| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,850 | 8 | 1,157 | 3,685 |
| 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 | 820,113 | SL | 40.000000000000 | 32,801 | 0 | 32,801 | |
| 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 | 973 | 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 | 1,762 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PARKING LOT EXPANSION | 2000-08-12 | 7,340 | 7,053 | SL | 15.000000000000 | 287 | 0 | 287 | |
| REPAIR WALL | 2001-07-27 | 2,867 | 2,564 | SL | 15.000000000000 | 191 | 0 | 191 | |
| PARKING LOT | 2001-09-30 | 5,970 | 5,274 | 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 | 5,250 | SL | 40.000000000000 | 600 | 0 | 600 | |
| UNDERGROUND REFRIGERANT LINE | 2007-06-01 | 9,965 | 1,889 | SL | 40.000000000000 | 249 | 0 | 249 | |
| SEALANT PARKING LOT | 2009-09-05 | 2,743 | 731 | SL | 20.000000000000 | 137 | 0 | 137 | |
| LIGHTNING RODS | 2010-09-09 | 5,607 | 604 | SL | 40.000000000000 | 140 | 0 | 140 | |
| REPLACED BOILER | 2011-04-20 | 3,982 | 368 | SL | 40.000000000000 | 100 | 0 | 100 | |
| REPLACE BACKFLOW & WATER METER | 2011-03-18 | 4,451 | 422 | SL | 40.000000000000 | 111 | 0 | 111 | |
| BUILDING | 2013-07-31 | 114,734 | 4,063 | SL | 40.000000000000 | 2,868 | 0 | 2,868 | |
| CHILLER | 2014-04-29 | 51,506 | 858 | SL | 40.000000000000 | 1,288 | 0 | 1,288 | |
| SHOWER STALL / FLOOR | 2014-08-28 | 3,395 | 28 | SL | 40.000000000000 | 85 | 0 | 85 | |
| 7 TABLES FOR COMM ROOM | 2014-01-13 | 2,337 | 234 | SL | 10.000000000000 | 234 | 0 | 234 | |
| RETAINING WALL BACK OF PROPERTY | 2015-07-24 | 15,983 | SL | 40.000000000000 | 166 | 0 | 166 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 89,332 | 89,332 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 143,009 | 32,568 | 110,441 | 110,441 |
| BUILDINGS | 1,426,759 | 859,846 | 566,913 | 566,913 |
| LAND | 49,467 | 0 | 49,467 | 49,467 |
| LAND IMPROVEMENTS | 17,939 | 17,529 | 410 | 410 |
| MAINTENANCE EQUIPMENT | 970 | 970 | 0 | |
| OFFICE FURNITURE | 8,712 | 6,842 | 1,870 | 1,870 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 9,740 | 10,978 | 10,978 |
| CONSTRUCTION IN PROGRESS | 0 | 9,564 | 9,564 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 19,387 | 0 | 4,634 | 14,753 |
| INSURANCE | 2,908 | 0 | 695 | 2,213 |
| SERVICE COORDINATOR | 20,776 | 0 | 4,965 | 15,811 |
| MGMT CO EMPLOYEE CHARGEBACK | 41,059 | 70 | 9,797 | 31,192 |
| BAD DEBTS | 1,940 | 0 | 464 | 1,476 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 120 | 120 | |
| LOW INCOME RENTS | 115,248 | 115,248 | |
| LAUNDRY & VENDING | 2,833 | 2,833 | |
| TENANT CHARGES | 597 | 597 | |
| MISCELLANEOUS INCOME | 3,138 | 3,138 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 9,740 | 10,978 |
| DUE TO FPM | 1,507 | 909 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 24,941 | 42 | 5,951 | 18,948 |