| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 14,900 | 1,490 | 14,900 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - BRADFORD | 2014-11-17 | 479,421 | L | 0 | 0 | 0 | |||
| BUILDING - BRADFORD | 2014-11-17 | 5,087,703 | 1,133,170 | ADS | 40.000000000000 | 185,008 | 0 | 185,008 | |
| ROOFS - BRADFORD | 2015-11-10 | 42,000 | 5,425 | ADS | 40.000000000000 | 1,050 | 0 | 1,050 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2016-12-01 | 59,859 | 6,396 | ADS | 40.000000000000 | 1,497 | 0 | 1,497 | |
| FF&E - BRADFORD | 2014-11-17 | 211,684 | 135,321 | ADS | 10.000000000000 | 19,410 | 0 | 19,410 | |
| FF&E - BRADFORD | 2016-11-16 | 37,900 | 30,952 | ADS | 10.000000000000 | 6,948 | 0 | 6,948 | |
| LAND - MEADOWCREEK | 2016-07-19 | 49,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - MEADOWCREEK | 2016-07-19 | 24,500 | 7,214 | ADS | 20.000000000000 | 1,633 | 0 | 1,633 | |
| BUILDING - MEADOWCREEK | 2016-07-19 | 706,070 | 74,689 | ADS | 40.000000000000 | 17,651 | 0 | 17,651 | |
| FF&E - MEADOWCREEK | 2016-07-19 | 32,000 | 14,133 | ADS | 10.000000000000 | 3,200 | 0 | 3,200 | |
| LAND - BREARY | 2016-07-19 | 43,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - BREARY | 2016-07-19 | 21,500 | 6,331 | ADS | 20.000000000000 | 1,433 | 0 | 1,433 | |
| BUILDING - BREARY | 2016-07-19 | 498,321 | 53,407 | ADS | 40.000000000000 | 12,458 | 0 | 12,458 | |
| FF&E - BREARY | 2016-07-19 | 30,000 | 13,250 | ADS | 10.000000000000 | 3,000 | 0 | 3,000 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2017-08-08 | 45,315 | 7,907 | ADS | 20.000000000000 | 2,265 | 0 | 2,265 | |
| FF& E - BREARY | 2017-07-31 | 14,694 | 5,022 | ADS | 10.000000000000 | 1,470 | 0 | 1,470 | |
| FF& E - MEADOWCREEK | 2017-07-27 | 9,014 | 3,142 | ADS | 10.000000000000 | 902 | 0 | 902 | |
| BUILDING - BRADFORD | 2018-11-03 | 116,871 | 7,916 | ADS | 20.000000000000 | 3,787 | 0 | 3,787 | |
| FF& E - BREARY | 2018-07-01 | 13,295 | 3,299 | ADS | 10.000000000000 | 1,329 | 0 | 1,329 | |
| FF& E - MEADOWCREEK | 2018-07-01 | 5,086 | 1,366 | ADS | 10.000000000000 | 509 | 0 | 509 | |
| BOILER - BRADFORD | 2019-07-17 | 7,300 | 517 | ADS | 20.000000000000 | 365 | 0 | 365 | |
| FF& E - MEADOWCREEK | 2019-07-01 | 14,016 | 2,143 | ADS | 10.000000000000 | 1,401 | 0 | 1,401 | |
| VEHICLE - MEADOWCREEK | 2019-07-01 | 5,340 | 1,602 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2019-08-13 | 495,919 | 17,564 | ADS | 40.000000000000 | 12,398 | 0 | 12,398 | |
| LAND IMPROVEMENTS - BREARY | 2019-08-13 | 119,377 | 11,275 | ADS | 15.000000000000 | 7,958 | 0 | 7,958 | |
| BUILDING IMPROVEMENTS - BREARY | 2019-08-13 | 1,478,782 | 52,374 | ADS | 40.000000000000 | 36,969 | 0 | 36,969 | |
| FF& E - BREARY | 2019-08-13 | 30,247 | 4,421 | ADS | 10.000000000000 | 3,024 | 0 | 3,024 | |
| VEHICLE - BREARY | 2019-06-27 | 5,340 | 1,602 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BOILERS - BRADFORD | 2020-04-01 | 13,000 | 488 | ADS | 20.000000000000 | 650 | 0 | 650 | |
| TRAILER - BRADFORD | 2020-08-18 | 1,307 | 44 | ADS | 10.000000000000 | 130 | 0 | 130 | |
| FF& E - BREARY | 2020-06-30 | 6,023 | 351 | ADS | 10.000000000000 | 601 | 0 | 601 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2020-01-01 | 19,979 | 1,998 | ADS | 10.000000000000 | 1,998 | 0 | 1,998 | |
| FF& E - MEADOWCREEK | 2020-06-30 | 8,991 | 379 | ADS | 10.000000000000 | 900 | 0 | 900 | |
| FF&E - BRADFORD | 2021-09-03 | 8,843 | ADS | 10.000000000000 | 295 | 0 | 295 | ||
| FF&E - BREARY | 2021-12-16 | 19,438 | ADS | 10.000000000000 | 825 | 0 | 825 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - BRADFORD | 479,421 | 0 | 479,421 | 479,421 |
| BUILDING - BRADFORD | 5,087,703 | 1,318,178 | 3,769,525 | 3,769,525 |
| ROOFS - BRADFORD | 42,000 | 6,475 | 35,525 | 35,525 |
| BUILDING IMPROVEMENTS - BRADFORD | 59,859 | 7,893 | 51,966 | 51,966 |
| FF&E - BRADFORD | 211,684 | 154,731 | 56,953 | 56,953 |
| FF&E - BRADFORD | 37,900 | 37,900 | 0 | 0 |
| LAND - MEADOWCREEK | 49,000 | 0 | 49,000 | 49,000 |
| LAND IMPROVEMENTS - MEADOWCREEK | 24,500 | 8,847 | 15,653 | 15,653 |
| BUILDING - MEADOWCREEK | 706,070 | 92,340 | 613,730 | 613,730 |
| FF&E - MEADOWCREEK | 32,000 | 17,333 | 14,667 | 14,667 |
| LAND - BREARY | 43,000 | 0 | 43,000 | 43,000 |
| LAND IMPROVEMENTS - BREARY | 21,500 | 7,764 | 13,736 | 13,736 |
| BUILDING - BREARY | 498,321 | 65,865 | 432,456 | 432,456 |
| FF&E - BREARY | 30,000 | 16,250 | 13,750 | 13,750 |
| BUILDING IMPROVEMENTS - BRADFORD | 45,315 | 10,172 | 35,143 | 35,143 |
| FF& E - BREARY | 14,694 | 6,492 | 8,202 | 8,202 |
| FF& E - MEADOWCREEK | 9,014 | 4,044 | 4,970 | 4,970 |
| BUILDING - BRADFORD | 116,871 | 11,703 | 105,168 | 105,168 |
| FF& E - BREARY | 13,295 | 4,628 | 8,667 | 8,667 |
| FF& E - MEADOWCREEK | 5,086 | 1,875 | 3,211 | 3,211 |
| BOILER - BRADFORD | 7,300 | 882 | 6,418 | 6,418 |
| FF& E - MEADOWCREEK | 14,016 | 3,544 | 10,472 | 10,472 |
| VEHICLE - MEADOWCREEK | 5,340 | 2,670 | 2,670 | 2,670 |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 495,919 | 29,962 | 465,957 | 465,957 |
| LAND IMPROVEMENTS - BREARY | 119,377 | 19,233 | 100,144 | 100,144 |
| BUILDING IMPROVEMENTS - BREARY | 1,478,782 | 89,343 | 1,389,439 | 1,389,439 |
| FF& E - BREARY | 30,247 | 7,445 | 22,802 | 22,802 |
| VEHICLE - BREARY | 5,340 | 2,670 | 2,670 | 2,670 |
| BOILERS - BRADFORD | 13,000 | 1,138 | 11,862 | 11,862 |
| TRAILER - BRADFORD | 1,307 | 174 | 1,133 | 1,133 |
| FF& E - BREARY | 6,023 | 952 | 5,071 | 5,071 |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 19,979 | 3,996 | 15,983 | 15,983 |
| FF& E - MEADOWCREEK | 8,991 | 1,279 | 7,712 | 7,712 |
| FF&E - BRADFORD | 8,843 | 295 | 8,548 | 8,548 |
| FF&E - BREARY | 19,438 | 825 | 18,613 | 18,613 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 10,969 | 0 | 10,969 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 141,044 | 142,739 | |
| CONSTRUCTION IN PROGRESS | 14,725 | 4,267,146 | |
| DEBT ISSUANCE COSTS | 21,508 | 20,324 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE | 243,412 | 24,341 | 243,412 | 0 |
| ADVERTISING & MARKETING | 3,436 | 0 | 0 | 0 |
| BAD DEBTS | 15,601 | 0 | 15,601 | 0 |
| BENEFITS | 34,487 | 0 | 0 | 0 |
| INSURANCE | 83,947 | 0 | 83,947 | 0 |
| MANAGEMENT FEES | 112,241 | 0 | 112,241 | 0 |
| REPAIRS & MAINTENANCE | 406,080 | 0 | 0 | 0 |
| SOCIAL SERVICES | 58,492 | 0 | 58,492 | 0 |
| UTILITIES | 268,190 | 0 | 268,190 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,511,004 | 1,511,004 | |
| LAUNDRY & MISCELLANEOUS | 57,814 | 57,814 | |
| GRANT INCOME | 174,053 | 174,053 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 30,550 | 46,682 |
| TENANT SECURITY DEPOSITS | 139,784 | 136,142 |
| DUE TO RELATED PARTY | 97,711 | 97,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 154,570 | 0 | 0 | 0 |
| PAYROLL TAXES | 28,466 | 0 | 0 | 0 |