| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING AND AUDIT | 22,914 | 0 | 11,457 | 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 | 1990-06-01 | 385,000 | L | 0 | 0 | 0 | |||
| PAVED WALKWAY | 2017-07-31 | 6,228 | 5,190 | SL | 60.000000000000 | 1,038 | 0 | 0 | |
| SMOKING SHELTER | 2020-12-02 | 4,554 | 759 | SL | 60.000000000000 | 911 | 0 | 0 | |
| BUILDINGS | 1990-06-01 | 1,697,700 | 1,697,700 | SL | 360.000000000000 | 0 | 0 | 0 | |
| STORM DOORS | 2006-12-14 | 1,865 | 1,865 | SL | 120.000000000000 | 0 | 0 | 0 | |
| QUAL PLUMB: 2 FURNACES | 2007-06-05 | 3,388 | 3,388 | SL | 120.000000000000 | 0 | 0 | 0 | |
| SECURITY DOORS | 2010-09-02 | 2,373 | 2,373 | SL | 120.000000000000 | 0 | 0 | 0 | |
| PARKING LOT REPAVING | 2015-12-30 | 120,755 | 69,434 | SL | 120.000000000000 | 12,076 | 0 | 0 | |
| REPLACE FURNACES, LIGHTS, ETC | 2016-02-22 | 72,747 | 58,890 | SL | 84.000000000000 | 10,392 | 0 | 0 | |
| REPLACE APPLIANCES | 2016-07-24 | 36,416 | 36,416 | SL | 60.000000000000 | 0 | 0 | 0 | |
| ADDITIONAL PAVING | 2017-01-26 | 6,824 | 3,241 | SL | 120.000000000000 | 682 | 0 | 0 | |
| HVAC #16 | 2021-05-28 | 2,100 | 140 | SL | 60.000000000000 | 420 | 0 | 0 | |
| HVAC #27 | 2021-06-02 | 1,992 | 133 | SL | 60.000000000000 | 398 | 0 | 0 | |
| BREAKROOM CABINETS AND COUNTERTOPS | 2016-10-31 | 6,064 | 3,032 | SL | 120.000000000000 | 606 | 0 | 0 | |
| LAUNDRY ROOM CABINETS AND COUTERTOPS | 2016-11-30 | 1,854 | 911 | SL | 120.000000000000 | 185 | 0 | 0 | |
| TRACTOR | 1990-06-01 | 2,070 | 2,070 | SL | 72.000000000000 | 0 | 0 | 0 | |
| LAWN MOWER | 1990-06-01 | 1,800 | 1,800 | SL | 72.000000000000 | 0 | 0 | 0 | |
| COPIER | 1990-06-01 | 599 | 599 | SL | 60.000000000000 | 0 | 0 | 0 | |
| SOFA | 1990-06-01 | 1,398 | 1,398 | SL | 72.000000000000 | 0 | 0 | 0 | |
| TELEVISION | 1990-06-01 | 400 | 400 | SL | 72.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2016-02-25 | 2,560 | 2,560 | SL | 60.000000000000 | 0 | 0 | 0 | |
| BUILT IN BOOKCASE/DESK FOR CLUBROOM | 2016-05-19 | 3,301 | 3,301 | SL | 60.000000000000 | 0 | 0 | 0 | |
| DESKTOP FOR OFFICE | 2019-12-06 | 2,143 | 786 | SL | 60.000000000000 | 429 | 0 | 0 | |
| DESKTOP FOR SERVICE COORDINATOR | 2020-01-27 | 2,348 | 858 | SL | 60.000000000000 | 506 | 0 | 0 | |
| FORD RANGER | 1990-06-01 | 8,999 | 8,999 | SL | 72.000000000000 | 0 | 0 | 0 | |
| HVAC MAINTENANCE BUILDING | 2022-04-18 | 3,506 | SL | 60.000000000000 | 24 | 0 | 24 | ||
| #40 WATER HEATER | 2021-10-05 | 4,208 | SL | 60.000000000000 | 70 | 0 | 70 | ||
| #26 WATER HEATER | 2021-12-04 | 1,776 | SL | 60.000000000000 | 25 | 0 | 25 | ||
| #3 & 22 WATER HEATER | 2021-12-30 | 2,527 | SL | 60.000000000000 | 32 | 0 | 32 | ||
| #38 WATER HEATER | 2022-02-08 | 1,831 | SL | 60.000000000000 | 20 | 0 | 20 | ||
| #32 ADA SHOWER | 2022-02-21 | 3,911 | SL | 60.000000000000 | 38 | 0 | 38 | ||
| #30 & 33 WATER HEATERS | 2022-05-20 | 3,778 | SL | 60.000000000000 | 21 | 0 | 21 | ||
| WATER HEATERS 2 STOCK | 2022-05-31 | 1,491 | SL | 60.000000000000 | 8 | 0 | 8 | ||
| #44 WATER HEATER | 2022-05-31 | 2,321 | SL | 60.000000000000 | 13 | 0 | 13 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 385,000 | 0 | 385,000 | 385,000 |
| PAVED WALKWAY | 6,228 | 6,228 | 0 | 6,228 |
| SMOKING SHELTER | 4,554 | 1,670 | 2,884 | 4,554 |
| BUILDINGS | 1,697,700 | 1,697,700 | 0 | 1,697,700 |
| STORM DOORS | 1,865 | 1,865 | 0 | 1,865 |
| QUAL PLUMB: 2 FURNACES | 3,388 | 3,388 | 0 | 3,388 |
| SECURITY DOORS | 2,373 | 2,373 | 0 | 2,373 |
| PARKING LOT REPAVING | 120,755 | 81,510 | 39,245 | 120,755 |
| REPLACE FURNACES, LIGHTS, ETC | 72,747 | 69,282 | 3,465 | 72,747 |
| REPLACE APPLIANCES | 36,416 | 36,416 | 0 | 36,416 |
| ADDITIONAL PAVING | 6,824 | 3,923 | 2,901 | 6,824 |
| HVAC #16 | 2,100 | 560 | 1,540 | 2,100 |
| HVAC #27 | 1,992 | 531 | 1,461 | 1,992 |
| BREAKROOM CABINETS AND COUNTERTOPS | 6,064 | 3,638 | 2,426 | 6,064 |
| LAUNDRY ROOM CABINETS AND COUTERTOPS | 1,854 | 1,096 | 758 | 1,854 |
| TRACTOR | 2,070 | 2,070 | 0 | 2,070 |
| LAWN MOWER | 1,800 | 1,800 | 0 | 1,800 |
| COPIER | 599 | 599 | 0 | 599 |
| SOFA | 1,398 | 1,398 | 0 | 1,398 |
| TELEVISION | 400 | 400 | 0 | 400 |
| FURNITURE | 2,560 | 2,560 | 0 | 2,560 |
| BUILT IN BOOKCASE/DESK FOR CLUBROOM | 3,301 | 3,301 | 0 | 3,301 |
| DESKTOP FOR OFFICE | 2,143 | 1,215 | 928 | 2,143 |
| DESKTOP FOR SERVICE COORDINATOR | 2,348 | 1,364 | 984 | 2,348 |
| FORD RANGER | 8,999 | 8,999 | 0 | 8,999 |
| HVAC MAINTENANCE BUILDING | 3,506 | 24 | 3,482 | 3,506 |
| #40 WATER HEATER | 4,208 | 70 | 4,138 | 4,208 |
| #26 WATER HEATER | 1,776 | 25 | 1,751 | 1,776 |
| #3 & 22 WATER HEATER | 2,527 | 32 | 2,495 | 2,527 |
| #38 WATER HEATER | 1,831 | 20 | 1,811 | 1,831 |
| #32 ADA SHOWER | 3,911 | 38 | 3,873 | 3,911 |
| #30 & 33 WATER HEATERS | 3,778 | 21 | 3,757 | 3,778 |
| WATER HEATERS 2 STOCK | 1,491 | 8 | 1,483 | 1,491 |
| #44 WATER HEATER | 2,321 | 13 | 2,308 | 2,321 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 13,183 | 14,073 | 14,073 |
| INSURANCE ESCROW DEPOSITS | 29,018 | 36,378 | 36,378 |
| RESERVE FOR REPLACEMENT FUND | 416,686 | 436,366 | 436,366 |
| RESERVE FOR RESIDUAL RECEIPTS | 311,343 | 345,552 | 345,552 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 18,983 | 0 | 9,492 | 0 |
| MISCELLANEOUS | 883 | 0 | 442 | 0 |
| ADVERTISING AND MARKETING | 387 | 0 | 194 | 0 |
| SUPPLIES | 7,225 | 0 | 7,225 | 0 |
| REPAIRS AND MAINTENANCE | 55,406 | 0 | 55,406 | 0 |
| INTEREST | 66,904 | 0 | 66,904 | 0 |
| UTILITIES | 62,250 | 0 | 62,250 | 0 |
| INSURANCE EXPENSE | 40,966 | 0 | 40,966 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 528,402 | 528,402 | |
| INTEREST INCOME | 659 | 659 | |
| OTHER INCOME | 12,560 | 12,560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 13,183 | 14,073 |
| ACCRUED WAGES | 2,700 | 2,220 |
| ACCRUED INTEREST PAYABLE | 5,401 | 5,269 |
| PREPAID RENTAL INCOME | 892 | 779 |
| LONG TERM MORTGAGE PAYABLE | 1,776,536 | 1,734,136 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE FEES | 50,183 | 0 | 42,656 | 0 |
| MANAGEMENT FEE | 27,143 | 0 | 23,072 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 2,649 | 0 | 2,649 | 0 |