| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,450 | 34 | 1,363 | 4,053 |
| 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 | 1988-06-01 | 90,000 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING | 1998-06-01 | 1,235,385 | 988,314 | SL | 40.000000000000 | 30,885 | 0 | 30,885 | |
| SECURITY GATE | 1998-03-01 | 9,374 | 8,436 | SL | 25.000000000000 | 375 | 0 | 375 | |
| PAINTING | 1998-02-01 | 14,620 | 14,620 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PORCH | 1998-12-01 | 4,665 | 2,509 | SL | 40.000000000000 | 117 | 0 | 117 | |
| PLANTER BOX & PAD | 1999-05-01 | 2,700 | 2,700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PLNTR/CEMENT BLOCK | 1999-07-01 | 4,975 | 4,975 | SL | 15.000000000000 | 0 | 0 | 0 | |
| SUPPORT FOR FLOOR | 2000-07-01 | 2,400 | 1,195 | SL | 40.000000000000 | 60 | 0 | 60 | |
| SECURITY CAMERA | 2001-11-09 | 1,282 | 1,282 | SL | 10.000000000000 | 0 | 0 | 0 | |
| VAPOR LIGHTS (5) | 2001-04-28 | 1,835 | 1,835 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ELECTRONIC DOOR | 2002-05-15 | 9,418 | 9,418 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MAINTENANCE WORKSHED | 2002-11-02 | 6,675 | 6,675 | SL | 15.000000000000 | 0 | 0 | 0 | |
| ROOF SHINGLES | 2003-05-03 | 19,650 | 8,392 | SL | 40.000000000000 | 491 | 0 | 491 | |
| ALARM SYSTEM | 2003-05-03 | 21,141 | 21,141 | SL | 15.000000000000 | 0 | 0 | 0 | |
| WALL HEATING & A/C | 2003-08-01 | 3,288 | 3,288 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2004-04-01 | 4,400 | 4,400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COPIER & FAX | 1994-12-01 | 1,202 | 1,202 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 1998-07-01 | 1,872 | 1,872 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER | 1998-07-01 | 759 | 759 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROV.-RESURFACE | 1997-12-01 | 3,100 | 2,790 | SL | 25.000000000000 | 124 | 0 | 124 | |
| SIDEWALK | 1998-06-01 | 1,785 | 1,785 | SL | 20.000000000000 | 0 | 0 | 0 | |
| CARPET | 1998-06-01 | 4,288 | 4,288 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CARPET | 2001-01-01 | 9,500 | 9,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2000-07-01 | 10,064 | 10,064 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2001-06-20 | 9,913 | 9,913 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WASHING MACHINE | 2004-04-01 | 1,102 | 1,102 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COPIER | 2004-07-01 | 3,138 | 3,138 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 10 GALLON CANISTER EXTRACTOR | 2006-02-01 | 1,668 | 1,668 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNITS | 2006-07-28 | 3,590 | 3,590 | SL | 9.000000000000 | 0 | 0 | 0 | |
| SHOWER STALL | 2006-11-16 | 2,875 | 970 | SL | 40.000000000000 | 72 | 0 | 72 | |
| BUILDING EQUIPMENT | 2006-11-13 | 1,594 | 1,594 | SL | 9.000000000000 | 0 | 0 | 0 | |
| WINDOWS | 2007-04-10 | 89,582 | 29,487 | SL | 40.000000000000 | 2,240 | 0 | 2,240 | |
| BUILDING IMPROVEMENTS | 2007-09-01 | 14,900 | 4,749 | SL | 40.000000000000 | 373 | 0 | 373 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 3,250 | 1,016 | SL | 40.000000000000 | 81 | 0 | 81 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 5,750 | 1,797 | SL | 40.000000000000 | 144 | 0 | 144 | |
| LAND IMPROVEMENTS | 2007-12-01 | 13,250 | 8,281 | SL | 20.000000000000 | 663 | 0 | 663 | |
| PARKING LOT | 2008-01-01 | 15,202 | 9,438 | SL | 20.000000000000 | 760 | 0 | 760 | |
| HEAT PUMP | 2010-06-14 | 3,789 | 944 | SL | 40.000000000000 | 95 | 0 | 95 | |
| HEAT PUMP | 2009-08-14 | 4,200 | 1,134 | SL | 40.000000000000 | 105 | 0 | 105 | |
| WASHER/DRYER | 2009-08-06 | 1,527 | 1,527 | SL | 9.000000000000 | 0 | 0 | 0 | |
| 3 LOVE SEATS | 2010-02-04 | 2,913 | 2,913 | SL | 9.000000000000 | 0 | 0 | 0 | |
| COPIER | 2010-01-25 | 3,079 | 3,079 | SL | 6.000000000000 | 0 | 0 | 0 | |
| CONCRETE WORK/SIDEWALK | 2010-05-14 | 6,950 | 3,504 | SL | 20.000000000000 | 348 | 0 | 348 | |
| LIGHTNING PROTECTION | 2010-11-29 | 15,800 | 3,754 | SL | 40.000000000000 | 395 | 0 | 395 | |
| DOOR OPERATORS | 2011-04-15 | 3,546 | 3,546 | SL | 9.000000000000 | 0 | 0 | 0 | |
| FIRE DOORS, CLOSERS, PANIC DEV | 2010-07-27 | 2,701 | 665 | SL | 40.000000000000 | 68 | 0 | 68 | |
| ACOUSTICAL CEILING | 2011-10-26 | 4,480 | 963 | SL | 40.000000000000 | 112 | 0 | 112 | |
| EXTERIOR BUILDING IMPROVEMENTS | 2012-03-16 | 154,000 | 31,612 | SL | 40.000000000000 | 3,850 | 0 | 3,850 | |
| ATTIC IMPROVEMENTS | 2013-02-05 | 12,804 | 2,342 | SL | 40.000000000000 | 320 | 0 | 320 | |
| BR PLUMBING | 2013-08-20 | 14,000 | 2,363 | SL | 40.000000000000 | 350 | 0 | 350 | |
| COLOR PRINTER | 2013-11-15 | 1,382 | 1,382 | SL | 6.000000000000 | 0 | 0 | 0 | |
| KEYLESS DOOR ENTRY SYSTEM | 2014-07-17 | 7,169 | 1,045 | SL | 40.000000000000 | 179 | 0 | 179 | |
| COMMON AREA CARPET | 2014-09-10 | 26,771 | 15,393 | SL | 10.000000000000 | 2,677 | 0 | 2,677 | |
| FRONT LOAD WASHER | 2019-03-15 | 1,675 | 233 | SL | 9.000000000000 | 186 | 0 | 186 | |
| STRUCTURAL REPAIRS | 2019-05-15 | 119,000 | 3,223 | SL | 40.000000000000 | 2,975 | 0 | 2,975 | |
| FOUNDATION REPAIR | 2019-07-17 | 1,500 | 31 | SL | 40.000000000000 | 38 | 0 | 38 | |
| ROOF REPLACEMENT | 2020-01-09 | 38,699 | 403 | SL | 40.000000000000 | 967 | 0 | 967 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 485,782 | 485,782 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 671,824 | 240,564 | 431,260 | 431,260 |
| BUILDING | 1,235,385 | 1,019,199 | 216,186 | 216,186 |
| COMPUTERS & SOFTWARE | 2,631 | 2,631 | 0 | |
| FURNITURE AND EQUIPMENT | 51,452 | 50,196 | 1,256 | 1,256 |
| LAND | 90,000 | 0 | 90,000 | 90,000 |
| LAND IMPROVEMENTS | 4,885 | 4,699 | 186 | 186 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT | 11,259 | 11,189 | 11,189 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 23,980 | 0 | 6,037 | 17,943 |
| MANAGEMENT FEES | 26,425 | 167 | 6,610 | 19,648 |
| INSURANCE | 5,757 | 0 | 1,449 | 4,308 |
| SERVICE COORDINATOR | 13,870 | 0 | 3,492 | 10,378 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 68,763 | 434 | 17,201 | 51,128 |
| BAD DEBTS | 354 | 0 | 89 | 265 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 635 | 635 | |
| LOW INCOME RENTS | 138,020 | 138,020 | |
| LAUNDRY & VENDING | 1,548 | 1,548 | |
| TENANT CHARGES | 270 | 270 | |
| MISC. REVENUE | 2,360 | 2,360 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 11,259 | 11,189 |