| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNACE REPLACEMENT | 2010-05-01 | 3,876 | 2,395 | S/L | 15.0000 | 258 | 258 | ||
| FURNITURE | 2012-02-06 | 7,896 | 7,896 | S/L | 7.0000 | ||||
| OFFICE TABLE | 2012-04-19 | 598 | 598 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2012-08-30 | 158 | 158 | S/L | 7.0000 | ||||
| REMODELING | 2013-01-23 | 8,611 | 6,028 | S/L | 15.0000 | 574 | 574 | ||
| REMODELING | 2013-05-30 | 1,263 | 884 | S/L | 15.0000 | 84 | 84 | ||
| COMPUTER | 2014-02-26 | 405 | 405 | S/L | 7.0000 | ||||
| FURNITURE | 2015-12-30 | 1,190 | 1,190 | S/L | 7.0000 | ||||
| OFFICE BLDG IMPROVEMENTS | 2018-09-30 | 4,750 | 644 | S/L | 39.0000 | 122 | 122 | ||
| CONCRETE SIDEWALKS/DRIVEWAY | 2019-12-26 | 7,290 | 7,290 | S/L | 15.0000 | ||||
| LAND - SUNNYVIEW 3 | 1997-12-01 | 9,400 | |||||||
| LAND - SUNNYVIEW 4 | 1997-12-01 | 15,100 | |||||||
| LAND - SUNNYVIEW 5 | 1997-12-01 | 9,400 | |||||||
| BUILDING - 430 E DUBLIN-GRANVILLE | 1997-12-01 | 172,500 | 116,438 | S/L | 40.0000 | 4,313 | 4,313 | ||
| LAND | 1997-12-01 | 57,500 | |||||||
| FURNITURE - VARIOUS (PRIOR TO 2010) | 2005-01-01 | 17,550 | 17,550 | S/L | 10.0000 | ||||
| COMPUTER EQUIP VARIOUS (PRIOR TO 2010) | 2006-01-01 | 11,700 | 11,700 | S/L | 5.0000 | ||||
| NEW COPIER | 2015-03-16 | 1,751 | 1,751 | S/L | 5.0000 | ||||
| LOAN ACQUISITION COSTS | 2013-04-05 | 3,269 | 3,269 | S/L | 15.0000 | ||||
| 851 - NEW ROOF | 2023-10-24 | 21,944 | 166 | S/L | 27.0000 | 339 | 339 | ||
| BUILDING - 100-000603-00 | 2007-04-01 | 108,119 | 69,786 | S/L | 27.0000 | 1,669 | 1,669 | ||
| BUILDING - 100-000604-00 | 2003-01-01 | 43,993 | 35,194 | S/L | 27.0000 | 679 | 679 | ||
| BUILDING - 100-000970-00 | 2008-10-01 | 148,827 | 87,943 | S/L | 27.0000 | 2,297 | 2,297 | ||
| 801 PAINTING | 2010-07-01 | 3,350 | 3,350 | S/L | 5.0000 | ||||
| 801 CARPETING | 2010-07-01 | 4,002 | 4,002 | S/L | 10.0000 | ||||
| 801 CABINETS | 2010-08-01 | 10,198 | 6,216 | S/L | 15.0000 | 283 | 283 | ||
| 801 KITCHEN FLOOR | 2010-09-01 | 758 | 460 | S/L | 15.0000 | 21 | 21 | ||
| 801 REFRIGERATOR | 2010-09-01 | 562 | 510 | S/L | 15.0000 | 16 | 16 | ||
| CARPETING 797 | 2016-05-25 | 1,233 | 1,233 | S/L | 5.0000 | ||||
| DRIVEWAY 797 | 2016-06-13 | 4,600 | 3,581 | S/L | 15.0000 | 128 | 128 | ||
| CARPETING 819 | 2016-08-24 | 3,482 | 3,482 | S/L | 5.0000 | ||||
| 797 ROOF REPLACEMENT | 2016-09-27 | 3,487 | 925 | S/L | 27.0000 | 54 | 54 | ||
| PATIO 801 | 2016-11-17 | 2,977 | 2,318 | S/L | 15.0000 | 83 | 83 | ||
| 819 CLASSIC AIR HVAC | 2016-07-05 | 2,785 | 2,089 | S/L | 15.0000 | 77 | 77 | ||
| 801 HVAC | 2017-01-30 | 4,481 | 3,211 | S/L | 15.0000 | 124 | 124 | ||
| 809 GRISWOLD BUILDING | 2017-08-04 | 116,413 | 26,987 | S/L | 27.0000 | 1,797 | 1,797 | ||
| ROOF AND VENTS FOR 809 HOUSE | 2017-11-06 | 4,647 | 730 | S/L | 39.0000 | 50 | 50 | ||
| RENTAL PROP IMPROVEMENTS | 2018-09-30 | 41,250 | 7,938 | S/L | 27.0000 | 637 | 637 | ||
| RENTAL HOUSE IMPROVEMENTS | 2018-09-30 | 34,991 | 6,733 | S/L | 27.0000 | 540 | 540 | ||
| RENTAL HOUSE IMPROVEMENTS | 2018-04-01 | 5,063 | 1,051 | S/L | 27.0000 | 78 | 78 | ||
| REFRIGERATOR - 819 GRISWOLD | 2019-01-02 | 1,397 | 1,397 | S/L | 5.0000 | ||||
| IMPROVEMENTS - 819 GRISWOLD | 2019-01-02 | 1,086 | 196 | S/L | 27.0000 | 17 | 17 | ||
| IMPROVEMENTS - 801 GRISWOLD | 2019-03-05 | 2,274 | 396 | S/L | 27.0000 | 35 | 35 | ||
| IMPROVEMENTS - 801 GRISWOLD | 2019-05-24 | 1,758 | 296 | S/L | 27.0000 | 27 | 27 | ||
| 851 GRISWOLD BUILDING | 2018-02-20 | 32,367 | 32,367 | S/L | 27.0000 | ||||
| 851 STORM WINDOWS & DOOR | 2018-02-20 | 2,108 | 2,108 | S/L | 27.0000 | ||||
| 848 & 851 FLOORS | 2018-02-20 | 2,758 | 2,758 | S/L | 27.0000 | ||||
| 851 BATHTUB | 2018-02-20 | 1,003 | 1,003 | S/L | 27.0000 | ||||
| 851 RENTAL PROP ROOF | 2018-02-20 | 3,645 | 3,645 | S/L | 27.0000 | ||||
| 851 FURNACE | 2018-02-20 | 3,200 | 3,200 | S/L | 27.0000 | ||||
| 851 LAND IMPROVEMENTS | 2018-02-20 | 3,245 | 3,245 | S/L | 15.0000 | ||||
| 851 FLOORS | 2018-02-20 | 3,161 | 3,161 | S/L | 27.0000 | ||||
| 851 LAND IMPROVEMENTS | 2018-02-20 | 3,786 | 3,786 | S/L | 15.0000 | ||||
| 851 CARPET | 2018-02-20 | 2,615 | 1,970 | S/L | 27.0000 | 40 | 40 | ||
| 797 LAND | 2007-04-01 | 36,040 | |||||||
| 801 LAND | 2003-01-01 | 14,664 | |||||||
| 819 LAND | 2008-10-01 | 49,609 | |||||||
| LAND - 786 GRISWOLD STREET | 2017-03-27 | 91,988 | |||||||
| 809 GRISWOLD LAND | 2017-08-04 | 88,776 | |||||||
| ROOF | 2021-03-08 | 7,765 | 7,765 | S/L | 15.0000 | ||||
| NEW FURNACE | 2021-01-26 | 5,137 | 5,137 | S/L | 5.0000 | ||||
| IMPROVEMENTS | 2021-11-29 | 17,748 | 1,371 | S/L | 27.0000 | 274 | 274 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF RENTAL PROPERTIES | PURCHASE | 2024-05 | 1,690,000 | 943,292 | 145,451 | 952,226 | 350,969 | |||
| LOAN ACQUISITION COSTS | 2013-04 | PURCHASE | 2024-05 | 3,269 | 3,269 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB INVESTMENT ACCOUNT | ||
| SCHWAB TRUST BANK | 31,500 | 31,500 |
| SCHWAB GOVERNMENT MONEY MRKT | 1,049,226 | 1,049,226 |
| AVANTIS EMERGING MARKETS | 65,374 | 65,374 |
| CHARLES SCHWAB US MC | 100,698 | 100,698 |
| DIMENSIONAL INTERN CORE | 162,694 | 162,694 |
| DIMENSIONAL GLOBAL REAL | 40,174 | 40,174 |
| DIMENSIONAL U.S. TARGETED | 36,457 | 36,457 |
| DIMENSIONAL US LARGE CAP | 138,078 | 138,078 |
| FIDELITY TOTAL BOND | 255,176 | 255,176 |
| ISHARES CORE S&P MID-CAP | 7,664 | 7,664 |
| ISHARES CORE S&P SMALL | 7,720 | 7,720 |
| ISHARES CORE S&P 500 | 12,362 | 12,362 |
| JPMORGAN CORE PLUS BOND | 61,043 | 61,043 |
| SCHWAB US BOARD MARKET | 225,820 | 225,820 |
| SCHWAB US SMALL CAP | 54,720 | 54,720 |
| VANGUARD SMALL CAP | 38,928 | 38,928 |
| JPMORGAN STRATEGIC INCOME | 199,761 | 199,761 |
| PIMCO INTERNATIONAL | 191,741 | 191,741 |
| PIMCO REAL RETURN | 190,703 | 190,703 |
| TCW METWEST TOTAL RETURN | 323,708 | 323,708 |
| BLACKROCK EQUITY DIVIDEND | 92,839 | 92,839 |
| DFA GLOBAL REAL ESTATE | 12,411 | 12,411 |
| DFA US LARGE CAP VALUE | 33,059 | 33,059 |
| DFA US TARGETED VALUE | 18,281 | 18,281 |
| FIDELITY INTERNATIONAL | 86,448 | 86,448 |
| HARBOR CAPITAL APPRECIATION | 57,707 | 57,707 |
| JHANCOCK DISCIPLINED | 43,729 | 43,729 |
| JPMORGAN LARGE CAP | 165,868 | 165,868 |
| MANNING & NAPIER RAINER | 39,778 | 39,778 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 239,538 | 180,278 | 59,260 | 621,700 | |
| LAND | 91,400 | 91,400 | 264,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROFESSIONAL DEVELOPMENT | 35 | 35 | ||
| DIRECTORS AND OFFICERS INSURA | 1,036 | 1,036 | ||
| BOARD MEETING EXPENSE | 1,750 | 1,750 | ||
| PROGRAM RENTAL PROPERTY EXPEN | 22,392 | 22,392 | ||
| MARY VIRGINIA WOLLEY HARDING | 2,400 | 2,400 | ||
| MARKETING | 4,455 | 2,227 | 2,228 | |
| BANK FEES | 1,145 | 1,145 | ||
| MISCELLANEOUS | 834 | 834 | ||
| REPAIRS AND MAINTENANCE | 3,075 | 3,075 | ||
| UTILITIES | 7,123 | 7,123 | ||
| JANITORIAL | 875 | 875 | ||
| LANDSCAPING | 21,151 | 21,151 | ||
| PROPERTY INSURANCE | 2,848 | 2,848 | ||
| SECURITY | 481 | 481 | ||
| OFFICE SUPPLIES | 1,998 | 1,998 | ||
| OTHER | 689 | 389 | ||
| BOARD MEMBER TRAINING | 1,500 | 1,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER | 360 | 360 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 69,580 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 6,150 | |
| CREDIT CARDS | 373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 5,826 | 5,826 | ||
| PAYROLL PROCESSING | 1,703 | 1,703 | ||
| ACCOUNTING | 3,415 | 3,415 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 19,393 | 19,393 |