| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,870 | 0 | 3,870 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 1990-06-01 | 647,000 | 582,306 | SL | 30.000000000000 | 21,567 | 0 | 21,567 | |
| LAND | 1990-06-01 | 75,000 | L | 0 | 0 | 0 | |||
| BUILDING EQUIPMENT - PORTABLE | 1990-06-01 | 3,988 | 3,988 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE AND EQUIPMENT | 1990-06-01 | 918 | 918 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2015-11-01 | 4,073 | 1,562 | SL | 5.000000000000 | 814 | 0 | 814 | |
| LANDSCAPING | 2015-12-01 | 1,822 | 668 | SL | 5.000000000000 | 364 | 0 | 364 | |
| WATER HEATER FOR PORTABLE BLDG | 2016-03-01 | 5,514 | 1,746 | SL | 5.000000000000 | 1,103 | 0 | 1,103 | |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 2015-10-01 | 1,501 | 600 | SL | 5.000000000000 | 300 | 0 | 300 | |
| BOILER - MAIN CONTROLLER REPLACEMENT | 2016-11-01 | 3,756 | 344 | SL | 10.000000000000 | 376 | 0 | 376 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 647,000 | 603,873 | 43,127 | |
| LAND | 75,000 | 0 | 75,000 | |
| BUILDING EQUIPMENT - PORTABLE | 3,988 | 3,988 | 0 | |
| OFFICE FURNITURE AND EQUIPMENT | 918 | 918 | 0 | |
| LANDSCAPING | 4,073 | 2,376 | 1,697 | |
| LANDSCAPING | 1,822 | 1,032 | 790 | |
| WATER HEATER FOR PORTABLE BLDG | 5,514 | 2,849 | 2,665 | |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 1,501 | 900 | 601 | |
| BOILER - MAIN CONTROLLER REPLACEMENT | 3,756 | 720 | 3,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 467 | 0 | 467 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVE FOR REPLACEMENTS | 17,376 | 24,804 | 24,804 |
| TENANT SECURITY DEPOSITS | 5,120 | 5,123 | 5,123 |
| TAX/INSURANCE ESCROW | 1,244 | 11,352 | 11,352 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE | 6,243 | 0 | 6,243 | 0 |
| REPAIRS AND MAINTENANCE | 18,738 | 0 | 18,738 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT-GROSS POTENTIAL | 54,420 | 54,420 | |
| TENANT ASSISTANCE PAYMENTS | 153,252 | 153,252 | |
| MISC | 2,979 | 2,979 | |
| FORGIVENESS OF DEBT | 5,239 | 5,239 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 3,525 | 3,369 |
| SECURITY DEPOSITS | 3,599 | 4,683 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 11,310 | 0 | 11,310 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 12,533 | 0 | 12,533 | 0 |