|
Ridgeview Commons (480)
<br />Income Statement
<br />Period = Sep 2019
<br />Book = Accrual ; Tree = prop—is '
<br />Period to Date
<br />Year to Date
<br />69990-000
<br />TOTAL SERVICE EXPENSE
<br />3,626.42
<br />23,855.72
<br />73000-000
<br />REPLACEMENT RESERVE
<br />73100-000
<br />Unit Tum -Floor Coverings
<br />0.00
<br />27,235.13
<br />73110-000
<br />Unit Turn -Window Coverings
<br />32.72
<br />592.53
<br />73120-000
<br />Unit Turn -Appliances
<br />1,349.00
<br />4,183.75
<br />73140-000
<br />Unit Turn-Tubs/Showers/Toilets/Sinks/Vanities
<br />425.00
<br />2,820.79
<br />73170-000
<br />Large Appliance
<br />0.00
<br />17,942.08
<br />73173-000
<br />A. C. / Chiller Units
<br />0.00
<br />5,992.59
<br />73177-000
<br />Boilers
<br />0.00
<br />11,178.00
<br />73205-000
<br />Site Improvements
<br />0.00
<br />1,390.30
<br />73550-000
<br />Furn, Fixtures & Equip (T)
<br />0.00
<br />5,698.81
<br />73560-000
<br />Other Improvements (T)
<br />0.00
<br />44,917.82
<br />73570-000
<br />RR Eligible Capitalized
<br />-9,353.25
<br />-30,510.38
<br />73699-000
<br />TOTAL REPLACEMENT RESERVE
<br />-7,546.53
<br />91,441.42
<br />77000-000
<br />OTHER EXPENSES
<br />77120-000
<br />Loss on Fixed Assets
<br />1,116.89
<br />8,345.57
<br />77599-000
<br />TOTAL OTHER EXPENSES
<br />1,116.89
<br />8,345.57
<br />78000-000
<br />DEPRECIATION/AMORTIZATION
<br />78100-000
<br />Depreciation
<br />36,310.98
<br />325,568.06
<br />78160-000
<br />Amortization - Debt Issuance Costs
<br />6,075.26
<br />54 677.39
<br />78199-000
<br />TOTAL DEPRECIATION/AMORTIZATION
<br />42,386.24
<br />380,245.45
<br />83000-000
<br />OTHER CASH PAYMENTS (T)
<br />83100-000
<br />Tax & Ins Impound Funding
<br />9,621.85
<br />98,099.57
<br />83101-000
<br />Tax & Ins Impound Funding Contra
<br />-9,621.85
<br />-98,099.57
<br />83102-000
<br />Tax & Ins Impound Withdrawal
<br />0.00
<br />-58,916.27
<br />83103-000
<br />Tax & Ins Impound Withdrawal Contra
<br />0.00
<br />58,916.27
<br />83112-000
<br />Replacement Reserve Funding
<br />11,737.50
<br />105,637.50
<br />83113-000
<br />Replacement Reserve Funding Contra
<br />-11,737.50
<br />-105,637.50
<br />83125-000
<br />Debt Service
<br />48,560.25
<br />437,042.25
<br />83126-000
<br />Debt Service Contra
<br />-48,560.25
<br />-437,042.25
<br />83150-000
<br />Fixed Assets Capitalized
<br />9,353.25
<br />30,510.38
<br />83151-000
<br />Fixed Assets Capitalized Contra
<br />-9,353.25
<br />-30,510.38
<br />83152-000
<br />Fixed Asset Disposal
<br />-6,621.88
<br />-63,017.31
<br />83153-000
<br />Fixed Asset Disposal Contra
<br />6,621.88
<br />63,017.31
<br />83299-000
<br />TOTAL CASH PAYMENTS
<br />0.00
<br />0.00
<br />89990-000
<br />TOTAL EXPENSES
<br />176,245.62
<br />1,792,381.60
<br />90900-000
<br />NET INCOME
<br />6,620.21
<br />-159,465.501
<br />
|