| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,500 | 150 | 1,768 | 4,582 |
| 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 | 22,711 | 420.000000000000 | 3,679 | 0 | 3,679 | 26,390 |
| 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 | 1,115,319 | 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 | 1,621 | 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 | 10,650 | SL | 40.000000000000 | 600 | 0 | 600 | |
| UNDERGROUND REFRIGERANT LINE | 2007-06-01 | 9,965 | 4,131 | SL | 40.000000000000 | 249 | 0 | 249 | |
| SEALANT PARKING LOT | 2009-09-05 | 2,743 | 1,966 | SL | 20.000000000000 | 137 | 0 | 137 | |
| LIGHTNING RODS | 2010-09-09 | 5,607 | 1,866 | SL | 40.000000000000 | 140 | 0 | 140 | |
| REPLACED BOILER | 2011-04-20 | 3,982 | 1,264 | SL | 40.000000000000 | 100 | 0 | 100 | |
| REPLACE BACKFLOW & WATER METER | 2011-03-18 | 4,451 | 1,423 | SL | 40.000000000000 | 111 | 0 | 111 | |
| BUILDING | 2013-07-31 | 114,734 | 29,879 | SL | 40.000000000000 | 2,868 | 0 | 2,868 | |
| CHILLER | 2014-04-29 | 51,506 | 12,447 | SL | 40.000000000000 | 1,288 | 0 | 1,288 | |
| SHOWER STALL / FLOOR | 2014-08-28 | 3,395 | 792 | SL | 40.000000000000 | 85 | 0 | 85 | |
| 7 TABLES FOR COMM ROOM | 2014-01-13 | 2,337 | 2,337 | SL | 10.000000000000 | 0 | 0 | 0 | |
| RETAINING WALL BACK OF PROPERTY | 2015-07-24 | 15,983 | 3,363 | SL | 40.000000000000 | 400 | 0 | 400 | |
| WINDOWS | 2016-02-15 | 17,417 | 3,447 | SL | 40.000000000000 | 435 | 0 | 435 | |
| SHOWER REMODEL | 2016-07-27 | 6,226 | 1,154 | SL | 40.000000000000 | 156 | 0 | 156 | |
| ELEVATOR MOTOR | 2016-02-11 | 3,081 | 610 | SL | 40.000000000000 | 77 | 0 | 77 | |
| WINDOWS 1ST AND 2ND FLOOR | 2017-05-15 | 37,322 | 6,220 | SL | 40.000000000000 | 933 | 0 | 933 | |
| CPU BOARD | 2017-08-15 | 7,739 | 1,242 | SL | 40.000000000000 | 193 | 0 | 193 | |
| DRAINAGE AND RETAINING WALL | 2017-12-15 | 15,625 | 4,753 | SL | 20.000000000000 | 781 | 0 | 781 | |
| 2 PERSONAL COMPUTERS | 2018-07-15 | 1,652 | 1,652 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS | 2018-12-31 | 22,655 | 5,664 | SL | 20.000000000000 | 1,133 | 0 | 1,133 | |
| BUILDING IMPROVEMENTS | 2018-12-31 | 291,665 | 36,458 | SL | 40.000000000000 | 7,292 | 0 | 7,292 | |
| DEVELOPER FEE | 2018-12-31 | 265,216 | 33,152 | SL | 40.000000000000 | 6,630 | 0 | 6,630 | |
| BOILER | 2019-10-15 | 18,613 | 1,978 | SL | 40.000000000000 | 465 | 0 | 465 | |
| EMERGENCY SYSTEM | 2019-10-15 | 9,480 | 1,007 | SL | 40.000000000000 | 237 | 0 | 237 | |
| FLOORING | 2019-10-15 | 5,001 | 2,361 | SL | 9.000000000000 | 556 | 0 | 556 | |
| CARPET | 2019-10-15 | 4,297 | 2,029 | SL | 9.000000000000 | 477 | 0 | 477 | |
| FLOORING SUPPLIES | 2019-10-15 | 882 | 417 | SL | 9.000000000000 | 98 | 0 | 98 | |
| CONCRETE REPAIRS | 2019-10-15 | 5,764 | 1,225 | SL | 20.000000000000 | 288 | 0 | 288 | |
| CARPET | 2019-10-15 | 3,473 | 1,640 | SL | 9.000000000000 | 386 | 0 | 386 | |
| MAILBOX UNITS | 2020-01-23 | 3,489 | 342 | SL | 40.000000000000 | 87 | 0 | 87 | |
| FLOORING | 2020-01-24 | 7,903 | 3,439 | SL | 9.000000000000 | 878 | 0 | 878 | |
| BUILDING IMPROVEMENTS | 2021-06-01 | 3,165 | 204 | SL | 40.000000000000 | 79 | 0 | 79 | |
| MAIN PIPES | 2022-06-15 | 17,792 | 704 | SL | 40.000000000000 | 445 | 0 | 445 | |
| MAIN PIPES | 2022-09-15 | 17,792 | 593 | SL | 40.000000000000 | 445 | 0 | 445 | |
| CALL SYSTEM | 2024-01-01 | 14,299 | SL | 40.000000000000 | 357 | 0 | 357 | ||
| CALL STATION | 2024-03-07 | 11,998 | SL | 40.000000000000 | 250 | 0 | 250 | ||
| CALL SYSTEM | 2024-05-01 | 14,299 | SL | 40.000000000000 | 239 | 0 | 239 | ||
| ELEVATOR | 2024-08-01 | 10,754 | SL | 40.000000000000 | 112 | 0 | 112 | ||
| FLOORING | 2024-09-01 | 19,846 | SL | 9.000000000000 | 735 | 0 | 735 | ||
| ELEVATOR | 2024-10-01 | 10,754 | SL | 40.000000000000 | 67 | 0 | 67 | ||
| FLOORING | 2024-10-31 | 16,917 | SL | 9.000000000000 | 314 | 0 | 314 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 514,533 | 514,533 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 685,836 | 134,017 | 551,819 | 551,819 |
| BUILDINGS | 1,691,976 | 1,220,649 | 471,327 | 471,327 |
| LAND | 49,467 | 0 | 49,467 | 49,467 |
| LAND IMPROVEMENTS | 61,984 | 31,783 | 30,201 | 30,201 |
| MAINTENANCE EQUIPMENT | 970 | 970 | 0 | |
| OFFICE FURNITURE | 21,740 | 16,707 | 5,033 | 5,033 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 13,904 | 12,439 | 12,439 |
| FINANCING COSTS | 106,056 | 102,377 | 102,377 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 35,216 | 0 | 9,806 | 25,410 |
| INSURANCE | 2,704 | 0 | 753 | 1,951 |
| SERVICE COORDINATOR | 23,179 | 0 | 6,454 | 16,725 |
| MGMT CO EMPLOYEE CHARGEBACK | 75,319 | 1,740 | 20,487 | 53,092 |
| BAD DEBTS | 69 | 0 | 19 | 50 |
| AMORTIZATION | 3,679 | 0 | 3,679 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 2,389 | 2,389 | |
| LOW INCOME RENTS | 170,867 | 170,867 | |
| LAUNDRY & VENDING | 1,413 | 1,413 | |
| MISCELLANEOUS INCOME | 269 | 269 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 13,904 | 12,439 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 21,593 | 499 | 5,873 | 15,221 |