| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,785 | 59 | 1,847 | 6,879 |
| 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 | 2003-10-31 | 270,000 | L | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2003-10-31 | 2,809,616 | 1,036,046 | SL | 40.000000000000 | 70,240 | 0 | 70,240 | |
| BALANCE ON FENCE | 2005-07-01 | 5,410 | 5,410 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATER SOFTENER | 2006-03-10 | 7,464 | 7,464 | SL | 10.000000000000 | 0 | 0 | 0 | |
| APPLIANCES | 2003-10-31 | 61,000 | 61,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| EXERCISE EQUIPMENT | 2003-10-03 | 1,035 | 1,035 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MIXING VALVE | 2004-12-02 | 2,850 | 2,850 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BOILER | 2005-04-05 | 4,019 | 4,019 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PUMP | 2005-04-28 | 799 | 799 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY CAMERAS, DVR, MONITOR | 2011-06-30 | 3,304 | 2,340 | SL | 10.000000000000 | 330 | 0 | 330 | |
| COMMON AREA FURNITURE | 2003-10-31 | 31,291 | 31,291 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FRAMED ART | 2003-10-31 | 3,458 | 3,458 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2003-10-31 | 3,373 | 3,373 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FILE CABINET | 2005-09-26 | 689 | 689 | SL | 10.000000000000 | 0 | 0 | 0 | |
| JANITORIAL EQUIPMENT | 2003-10-31 | 329 | 329 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CARPET EXTRACTOR | 2003-10-31 | 1,189 | 1,189 | SL | 10.000000000000 | 0 | 0 | 0 | |
| VACUUMS | 2003-10-31 | 858 | 858 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SNOW BLOWER | 2010-12-05 | 999 | 758 | SL | 10.000000000000 | 100 | 0 | 100 | |
| HPS MULTI-PRINTER/COPIER | 2003-10-31 | 3,287 | 3,287 | SL | 10.000000000000 | 0 | 0 | 0 | |
| YARDI SOFTWARE | 2003-10-31 | 1,500 | 1,500 | SL | 3.000000000000 | 0 | 0 | 0 | |
| VARIOUS OFFICE EQUIPMENT | 2003-10-31 | 895 | 895 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FILE CABINETS | 2003-10-31 | 1,000 | 1,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2003-10-31 | 1,815 | 1,815 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HVAC | 2011-10-13 | 2,992 | 2,161 | ADS | 9.000000000000 | 332 | 0 | 332 | |
| COMPUTER | 2012-01-30 | 1,249 | 1,249 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| PTAC UNIT | 2012-07-30 | 2,907 | 1,911 | SL | 9.000000000000 | 323 | 0 | 323 | |
| TUB STALLS | 2012-10-15 | 8,925 | 5,132 | SL | 10.000000000000 | 893 | 0 | 893 | |
| PTAC UNIT | 2013-05-09 | 2,986 | 1,714 | SL | 9.000000000000 | 332 | 0 | 332 | |
| COPIER | 2013-07-01 | 4,600 | 2,300 | SL | 10.000000000000 | 460 | 0 | 460 | |
| EMERGENCY MONITORING SYSTEM | 2014-05-19 | 7,201 | 2,940 | SL | 10.000000000000 | 720 | 0 | 720 | |
| GRAB BARS | 2014-05-13 | 5,510 | 2,296 | SL | 10.000000000000 | 551 | 0 | 551 | |
| PTAC UNIT | 2015-12-01 | 3,076 | 883 | SL | 9.000000000000 | 342 | 0 | 342 | |
| WALL INSTALLATION | 2016-03-04 | 6,610 | 386 | SL | 40.000000000000 | 165 | 0 | 165 | |
| SECURITY CAMERA | 2016-02-23 | 4,890 | 285 | SL | 40.000000000000 | 122 | 0 | 122 | |
| ENTRY SYSTEM | 2017-05-31 | 5,350 | 145 | SL | 40.000000000000 | 134 | 0 | 134 | |
| GARAGE CONCRETE PAD | 2017-12-04 | 3,100 | 181 | SL | 10.000000000000 | 310 | 0 | 310 | |
| PTAC UNIT | 2019-02-21 | 5,161 | SL | 9.000000000000 | 191 | 0 | 191 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 210,879 | 210,879 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 270,000 | 0 | 270,000 | 270,000 |
| BUILDINGS | 2,826,466 | 1,107,524 | 1,718,942 | 1,718,942 |
| LEASEHOLD IMPROVEMENTS | 8,510 | 5,901 | 2,609 | 2,609 |
| EQUIPMENT | 175,761 | 155,109 | 20,652 | 20,652 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,500 | 17 | 526 | 1,957 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 14,735 | 14,801 | 14,801 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 23,503 | 0 | 4,973 | 18,531 |
| MANAGEMENT FEE | 24,192 | 164 | 5,087 | 18,941 |
| INFORMATION TECHNOLOGY | 2,620 | 0 | 555 | 2,065 |
| SERVICE COORDINATOR | 31,039 | 0 | 6,571 | 24,468 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 92,851 | 626 | 19,523 | 72,701 |
| INSURANCE | 1,690 | 0 | 358 | 1,332 |
| BAD DEBT | 782 | 0 | 166 | 616 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 866 | 866 | |
| LOW INCOME RENTS | 154,508 | 154,508 | |
| LAUNDRY AND VENDING | 504 | 504 | |
| TENANT CHARGES | 125 | 125 | |
| MISCELLANEOUS | 60 | 60 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 14,407 | 14,680 |