| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,531 | 0 | 0 | 7,531 |
| 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 | 2,720,930 | 1,950,731 | SL | 27.000000000000 | 98,123 | 0 | 98,123 | |
| 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 | |
| HEAT PUMP | 2011-08-01 | 5,000 | 3,751 | 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 | 4,787 | SL | 10.000000000000 | 892 | 0 | 892 | |
| SIDEWALK | 2014-06-23 | 2,550 | 1,436 | SL | 8.000000000000 | 319 | 0 | 319 | |
| WATER HEATER | 2013-12-27 | 8,866 | 3,990 | SL | 10.000000000000 | 886 | 0 | 886 | |
| WATER HEATER SECOND FLOOR | 2014-01-23 | 9,032 | 4,064 | SL | 10.000000000000 | 902 | 0 | 902 | |
| PTAC HEAT PUMP | 2014-11-16 | 2,361 | 826 | SL | 10.000000000000 | 236 | 0 | 236 | |
| TELEPHONE DOOR ENTRY SYSTEM | 2016-09-21 | 6,915 | 1,728 | SL | 10.000000000000 | 691 | 0 | 691 | |
| RHEEM 3 TON 3 PHASE A/C | 2017-04-17 | 5,500 | 826 | SL | 10.000000000000 | 550 | 0 | 550 | |
| WATER HEATER 1ST FLOOR | 2018-07-18 | 9,599 | 480 | SL | 10.000000000000 | 959 | 0 | 959 | |
| ROOFING | 2018-11-01 | 43,328 | SL | 15.000000000000 | 1,447 | 0 | 1,447 | ||
| BTU 230 | 2019-01-24 | 1,547 | SL | 10.000000000000 | 158 | 0 | 158 | ||
| ROUTER/SWITCH FOR WIFI | 2019-05-28 | 1,999 | SL | 10.000000000000 | 200 | 0 | 200 | ||
| ROOFING | 1999-02-02 | 52,399 | 37,571 | SL | 27.000000000000 | 2,140 | 0 | 2,140 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LOSS ON FIXED ASSETS DISPOSAL | PURCHASED | 54,003 | 0 | -14,292 | 39,711 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,720,930 | 2,048,854 | 672,076 | |
| 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 | 4,251 | 749 | |
| 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 | 5,679 | 3,246 | |
| SIDEWALK | 2,550 | 1,755 | 795 | |
| WATER HEATER | 8,866 | 4,876 | 3,990 | |
| WATER HEATER SECOND FLOOR | 9,032 | 4,966 | 4,066 | |
| PTAC HEAT PUMP | 2,361 | 1,062 | 1,299 | |
| TELEPHONE DOOR ENTRY SYSTEM | 6,915 | 2,419 | 4,496 | |
| RHEEM 3 TON 3 PHASE A/C | 5,500 | 1,376 | 4,124 | |
| WATER HEATER 1ST FLOOR | 9,599 | 1,439 | 8,160 | |
| ROOFING | 43,328 | 1,447 | 41,881 | |
| BTU 230 | 1,547 | 158 | 1,389 | |
| ROUTER/SWITCH FOR WIFI | 1,999 | 200 | 1,799 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 11,867 | 12,142 | 12,142 |
| RESERVE FOR REPLACEMENTS | 154,512 | 124,879 | 124,879 |
| ESCROW DEPOSITS | 9,601 | 9,954 | 9,954 |
| RESIDUAL RECEIPTS RESERVE | 35,255 | 35,273 | 35,273 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 15,443 | 35 | 0 | 15,408 |
| MANAGEMENT FEE | 24,004 | 0 | 8,880 | 14,834 |
| UTILITIES | 38,487 | 0 | 14,238 | 0 |
| OPERATING & MAINTENANCE | 27,474 | 0 | 10,163 | 0 |
| PROPERTY & LIABILITY INSURANCE | 9,952 | 0 | 3,682 | 0 |
| BANK SERVICE CHARGES | 121 | 121 | 0 | 0 |
| ELDERLY CARE EXPENSES | 1,800 | 0 | 667 | 0 |
| ADVERTISING | 36 | 0 | 13 | 23 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 141,692 | 141,692 | |
| LAUNDRY & VENDING | 3,798 | 3,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 11,867 | 12,142 |
| MISCELLANEOUS LIABILITES | 223 | 20,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,616 | 0 | 0 | 6,616 |