| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit Expense | 7,500 | 0 | 7,500 | 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 | 1,133 | 420.000000000000 | 1,359 | 0 | 1,359 | 2,492 |
| 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 | 327,099 | 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 | 292 | SL | 10.000000000000 | 6 | 0 | 6 | |
| 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 | 737 | SL | 10.000000000000 | 85 | 0 | 85 | |
| AC | 2006-12-21 | 732 | 621 | SL | 10.000000000000 | 73 | 0 | 73 | |
| Resurface Parking Lot | 2007-10-10 | 5,950 | 3,968 | 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 | 1,358 | SL | 5.000000000000 | 272 | 0 | 272 | |
| Sign | 2010-11-30 | 1,049 | 962 | SL | 5.000000000000 | 87 | 0 | 87 | |
| Carpet | 2011-11-16 | 2,144 | 1,555 | SL | 5.000000000000 | 429 | 0 | 429 | |
| Flooring | 2012-05-21 | 2,151 | 1,337 | SL | 5.000000000000 | 430 | 0 | 430 | |
| Painting & Repairs | 2012-06-21 | 4,234 | 2,562 | SL | 5.000000000000 | 847 | 0 | 847 | |
| Water Heater and Painting | 2012-06-30 | 1,651 | 990 | SL | 5.000000000000 | 330 | 0 | 330 | |
| Carpet | 2012-09-21 | 2,286 | 1,266 | SL | 5.000000000000 | 457 | 0 | 457 | |
| Carpet | 2012-09-21 | 2,178 | 1,208 | SL | 5.000000000000 | 436 | 0 | 436 | |
| Remodel Apt | 2012-09-21 | 6,444 | 1,785 | SL | 10.000000000000 | 644 | 0 | 644 | |
| Carpet | 2013-01-15 | 4,499 | 2,212 | SL | 5.000000000000 | 900 | 0 | 900 | |
| Apt 15 AC Window Unit | 2013-03-12 | 842 | 385 | SL | 5.000000000000 | 168 | 0 | 168 | |
| Countertop | 2013-03-12 | 1,221 | 280 | SL | 10.000000000000 | 122 | 0 | 122 | |
| Apt 11 Countertop | 2013-03-12 | 600 | 138 | SL | 10.000000000000 | 60 | 0 | 60 | |
| Apt 15 Flooring | 2013-03-12 | 4,400 | 2,017 | SL | 5.000000000000 | 880 | 0 | 880 | |
| Flooring | 2013-03-12 | 972 | 445 | SL | 5.000000000000 | 194 | 0 | 194 | |
| Used Hot Water Heater | 2013-01-08 | 405 | 197 | SL | 5.000000000000 | 81 | 0 | 81 | |
| Water Heater | 2013-01-14 | 742 | 364 | SL | 5.000000000000 | 148 | 0 | 148 | |
| Apt 8 New Water Heater | 2013-02-11 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 9 New Water Heater | 2013-02-11 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 11 New Water Heater | 2013-02-11 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 12 New Water Heater | 2013-02-11 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 13 New Water Heater | 2013-02-01 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 14 New Water Heater | 2013-02-11 | 703 | 335 | SL | 5.000000000000 | 141 | 0 | 141 | |
| Apt 7 Window | 2013-04-02 | 842 | 378 | SL | 5.000000000000 | 168 | 0 | 168 | |
| Apt 14 Window | 2013-04-02 | 842 | 378 | SL | 5.000000000000 | 168 | 0 | 168 | |
| Apt 7 Flooring | 2013-03-19 | 3,299 | 1,457 | SL | 5.000000000000 | 660 | 0 | 660 | |
| FLooring | 2013-03-19 | 2,397 | 1,058 | SL | 5.000000000000 | 479 | 0 | 479 | |
| Refridgerator | 2012-09-07 | 341 | 147 | SL | 7.000000000000 | 49 | 0 | 49 | |
| Stove | 2012-09-07 | 349 | 150 | SL | 7.000000000000 | 50 | 0 | 50 | |
| Painting Apts 3,5,15 | 2013-10-07 | 2,222 | 777 | SL | 5.000000000000 | 444 | 0 | 444 | |
| Windows | 2014-03-11 | 2,526 | 673 | SL | 5.000000000000 | 505 | 0 | 505 | |
| Flooring | 2013-07-01 | 4,232 | 1,692 | SL | 5.000000000000 | 846 | 0 | 846 | |
| Flooring | 2013-07-01 | 3,219 | 1,288 | SL | 5.000000000000 | 644 | 0 | 644 | |
| Flooring | 2013-07-01 | 3,558 | 1,424 | SL | 5.000000000000 | 712 | 0 | 712 | |
| Water Heater Replacement | 2013-11-15 | 743 | 242 | SL | 5.000000000000 | 149 | 0 | 149 | |
| Windows | 2014-02-04 | 1,684 | 477 | SL | 5.000000000000 | 337 | 0 | 337 | |
| Water Heater | 2014-01-16 | 696 | 203 | SL | 5.000000000000 | 139 | 0 | 139 | |
| Flooring Apt 3 | 2014-01-13 | 3,397 | 990 | SL | 5.000000000000 | 679 | 0 | 679 | |
| Flooring Apt 5 | 2014-01-13 | 3,397 | 990 | SL | 5.000000000000 | 679 | 0 | 679 | |
| Heat Pump | 2014-01-17 | 1,746 | 509 | SL | 5.000000000000 | 349 | 0 | 349 | |
| Water Heater | 2014-01-16 | 696 | 203 | SL | 5.000000000000 | 139 | 0 | 139 | |
| Stove | 2014-02-04 | 379 | 77 | SL | 7.000000000000 | 54 | 0 | 54 | |
| Stove | 2014-01-31 | 424 | 86 | SL | 7.000000000000 | 61 | 0 | 61 | |
| Installation of Windows | 2015-01-14 | 6,736 | 225 | SL | 15.000000000000 | 449 | 0 | 449 | |
| Gutters, stairways, siding, sheathing | 2015-03-09 | 3,770 | 84 | SL | 15.000000000000 | 251 | 0 | 251 | |
| Floor replacement, installation, vinyl flooring | 2015-06-01 | 3,403 | 57 | SL | 5.000000000000 | 681 | 0 | 681 | |
| Floor replacement | 2015-06-03 | 3,048 | 51 | SL | 5.000000000000 | 610 | 0 | 610 | |
| Building Improvements | 2015-06-30 | 24,715 | SL | 15.000000000000 | 1,648 | 0 | 1,648 | ||
| Building Improvements | 2016-06-30 | 11,625 | 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 | 339,014 | 137,583 | |
| 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 | 298 | 0 | |
| Water Heater- Unit 5 | 475 | 475 | 0 | |
| Appliances unit 13 | 590 | 590 | 0 | |
| Heat Pump 10 | 848 | 822 | 26 | |
| AC | 732 | 694 | 38 | |
| Resurface Parking Lot | 5,950 | 4,563 | 1,387 | |
| Carpet 6 | 808 | 773 | 35 | |
| Carpet & Vinyl Apt 14 | 2,307 | 2,307 | 0 | |
| Heat Pump | 1,630 | 1,630 | 0 | |
| Sign | 1,049 | 1,049 | 0 | |
| Carpet | 2,144 | 1,984 | 160 | |
| Flooring | 2,151 | 1,767 | 384 | |
| Painting & Repairs | 4,234 | 3,409 | 825 | |
| Water Heater and Painting | 1,651 | 1,320 | 331 | |
| Carpet | 2,286 | 1,723 | 563 | |
| Carpet | 2,178 | 1,644 | 534 | |
| Remodel Apt | 6,444 | 2,429 | 4,015 | |
| Carpet | 4,499 | 3,112 | 1,387 | |
| Apt 15 AC Window Unit | 842 | 553 | 289 | |
| Countertop | 1,221 | 402 | 819 | |
| Apt 11 Countertop | 600 | 198 | 402 | |
| Apt 15 Flooring | 4,400 | 2,897 | 1,503 | |
| Flooring | 972 | 639 | 333 | |
| Used Hot Water Heater | 405 | 278 | 127 | |
| Water Heater | 742 | 512 | 230 | |
| Apt 8 New Water Heater | 703 | 476 | 227 | |
| Apt 9 New Water Heater | 703 | 476 | 227 | |
| Apt 11 New Water Heater | 703 | 476 | 227 | |
| Apt 12 New Water Heater | 703 | 476 | 227 | |
| Apt 13 New Water Heater | 703 | 476 | 227 | |
| Apt 14 New Water Heater | 703 | 476 | 227 | |
| Apt 7 Window | 842 | 546 | 296 | |
| Apt 14 Window | 842 | 546 | 296 | |
| Apt 7 Flooring | 3,299 | 2,117 | 1,182 | |
| FLooring | 2,397 | 1,537 | 860 | |
| Refridgerator | 341 | 196 | 145 | |
| Stove | 349 | 200 | 149 | |
| Painting Apts 3,5,15 | 2,222 | 1,221 | 1,001 | |
| Windows | 2,526 | 1,178 | 1,348 | |
| Flooring | 4,232 | 2,538 | 1,694 | |
| Flooring | 3,219 | 1,932 | 1,287 | |
| Flooring | 3,558 | 2,136 | 1,422 | |
| Water Heater Replacement | 743 | 391 | 352 | |
| Windows | 1,684 | 814 | 870 | |
| Water Heater | 696 | 342 | 354 | |
| Flooring Apt 3 | 3,397 | 1,669 | 1,728 | |
| Flooring Apt 5 | 3,397 | 1,669 | 1,728 | |
| Heat Pump | 1,746 | 858 | 888 | |
| Water Heater | 696 | 342 | 354 | |
| Stove | 379 | 131 | 248 | |
| Stove | 424 | 147 | 277 | |
| Installation of Windows | 6,736 | 674 | 6,062 | |
| Gutters, stairways, siding, sheathing | 3,770 | 335 | 3,435 | |
| Floor replacement, installation, vinyl flooring | 3,403 | 738 | 2,665 | |
| Floor replacement | 3,048 | 661 | 2,387 | |
| Building Improvements | 24,715 | 1,648 | 23,067 | |
| Loan Costs | 47,579 | 2,492 | 45,087 | |
| Building Improvements | 11,625 | 0 | 11,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Insurance Escrow | 20,260 | 59,660 | 59,660 |
| Deposits | 2,912 | 3,750 | 3,750 |
| Reserve for Replacement | 59,080 | 37,602 | 37,602 |
| Other | 46,446 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Repairs & Maint | 17,318 | 0 | 17,318 | 0 |
| Information Technology | 1,070 | 0 | 1,070 | 0 |
| Other | 734 | 0 | 734 | 0 |
| Insurance | 9,129 | 0 | 9,129 | 0 |
| Amortization | 1,359 | 0 | 1,359 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits | 2,886 | 3,476 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fee | 5,941 | 0 | 5,941 | 0 |