| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,285 | 0 | 9,285 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVEMENTS | 2009-12-24 | 24,463 | 21,744 | 150DB | 15.000000000000 | 1,021 | 0 | 1,021 | |
| BUILDING | 1985-04-03 | 930,127 | 877,782 | SL | 27.500000000000 | 23,400 | 0 | 23,400 | |
| BUILDING | 2014-10-05 | 1,920,530 | 700,951 | SL | 27.500000000000 | 117,955 | 0 | 117,955 | |
| IMPROVEMENTS | 2018-07-03 | 287,287 | 77,432 | 150DB | 15.000000000000 | 19,153 | 0 | 19,153 | |
| FF&E | 2011-10-03 | 121,218 | 117,149 | 200DB | 5.000000000000 | 952 | 0 | 952 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 3,162,407 | 1,839,438 | 1,322,969 | |
| MACHINERY & OTHER EQUIPMENT | 121,218 | 118,101 | 3,117 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 47,723 | 0 | 47,723 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 13,493 | 14,469 | 14,469 |
| REPLACEMENT RESERVE | 381,471 | 401,419 | 401,419 |
| RESIDUAL RECEIPTS | 610,869 | 698,384 | 698,384 |
| IMPOUND DEPOSITS | 41,524 | 28,843 | 28,843 |
| RESIDENT SERVICES DEPOSIT | 331,609 | 231,599 | 231,599 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC TAXES, LICENSES | 100 | 0 | 100 | 0 |
| WORKERS COMPENSATION | 1,619 | 0 | 1,619 | 0 |
| SECURITY PAYROLL/CONTRACT | 3,624 | 0 | 3,624 | 0 |
| BOOKKEEPING | 4,524 | 0 | 4,524 | 0 |
| GARBAGE REMOVAL | 12,265 | 0 | 12,265 | 0 |
| PROPERTY AND LIABILITY INSURANCE | 12,350 | 0 | 12,350 | 0 |
| MANAGEMENT FEES | 21,924 | 0 | 21,924 | 0 |
| REPAIR AND MAINTENANCE | 15,840 | 0 | 15,840 | 0 |
| OFFICE EXPENSES | 21,770 | 0 | 21,770 | 0 |
| UTILITIES | 40,543 | 0 | 40,543 | 0 |
| CONTRACTS | 61,686 | 0 | 61,686 | 0 |
| RESIDENT SERVICES FEE | 108,874 | 0 | 108,874 | 0 |
| MORTGAGE INSURANCE PREMIUM | 10,165 | 0 | 10,165 | 0 |
| HEATING AND COOLING REPAIRS | 1,545 | 0 | 1,545 | 0 |
| MAINTENANCE PAYROLL | 28,236 | 0 | 28,236 | 0 |
| OTHER RENTING EXPENSES | 1,079 | 0 | 1,079 | 0 |
| BAD DEBTS | 7,185 | 0 | 7,185 | 0 |
| MISC. FINANCIAL EXPENSES | 149 | 0 | 149 | 0 |
| MANAGEMENT CONSULTANTS | 2,532 | 0 | 2,532 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 122,707 | 122,707 | |
| OTHER INCOME | 2,577 | 2,577 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS PAYABLE | 13,480 | 14,469 |
| ACCRUED INTEREST | 13,716 | 13,480 |
| RELATED PARTY PAYABLE | 3,049 | 3,132 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,539 | 0 | 5,539 | 0 |