| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,000 | 0 | 9,000 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2008-01-09 | 4,600,046 | 1,545,956 | SL | 40.000000000000 | 115,001 | 0 | 115,001 | |
| SYLENOIDS/FIRE PUM | 2009-04-06 | 2,670 | 2,136 | SL | 15.000000000000 | 178 | 0 | 178 | |
| BACKFLOW | 2009-06-16 | 10,407 | 8,328 | SL | 15.000000000000 | 694 | 0 | 694 | |
| 2 A/C UNITS | 2010-03-08 | 4,212 | 4,212 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DOOR W/ KEYLESS EN | 2010-06-18 | 3,125 | 3,122 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2011-03-18 | 6,557 | 5,388 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SPRINKLER SYSTEM | 2012-08-23 | 14,625 | 14,625 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HOT WATER HEATERS | 2013-05-10 | 18,015 | 9,808 | SL | 15.000000000000 | 1,201 | 0 | 1,201 | |
| LAND | 2008-01-19 | 370,000 | L | 0 | 0 | 0 | |||
| 3 HVAC REPLACEMENTS FOR COMMON AREA | 2019-02-21 | 9,600 | 3,199 | SL | 7.000000000000 | 1,371 | 0 | 1,371 | |
| 2 PTAC UNITS | 2021-09-14 | 4,478 | SL | 7.000000000000 | 533 | 0 | 533 | ||
| A/C UNIT FOR 5TH FLOOR | 2021-09-14 | 7,400 | SL | 7.000000000000 | 881 | 0 | 881 | ||
| 4 PTAC UNITS | 2021-10-18 | 8,049 | SL | 7.000000000000 | 767 | 0 | 767 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 4,600,046 | 1,660,957 | 2,939,089 | |
| SYLENOIDS/FIRE PUM | 2,670 | 2,314 | 356 | |
| BACKFLOW | 10,407 | 9,022 | 1,385 | |
| 2 A/C UNITS | 4,212 | 4,212 | 0 | |
| DOOR W/ KEYLESS EN | 3,125 | 3,122 | 3 | |
| SECURITY SYSTEM | 6,557 | 5,388 | 1,169 | |
| SPRINKLER SYSTEM | 14,625 | 14,625 | 0 | |
| HOT WATER HEATERS | 18,015 | 11,009 | 7,006 | |
| LAND | 370,000 | 0 | 370,000 | |
| 3 HVAC REPLACEMENTS FOR COMMON AREA | 9,600 | 4,570 | 5,030 | |
| 2 PTAC UNITS | 4,478 | 533 | 3,945 | |
| A/C UNIT FOR 5TH FLOOR | 7,400 | 881 | 6,519 | |
| 4 PTAC UNITS | 8,049 | 767 | 7,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS | 16,374 | 16,899 | 16,899 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 27,816 | 0 | 27,816 | 0 |
| UTILITIES | 86,600 | 0 | 86,600 | 0 |
| GENERAL AND ADMINISTRATIVE | 39,254 | 0 | 39,254 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY REVENUE | 456,748 | 456,748 | |
| TENANT CHARGES | 740 | 740 | |
| LAUNDRY AND VENDING | 861 | 861 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 15,376 | 15,899 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 29,097 | 0 | 29,097 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,222 | 0 | 7,222 | 0 |