| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Expense | 7,500 | 0 | 7,500 | 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 | 240,389 | 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 | 572 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Toilet Apt 3 | 2005-11-10 | 211 | 201 | SL | 10.000000000000 | 7 | 0 | 7 | |
| Carpet Unit 2 | 2006-06-06 | 528 | 528 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Water Heater Common | 2007-02-15 | 422 | 350 | 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 | 784 | 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 | 400 | SL | 7.000000000000 | 98 | 0 | 98 | |
| Water Heater | 2012-04-13 | 11,400 | 3,563 | SL | 10.000000000000 | 1,140 | 0 | 1,140 | |
| Flooring | 2012-05-21 | 1,739 | 1,073 | SL | 5.000000000000 | 348 | 0 | 348 | |
| Flooring Apt 6 | 2013-02-11 | 3,690 | 1,296 | SL | 5.000000000000 | 738 | 0 | 738 | |
| Flooring Apt 10 | 2013-03-01 | 3,690 | 1,234 | SL | 5.000000000000 | 738 | 0 | 738 | |
| Window Installation | 2015-05-06 | 5,267 | 59 | SL | 15.000000000000 | 351 | 0 | 351 | |
| Install Kardean Knight Tile | 2015-05-15 | 3,541 | 84 | SL | 7.000000000000 | 506 | 0 | 506 | |
| Window Replacement & Laundry ROom | 2016-01-21 | 6,355 | SL | 15.000000000000 | 177 | 0 | 177 | ||
| Heat Pump System | 2016-03-15 | 4,000 | SL | 10.000000000000 | 117 | 0 | 117 | ||
| Water Heaters Apt 6 & 10 | 2016-02-09 | 1,981 | SL | 7.000000000000 | 118 | 0 | 118 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 546,075 | 254,391 | 291,684 | |
| 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 | 208 | 3 | |
| Carpet Unit 2 | 528 | 528 | 0 | |
| Water Heater Common | 422 | 392 | 30 | |
| Washer-Extra Capacity | 353 | 353 | 0 | |
| Carpet Unit 7 | 1,117 | 896 | 221 | |
| Floor Sealing | 1,000 | 1,000 | 0 | |
| Water Heater Common | 688 | 498 | 190 | |
| Water Heater | 11,400 | 4,703 | 6,697 | |
| Flooring | 1,739 | 1,421 | 318 | |
| Flooring Apt 6 | 3,690 | 2,034 | 1,656 | |
| Flooring Apt 10 | 3,690 | 1,972 | 1,718 | |
| Window Installation | 5,267 | 410 | 4,857 | |
| Install Kardean Knight Tile | 3,541 | 590 | 2,951 | |
| Window Replacement & Laundry ROom | 6,355 | 177 | 6,178 | |
| Heat Pump System | 4,000 | 117 | 3,883 | |
| Water Heaters Apt 6 & 10 | 1,981 | 118 | 1,863 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Reserve for replacement | 26,242 | 10,123 | 10,123 |
| Security Deposit | 2,819 | 3,254 | 3,254 |
| 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 | 6,809 | 0 | 6,809 | 0 |
| Repairs & Maint | 15,020 | 0 | 15,020 | 0 |
| Other | 1,524 | 0 | 1,524 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PY Tenant Deposits | 1,532 | 1,606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fee | 3,324 | 0 | 3,324 | 0 |