| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3955 CEDAR AVE | 2012-12-24 | 294,520 | 23,254 | M27 | 10,709 | 10,709 | |||
| 150/152 WOOD DUCK | 2014-01-01 | 159,077 | 5,544 | M27 | 5,784 | 5,784 | |||
| 5137-39 28TH AVE S | 2014-01-22 | 122,433 | 4,267 | M27 | 4,452 | 4,452 | |||
| LAND | 2014-01-22 | 355,545 | L |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD MUTUAL FUNDS | FMV | 1,077,173 | 1,077,173 |
| VANGUARD BROKERAGE ACCOUNT | FMV | 2,500,217 | 2,500,217 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3955 CEDAR AVE | 294,520 | 33,963 | 260,557 | |
| 150/152 WOOD DUCK | 159,077 | 11,328 | 147,749 | |
| 5137-39 28TH AVE S | 122,433 | 8,719 | 113,714 | |
| LAND | 355,545 | 355,545 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,939 | 5,939 | ||
| UTILITIES | 12,052 | 12,052 | ||
| REPAIRS & MAINTENANCE | 13,702 | 13,702 | ||
| PROPERTY MANAGEMENT FEE | 12,495 | 12,495 | ||
| RENTAL LICENSE | 182 | 182 | ||
| AHS HOUSING SUBSIDIES | 73,645 | 27,912 | 45,732 | |
| TRAVEL EXPENSES - AHS | 3,314 | 1,827 | 1,487 | |
| TRAVEL EXPENSES - OWP | 7,362 | 7,362 | ||
| TRAVEL EXPENSES - ARCO IRIS | ||||
| SCHOOL SUPPLIES - ARCO IRIS | ||||
| OFFICE EXPENSES - AHS | 1,218 | 672 | 547 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Unrealized Losses | -62,118 | -62,118 | |
| AHS Management Fees | 70,447 | 70,447 | |
| AHS Affordable Rental Income |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WILSON DEVELOPMENT COMPANY | 24,000 | 0 | 13,923 | 10,077 |
| INSIGHT THERAPY | 1,250 | 0 | 0 | 1,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MINNESOTA FILING FEES | 50 | 50 | ||
| PAYROLL TAXES | 6,170 | 3,402 | 2,768 | |
| REAL ESTATE TAXES | 14,917 | 14,917 | ||
| FOREIGN TAXES PAID | 276 | 276 |