| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 15,994 | 0 | 15,994 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 1990-06-01 | 1,697,700 | 1,417,579 | SL | 30.000000000000 | 56,590 | 0 | 56,590 | |
| STORM DOORS | 2006-12-14 | 1,865 | 1,631 | SL | 10.000000000000 | 187 | 0 | 187 | |
| QUAL PLUMB: 2 FURNACES | 2007-06-05 | 3,388 | 2,794 | SL | 10.000000000000 | 339 | 0 | 339 | |
| SECURITY DOORS | 2010-09-02 | 2,372 | 1,205 | SL | 10.000000000000 | 237 | 0 | 237 | |
| TRACTOR | 1990-06-01 | 2,070 | 2,070 | SL | 6.000000000000 | 0 | 0 | 0 | |
| LAWN MOWER | 1990-06-01 | 1,800 | 1,800 | SL | 6.000000000000 | 0 | 0 | 0 | |
| COPIER | 1990-06-01 | 599 | 599 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOFA | 1990-06-01 | 1,398 | 1,398 | SL | 6.000000000000 | 0 | 0 | 0 | |
| TELEVISION | 1990-06-01 | 400 | 400 | SL | 6.000000000000 | 0 | 0 | 0 | |
| 2 COMPUTERS AND 1 PRINTER | 1990-06-01 | 1,906 | 1,906 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER AND MONITIOR | 1990-06-01 | 1,503 | 1,503 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FORD RANGER | 1990-06-01 | 8,999 | 8,999 | SL | 6.000000000000 | 0 | 0 | 0 | |
| LAND | 1990-06-01 | 385,000 | SL | 0 % | 0 | 0 | 0 | ||
| PARKING LOT REPAVING | 2015-12-30 | 120,755 | SL | 10.000000000000 | 9,057 | 0 | 9,057 | ||
| REPLACE FURNACES, LIGHTING,ETC. | 2016-02-22 | 72,747 | SL | 7.000000000000 | 6,929 | 0 | 6,929 | ||
| REPLACE APPLIANCES | 2016-07-24 | 36,416 | SL | 5.000000000000 | 1,820 | 0 | 1,820 | ||
| FURNITURE | 2016-02-25 | 2,560 | SL | 5.000000000000 | 341 | 0 | 341 | ||
| COMPUTER | 2016-06-17 | 1,097 | SL | 5.000000000000 | 73 | 0 | 73 | ||
| BOOKSHELF | 2016-09-01 | 3,303 | SL | 5.000000000000 | 275 | 0 | 275 | ||
| LOAN COSTS | 2012-04-01 | 103,191 | SL | 35.000000000000 | 2,949 | 0 | 2,949 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,697,700 | 1,474,169 | 223,531 | |
| STORM DOORS | 1,865 | 1,818 | 47 | |
| QUAL PLUMB: 2 FURNACES | 3,388 | 3,133 | 255 | |
| SECURITY DOORS | 2,372 | 1,442 | 930 | |
| TRACTOR | 2,070 | 2,070 | 0 | |
| LAWN MOWER | 1,800 | 1,800 | 0 | |
| COPIER | 599 | 599 | 0 | |
| SOFA | 1,398 | 1,398 | 0 | |
| TELEVISION | 400 | 400 | 0 | |
| 2 COMPUTERS AND 1 PRINTER | 1,906 | 1,906 | 0 | |
| DELL COMPUTER AND MONITIOR | 1,503 | 1,503 | 0 | |
| FORD RANGER | 8,999 | 8,999 | 0 | |
| LAND | 385,000 | 0 | 385,000 | |
| PARKING LOT REPAVING | 120,755 | 9,057 | 111,698 | |
| REPLACE FURNACES, LIGHTING,ETC. | 72,747 | 6,929 | 65,818 | |
| REPLACE APPLIANCES | 36,416 | 1,820 | 34,596 | |
| FURNITURE | 2,560 | 341 | 2,219 | |
| COMPUTER | 1,097 | 73 | 1,024 | |
| BOOKSHELF | 3,303 | 275 | 3,028 | |
| LOAN COSTS | 103,191 | 2,949 | 100,242 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 392 | 0 | 392 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 92,873 | 89,924 | 89,924 |
| INSURANCE ESCROW DEPOSITS | 23,124 | 13,896 | 13,896 |
| TENANT SECURITIES HELD IN TRUST | 12,280 | 13,961 | 13,961 |
| RESERVE FOR REPLACEMENTS | 454,278 | 328,749 | 328,749 |
| RESIDUAL RECEIPTS RESERVE | 36,839 | 36,839 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 18,001 | 0 | 18,001 | 0 |
| BAD DEBTS | 1,223 | 0 | 1,223 | 0 |
| SUPPLIES | 7,737 | 0 | 7,737 | 0 |
| CONTRACTS | 27,695 | 0 | 27,695 | 0 |
| SERVICE EXPENSE | 641 | 0 | 641 | 0 |
| ADVERTISING | 1,679 | 0 | 1,679 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY AND VENDING | 327 | 327 | |
| RENT REVENUE-GROSS POTENTIAL | 177,543 | 177,543 | |
| TENANT ASSIST PAYMENTS | 290,209 | 290,209 | |
| TENANT CHARGES | 905 | 905 | |
| MISCELLANEOUS | 75 | 75 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 11,399 | 13,202 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 24,253 | 0 | 24,253 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 14,761 | 0 | 14,761 | 0 |