| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,846 | 0 | 0 | 7,846 |
| 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 | 1999-02-02 | 2,773,329 | 1,887,053 | SL | 27.000000000000 | 101,249 | 0 | 101,249 | |
| APPLIANCES | 1999-02-02 | 29,375 | 29,375 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VINYL FLOORING | 1999-02-02 | 26,268 | 26,268 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CARPET | 1999-02-02 | 18,653 | 18,653 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLINDS/SHADES/ARTWORK | 1999-02-02 | 8,201 | 8,201 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC OFFICE | 2005-04-12 | 1,850 | 1,850 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HOT WATER HEATERS | 2005-12-06 | 6,202 | 6,202 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HEAT PUMP | 2011-08-01 | 5,000 | 3,251 | SL | 10.000000000000 | 500 | 0 | 500 | |
| COMPUTER SOFTWARE | 1999-02-02 | 1,540 | 1,540 | SL | 3.000000000000 | 0 | 0 | 0 | |
| COMPUTER HARDWARE | 1999-02-02 | 2,598 | 2,598 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER | 1999-02-02 | 1,550 | 1,550 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER HARDWARE | 2002-02-20 | 1,368 | 1,368 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PATIO FURNITURE | 2001-06-28 | 2,258 | 2,258 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET | 2010-06-30 | 7,205 | 7,205 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 1999-02-02 | 73,013 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS | 1999-02-02 | 149,919 | 149,919 | SL | 15.000000000000 | 0 | 0 | 0 | |
| LAWNMOWER | 2001-03-21 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARRIER HEAT PUMP AIR HANDLER | 2013-02-07 | 8,925 | 3,895 | SL | 10.000000000000 | 892 | 0 | 892 | |
| REPAIRS TO SIDEWALK | 2014-06-23 | 2,550 | 1,117 | SL | 8.000000000000 | 319 | 0 | 319 | |
| WATER HEATER | 2013-12-27 | 8,866 | 3,104 | SL | 10.000000000000 | 886 | 0 | 886 | |
| WATER HEATER SECOND FLOOR | 2014-01-23 | 9,032 | 3,162 | SL | 10.000000000000 | 902 | 0 | 902 | |
| PTAC HEAT PUMP | 2014-11-16 | 2,361 | 590 | SL | 10.000000000000 | 236 | 0 | 236 | |
| TELEPHONE DOOR ENTRY SYSTEM | 2016-09-21 | 6,915 | 1,037 | SL | 10.000000000000 | 691 | 0 | 691 | |
| RHEEM 3 TON 3 PHASE A/C | 2017-04-17 | 5,500 | 276 | SL | 10.000000000000 | 550 | 0 | 550 | |
| WATER HEATER 1ST FLOOR | 2018-07-18 | 9,599 | SL | 10.000000000000 | 480 | 0 | 480 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,773,329 | 1,988,302 | 785,027 | |
| APPLIANCES | 29,375 | 29,375 | 0 | |
| VINYL FLOORING | 26,268 | 26,268 | 0 | |
| CARPET | 18,653 | 18,653 | 0 | |
| BLINDS/SHADES/ARTWORK | 8,201 | 8,201 | 0 | |
| HVAC OFFICE | 1,850 | 1,850 | 0 | |
| HEAT PUMP | 5,000 | 3,751 | 1,249 | |
| COMPUTER SOFTWARE | 1,540 | 1,540 | 0 | |
| COMPUTER HARDWARE | 2,598 | 2,598 | 0 | |
| COPIER | 1,550 | 1,550 | 0 | |
| COMPUTER HARDWARE | 1,368 | 1,368 | 0 | |
| PATIO FURNITURE | 2,258 | 2,258 | 0 | |
| CARPET | 7,205 | 7,205 | 0 | |
| LAND | 73,013 | 0 | 73,013 | |
| LAND IMPROVEMENTS | 149,919 | 149,919 | 0 | |
| LAWNMOWER | 1,100 | 1,100 | 0 | |
| CARRIER HEAT PUMP AIR HANDLER | 8,925 | 4,787 | 4,138 | |
| REPAIRS TO SIDEWALK | 2,550 | 1,436 | 1,114 | |
| WATER HEATER | 8,866 | 3,990 | 4,876 | |
| WATER HEATER SECOND FLOOR | 9,032 | 4,064 | 4,968 | |
| PTAC HEAT PUMP | 2,361 | 826 | 1,535 | |
| TELEPHONE DOOR ENTRY SYSTEM | 6,915 | 1,728 | 5,187 | |
| RHEEM 3 TON 3 PHASE A/C | 5,500 | 826 | 4,674 | |
| WATER HEATER 1ST FLOOR | 9,599 | 480 | 9,119 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 7,806 | 0 | 0 | 7,806 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 12,441 | 11,867 | 11,867 |
| RESERVE FOR REPLACEMENTS | 154,721 | 154,512 | 154,512 |
| ESCROW DEPOSITS | 9,575 | 9,601 | 9,601 |
| RESIDUAL RECEIPTS RESERVE | 35,237 | 35,255 | 35,255 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 17,627 | 99 | 0 | 17,528 |
| MANAGEMENT FEE | 19,752 | 0 | 7,911 | 10,856 |
| UTILITIES | 39,764 | 0 | 15,926 | 23,838 |
| OPERATING & MAINTENANCE | 28,693 | 0 | 11,492 | 18,651 |
| PROPERTY & LIABILITY INSURANCE | 9,622 | 0 | 3,854 | 5,768 |
| BANK SERVICE CHARGES | 73 | 73 | 0 | 0 |
| ELDERLY CARE EXPENSES | 1,102 | 0 | 441 | 661 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 142,641 | 142,641 | |
| LAUNDRY & VENDING | 3,467 | 3,467 | |
| TENANT CHARGES | 48 | 48 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,441 | 11,867 |
| MISCELLANEOUS LIABILITES | 197 | 223 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,234 | 0 | 0 | 6,234 |