| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,150 | 36 | 1,438 | 3,676 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FINANCING COSTS | 2017-11-01 | 128,767 | 637 | 420.000000000000 | 3,679 | 0 | 3,679 | 4,316 |
| 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 | 918,515 | 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 | 1,189 | 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 | 7,340 | SL | 15.000000000000 | 0 | 0 | 0 | |
| REPAIR WALL | 2001-07-27 | 2,867 | 2,867 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PARKING LOT | 2001-09-30 | 5,970 | 5,970 | SL | 15.000000000000 | 0 | 0 | 0 | |
| LAWN TRACTOR | 1999-08-15 | 970 | 970 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ROOF | 2006-04-01 | 24,000 | 7,050 | SL | 40.000000000000 | 600 | 0 | 600 | |
| UNDERGROUND REFRIGERANT LINE | 2007-06-01 | 9,965 | 2,636 | SL | 40.000000000000 | 249 | 0 | 249 | |
| SEALANT PARKING LOT | 2009-09-05 | 2,743 | 1,143 | SL | 20.000000000000 | 137 | 0 | 137 | |
| LIGHTNING RODS | 2010-09-09 | 5,607 | 1,025 | SL | 40.000000000000 | 140 | 0 | 140 | |
| REPLACED BOILER | 2011-04-20 | 3,982 | 667 | SL | 40.000000000000 | 100 | 0 | 100 | |
| REPLACE BACKFLOW & WATER METER | 2011-03-18 | 4,451 | 756 | SL | 40.000000000000 | 111 | 0 | 111 | |
| BUILDING | 2013-07-31 | 114,734 | 12,669 | SL | 40.000000000000 | 2,868 | 0 | 2,868 | |
| CHILLER | 2014-04-29 | 51,506 | 4,721 | SL | 40.000000000000 | 1,288 | 0 | 1,288 | |
| SHOWER STALL / FLOOR | 2014-08-28 | 3,395 | 283 | SL | 40.000000000000 | 85 | 0 | 85 | |
| 7 TABLES FOR COMM ROOM | 2014-01-13 | 2,337 | 935 | SL | 10.000000000000 | 234 | 0 | 234 | |
| RETAINING WALL BACK OF PROPERTY | 2015-07-24 | 15,983 | 966 | SL | 40.000000000000 | 400 | 0 | 400 | |
| WINDOWS | 2016-02-15 | 17,417 | 835 | SL | 40.000000000000 | 435 | 0 | 435 | |
| SHOWER REMODEL | 2016-07-27 | 6,226 | 221 | SL | 40.000000000000 | 156 | 0 | 156 | |
| ELEVATOR MOTOR | 2016-02-11 | 3,081 | 148 | SL | 40.000000000000 | 77 | 0 | 77 | |
| WINDOWS 1ST AND 2ND FLOOR | 2017-05-15 | 37,322 | 622 | SL | 40.000000000000 | 933 | 0 | 933 | |
| CPU BOARD | 2017-08-15 | 7,739 | 81 | SL | 40.000000000000 | 193 | 0 | 193 | |
| DRAINAGE AND RETAINING WALL | 2017-12-15 | 15,625 | 65 | SL | 20.000000000000 | 781 | 0 | 781 | |
| 2 PERSONAL COMPUTERS | 2018-07-15 | 1,652 | SL | 5.000000000000 | 165 | 0 | 165 | ||
| LAND IMPROVEMENTS | 2018-12-31 | 22,655 | SL | 20.000000000000 | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2018-12-31 | 291,665 | SL | 40.000000000000 | 0 | 0 | 0 | ||
| DEVELOPER FEE | 2018-12-31 | 268,891 | SL | 40.000000000000 | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 669,161 | 669,161 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 506,459 | 45,812 | 460,647 | 460,647 |
| BUILDINGS | 1,695,651 | 966,853 | 728,798 | 728,798 |
| LAND | 49,467 | 0 | 49,467 | 49,467 |
| LAND IMPROVEMENTS | 56,219 | 18,785 | 37,434 | 37,434 |
| MAINTENANCE EQUIPMENT | 970 | 970 | 0 | |
| OFFICE FURNITURE | 10,364 | 7,709 | 2,655 | 2,655 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 11,922 | 12,114 | 12,114 |
| CONSTRUCTION IN PROGRESS | 268,891 | 0 | 0 |
| FINANCING COSTS | 133,057 | 124,452 | 124,452 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 27,945 | 0 | 7,860 | 20,085 |
| INSURANCE | 2,842 | 0 | 799 | 2,043 |
| SERVICE COORDINATOR | 19,573 | 0 | 5,506 | 14,067 |
| MGMT CO EMPLOYEE CHARGEBACK | 46,684 | 323 | 13,040 | 33,319 |
| BAD DEBTS | 714 | 0 | 201 | 513 |
| AMORTIZATION | 3,679 | 0 | 3,679 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 524 | 524 | |
| LOW INCOME RENTS | 132,313 | 132,313 | |
| LAUNDRY & VENDING | 2,464 | 2,464 | |
| TENANT CHARGES | 110 | 110 | |
| MISCELLANEOUS INCOME | 710 | 710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 11,105 | 11,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 23,836 | 165 | 6,658 | 17,014 |