| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,119 | 0 | 4,119 | 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 | 603,873 | 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 | 2,376 | SL | 5.000000000000 | 815 | 0 | 815 | |
| LANDSCAPING | 2015-12-01 | 1,822 | 1,032 | SL | 5.000000000000 | 364 | 0 | 364 | |
| WATER HEATER FOR PORTABLE BLDG | 2016-03-01 | 5,514 | 2,849 | SL | 5.000000000000 | 1,103 | 0 | 1,103 | |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 2015-10-01 | 1,501 | 900 | SL | 5.000000000000 | 300 | 0 | 300 | |
| BOILER - MAIN CONTROLLER REPLACEMENT | 2016-11-01 | 3,756 | 720 | SL | 10.000000000000 | 376 | 0 | 376 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 647,000 | 625,440 | 21,560 | |
| LAND | 75,000 | 0 | 75,000 | |
| BUILDING EQUIPMENT - PORTABLE | 3,988 | 3,988 | 0 | |
| OFFICE FURNITURE AND EQUIPMENT | 918 | 918 | 0 | |
| LANDSCAPING | 4,073 | 3,191 | 882 | |
| LANDSCAPING | 1,822 | 1,396 | 426 | |
| WATER HEATER FOR PORTABLE BLDG | 5,514 | 3,952 | 1,562 | |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 1,501 | 1,200 | 301 | |
| BOILER - MAIN CONTROLLER REPLACEMENT | 3,756 | 1,096 | 2,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,361 | 0 | 1,361 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVE FOR REPLACEMENTS | 24,804 | 32,368 | 32,368 |
| TENANT SECURITY DEPOSITS | 5,123 | 5,128 | 5,128 |
| TAX/INSURANCE ESCROW | 11,352 | 14,591 | 14,591 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE | 6,299 | 0 | 6,299 | 0 |
| REPAIRS AND MAINTENANCE | 24,436 | 0 | 24,436 | 0 |
| BAD DEBTS | 402 | 0 | 402 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT-GROSS POTENTIAL | 58,300 | 58,300 | |
| TENANT ASSISTANCE PAYMENTS | 157,171 | 157,171 | |
| MISC | 1,115 | 1,115 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 3,369 | 3,369 |
| SECURITY DEPOSITS | 4,683 | 4,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 12,358 | 0 | 12,358 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 4,359 | 0 | 4,359 | 0 |