| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,750 | 9 | 1,641 | 3,100 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1990-01-01 | 49,467 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 1990-01-01 | 1,312,026 | 754,512 | SL | 40.000000000000 | 32,802 | 0 | 32,802 | |
| FURNITURE & EQUIPMENT | 1990-01-01 | 4,670 | 4,670 | SL | 10.000000000000 | 0 | 0 | 0 | |
| GATEWAY COMPUTER | 2000-07-01 | 1,705 | 1,705 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET COMMON AREA | 1998-07-15 | 10,208 | 10,208 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AUTOMATIC DOOR | 2001-06-22 | 2,882 | 829 | SL | 40.000000000000 | 72 | 0 | 72 | |
| REPLACE COMPRESSOR | 2001-09-12 | 5,739 | 5,739 | SL | 10.000000000000 | 0 | 0 | 0 | |
| INSTALL BUILDING SIGN | 2001-11-06 | 2,548 | 2,548 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PARKING LOT REPAIR | 1999-12-01 | 1,762 | 1,535 | SL | 15.000000000000 | 117 | 0 | 117 | |
| PARKING LOT EXPANSION | 2000-08-12 | 7,340 | 6,075 | SL | 15.000000000000 | 489 | 0 | 489 | |
| REPAIR WALL | 2001-07-27 | 2,867 | 2,182 | SL | 15.000000000000 | 191 | 0 | 191 | |
| PARKING LOT | 2001-09-30 | 5,970 | 4,478 | SL | 15.000000000000 | 398 | 0 | 398 | |
| LAWN TRACTOR | 1999-08-15 | 970 | 970 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ROOF | 2006-04-01 | 24,000 | 4,050 | SL | 40.000000000000 | 600 | 0 | 600 | |
| UNDERGROUND REFRIGERANT LINE | 2007-06-01 | 9,965 | 1,391 | SL | 40.000000000000 | 249 | 0 | 249 | |
| SEALANT PARKING LOT | 2009-09-05 | 2,743 | 457 | SL | 20.000000000000 | 137 | 0 | 137 | |
| LIGHTNING RODS | 2010-09-09 | 5,607 | 324 | SL | 40.000000000000 | 140 | 0 | 140 | |
| REPLACED BOILER | 2011-04-20 | 3,982 | 169 | SL | 40.000000000000 | 100 | 0 | 100 | |
| REPLACE BACKFLOW & WATER METER | 2011-03-18 | 4,451 | 199 | SL | 40.000000000000 | 111 | 0 | 111 | |
| BUILDINGS | 1990-01-01 | 186,187 | 107,071 | SL | 40.000000000000 | 2,715 | 0 | 2,715 | |
| BUILDING | 2013-07-31 | 114,734 | SL | 40.000000000000 | 1,195 | 0 | 1,195 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 91,287 | 91,287 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 72,125 | 27,324 | 44,801 | 44,801 |
| BUILDINGS | 1,426,759 | 788,507 | 638,252 | 638,252 |
| LAND | 49,467 | 0 | 49,467 | 49,467 |
| LAND IMPROVEMENTS | 17,939 | 15,465 | 2,474 | 2,474 |
| MAINTENANCE EQUIPMENT | 970 | 970 | 0 | |
| OFFICE FURNITURE | 6,375 | 6,375 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 9,781 | 10,156 | 10,156 |
| CONSTRUCTION IN PROGRESS | 0 | 35,553 | 35,553 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 15,177 | 0 | 5,251 | 9,926 |
| INSURANCE | 3,046 | 0 | 1,054 | 1,992 |
| SERVICE COORDINATOR | 19,254 | 0 | 6,663 | 12,591 |
| MGMT CO EMPLOYEE CHARGEBACK | 35,581 | 65 | 12,290 | 23,226 |
| BAD DEBTS | 791 | 0 | 274 | 517 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 117 | 117 | |
| LOW INCOME RENTS | 110,168 | 110,168 | |
| LAUNDRY & VENDING | 3,000 | 3,000 | |
| TENANT CHARGES | 194 | 194 | |
| GAIN ON DISPOSAL OF FIXED ASSETS | 37,333 | 37,333 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 9,781 | 10,156 |
| DUE TO FPM | 1,507 | 1,507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 23,859 | 43 | 8,241 | 15,575 |