| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,545 | 2,545 | 0 | 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 IMPROVEMENTS | 2014-10-31 | 8,566 | 697 | SL | 39.0000 | 220 | |||
| AWNING | 2014-10-02 | 1,731 | 1,125 | SL | 5.0000 | 346 | |||
| AWNING | 2014-11-07 | 1,731 | 1,096 | SL | 5.0000 | 346 | |||
| BASEMENT LIGHTING | 2014-10-24 | 4,916 | 399 | SL | 39.0000 | 126 | |||
| HALL REMODEL | 2014-06-10 | 5,407 | 498 | SL | 39.0000 | 139 | |||
| DYSON VACUUM | 2013-01-03 | 605 | 571 | 200DB | 5.76 % | 34 | |||
| E-KEY LOCK SYSTEM | 2013-06-06 | 2,820 | 2,657 | 200DB | 5.76 % | 163 | |||
| REFRIGERATOR | 2013-11-22 | 524 | 494 | 200DB | 5.76 % | 30 | |||
| BLDG INTEREST/NEW OFFICE | 1990-06-30 | 9,551 | 8,350 | SL | 3.18 % | 303 | |||
| BLDG TAXES | 1991-05-01 | 956 | 927 | SL | 3.64 % | 29 | |||
| BLDG TAXES | 1991-05-01 | 2,581 | 2,182 | SL | 3.18 % | 82 | |||
| BLDG UTILITIES | 1991-06-30 | 2,284 | 1,926 | SL | 3.18 % | 73 | |||
| BLDG UTILITIES | 1991-06-30 | 846 | 818 | SL | 3.64 % | 28 | |||
| BLDG COMMERCIAL 4/24/90 | 1991-11-01 | 48,235 | 40,003 | SL | 3.18 % | 1,531 | |||
| BLDG INTEREST & IMPROV | 1991-11-01 | 215,467 | 178,704 | SL | 3.18 % | 6,841 | |||
| BLDG INTEREST & IMPROV | 1991-11-01 | 79,802 | 75,811 | SL | 3.64 % | 2,902 | |||
| BLDG RENTAL APTS 4/24/90 | 1991-11-01 | 20,098 | 19,094 | SL | 3.64 % | 731 | |||
| BLDG OFFICE PUR 4/24/90 | 1991-11-01 | 6,029 | 4,998 | SL | 3.18 % | 191 | |||
| INSURANCE | 1991-12-31 | 369 | 306 | SL | 3.18 % | 12 | |||
| INSURANCE | 1991-12-31 | 154 | 148 | SL | 3.64 % | 6 | |||
| BLDG INT/UTIL/IMPROV | 1992-03-31 | 22,825 | 18,691 | SL | 3.18 % | 725 | |||
| BLDG IMPROVEMENTS | 1992-03-31 | 5,074 | 4,759 | SL | 3.64 % | 184 | |||
| BLDG TAXES | 1992-05-01 | 177 | 148 | SL | 3.18 % | 6 | |||
| BLDG IMPROVEMENTS | 1992-06-30 | 9,485 | 7,690 | SL | 3.18 % | 301 | |||
| BLDG IMPROVEMENTS PEDRICK | 1993-06-30 | 11,870 | 9,248 | SL | 3.18 % | 377 | |||
| BLDG IMPROVEMENTS PEDRICK | 1993-06-30 | 4,396 | 3,924 | SL | 3.64 % | 160 | |||
| BLDG IMPROVEMENTS | 1993-06-30 | 3,892 | 3,476 | SL | 3.64 % | 142 | |||
| BLDG IMPROVEMENTS | 1993-06-30 | 10,510 | 6,612 | SL | 2.56 % | 269 | |||
| BLDG IMPROVEMENTS | 1994-06-30 | 13,000 | 7,846 | SL | 2.56 % | 333 | |||
| BLDG LHI/SETTLEMENT COSTS | 1995-06-30 | 17,822 | 10,302 | SL | 2.56 % | 457 | |||
| BLDG IMPROVEMENTS | 1996-06-30 | 18,621 | 10,283 | SL | 2.56 % | 477 | |||
| BLDG IMPROVEMENTS | 1997-06-30 | 4,680 | 2,465 | SL | 2.56 % | 120 | |||
| BLDG IMPROVEMENTS | 1998-06-30 | 54,831 | 27,474 | SL | 2.56 % | 1,406 | |||
| BLDG IMPROVEMENTS | 2000-06-30 | 10,188 | 4,581 | SL | 2.56 % | 261 | |||
| BLDG IMPROVEMENTS | 2001-06-30 | 7,995 | 3,391 | SL | 2.56 % | 205 | |||
| BLDG IMPROVEMENTS | 2002-03-01 | 10,005 | 4,053 | SL | 2.56 % | 257 | |||
| BLDG IMPROVEMENTS OFFICE | 2006-05-01 | 2,005 | 596 | SL | 2.56 % | 51 | |||
| BLDG IMPROVEMENTS | 2007-03-01 | 2,568 | 711 | SL | 2.56 % | 66 | |||
| BLDG IMPROVEMENTS | 2007-04-01 | 1,000 | 276 | SL | 2.56 % | 26 | |||
| BLDG IMPROVEMENTS | 2007-05-01 | 1,603 | 436 | SL | 2.56 % | 41 | |||
| BLDG IMPROVEMENTS | 2007-07-01 | 2,137 | 574 | SL | 2.56 % | 55 | |||
| BLDG IMPROVEMENTS | 2007-08-01 | 1,603 | 426 | SL | 2.56 % | 41 | |||
| BLDG IMPROVEMENTS | 2007-10-01 | 15,068 | 3,942 | SL | 2.56 % | 386 | |||
| BLDG IMPROVEMENTS | 2007-11-01 | 8,418 | 2,186 | SL | 2.56 % | 216 | |||
| BLDG IMPROVEMENTS | 2007-12-01 | 8,044 | 2,070 | SL | 2.56 % | 206 | |||
| BLDG IMPROVEMENTS | 2008-05-01 | 12,652 | 4,428 | SL | 3.64 % | 460 | |||
| BLDG IMPROVEMENTS | 2008-12-01 | 7,673 | 1,780 | SL | 2.56 % | 197 | |||
| BLDG IMPROVEMENTS | 2009-05-01 | 3,130 | 691 | SL | 2.56 % | 80 | |||
| BLDG STAIRWAY | 2009-06-01 | 12,598 | 2,759 | SL | 2.56 % | 323 | |||
| BLDG IMPROVEMENTS | 2009-08-01 | 4,298 | 922 | SL | 2.56 % | 110 | |||
| STAIR RECONSTRUCTION | 2010-06-30 | 73,276 | 14,170 | SL | 2.56 % | 1,879 | |||
| BLDG IMPROVEMENTS | 2010-09-01 | 8,439 | 2,238 | SL | 3.64 % | 307 | |||
| BLDG IMPROVEMENTS | 2010-10-01 | 4,531 | 837 | SL | 2.56 % | 116 | |||
| BLDG IMPROVEMENTS | 2011-04-03 | 886 | 215 | SL | 3.64 % | 32 | |||
| BLDG IMPROVEMENTS | 2011-12-31 | 46 | 7 | SL | 3.18 % | 1 | |||
| BLDG IMPROVEMENTS | 2012-07-18 | 826 | 164 | SL | 3.64 % | 30 | |||
| REMODEL SUITE 200 | 2015-08-31 | 5,718 | 349 | SL | 2.56 % | 147 | |||
| REMODEL SUITE 210 | 2015-08-31 | 20,359 | 1,240 | SL | 2.56 % | 522 | |||
| BUILDING IMPROVEMENTS | 2018-03-15 | 117,202 | SL | 2.03 % | 2,383 | ||||
| NEW HEATER - 208/209 | 2018-03-08 | 9,200 | 200DB | 14.29 % | 1,315 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,325,000 | |||
| Land | 150,000 | 150,000 | ||
| Miscellaneous | 1,013,277 | 604,192 | 409,085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal fees | 20 | 20 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSOCIATION LOAN | 2,195 | 259 | 259 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 97 | 97 | ||
| BLDG INSURANCE | 3,188 | 3,188 | ||
| BLDG MAINTENANCE | 30,064 | 30,064 | ||
| BLDG UTILITIES | 7,858 | 7,858 | ||
| OTHER EXPENSES | 335 | 335 | ||
| OWNERS ASSN ASSESSMENT | 73,000 | 73,000 | ||
| RENTAL EXPENSES | 3,653 | 3,653 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HISTORICAL BLDG RENT | 138,085 | 138,085 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 850 | 850 |
| PAYABLE | 3,924 | 4,734 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,928 | 1,928 | ||
| PROPERTY | 7,766 | 7,766 | ||
| SALES TAX | 1,838 | 1,838 |