 | 378 | 464 | |
| APT 14 WINDOW | 842 | 378 | 464 | |
| APT 7 FLOORING | 3,299 | 1,457 | 1,842 | |
| FLOORING | 2,397 | 1,058 | 1,339 | |
| REFRIDGERATOR | 341 | 147 | 194 | |
| STOVE | 349 | 150 | 199 | |
| PAINTING APTS 3,5,15 | 2,222 | 777 | 1,445 | |
| WINDOWS | 2,526 | 673 | 1,853 | |
| FLOORING | 4,232 | 1,692 | 2,540 | |
| FLOORING | 3,219 | 1,288 | 1,931 | |
| FLOORING | 3,558 | 1,424 | 2,134 | |
| WATER HEATER REPLACEMENT | 743 | 242 | 501 | |
| WINDOWS | 1,684 | 477 | 1,207 | |
| WATER HEATER | 696 | 203 | 493 | |
| FLOORING APT 3 | 3,397 | 990 | 2,407 | |
| FLOORING APT 5 | 3,397 | 990 | 2,407 | |
| HEAT PUMP | 1,746 | 509 | 1,237 | |
| WATER HEATER | 696 | 203 | 493 | |
| STOVE | 379 | 77 | 302 | |
| STOVE | 424 | 86 | 338 | |
| INSTALLATION OF WINDOWS | 6,736 | 225 | 6,511 | |
| GUTTERS, STAIRWAYS, SIDING, SHEATHING | 3,770 | 84 | 3,686 | |
| FLOOR REPLACEMENT, INSTALLATION, VINYL FLOORING | 3,403 | 57 | 3,346 | |
| FLOOR REPLACEMENT | 3,048 | 51 | 2,997 | |
| BUILDING IMPROVEMENTS | 24,715 | 0 | 24,715 | |
| LOAN COSTS | 47,579 | 1,133 | 46,446 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INSURANCE ESCROW | 791 | 20,260 | 20,260 |
| DEPOSITS | 3,041 | 2,912 | 2,912 |
| RESERVE FOR REPLACEMENT | 2,618 | 59,080 | 59,080 |
| OTHER | 16,568 | 46,446 | 46,446 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS & MAINT | 18,238 | 0 | 18,238 | 0 |
| BAD DEBT | -1,173 | 0 | -1,173 | 0 |
| OTHER | 3,888 | 0 | 3,888 | 0 |
| INSURANCE | 4,321 | 0 | 4,321 | 0 |
| AMORTIZATION | 1,133 | 0 | 1,133 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 3,015 | 2,886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 3,762 | 0 | 3,762 | 0 |