| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,088 | 0 | 0 | 8,088 |
| 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 | 1999-02-02 | 2,714,176 | 2,243,326 | SL | 27.000000000000 | 99,086 | 0 | 99,086 | |
| APPLIANCES | 1999-02-02 | 28,193 | 28,193 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VINYL FLOORING | 1999-02-02 | 26,268 | 26,268 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CARPET | 1999-02-02 | 4,035 | 4,035 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLINDS/SHADES/ARTWORK | 1999-02-02 | 8,201 | 8,201 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC OFFICE | 2005-04-12 | 1,850 | 1,850 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HEAT PUMP | 2011-08-01 | 5,000 | 5,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PATIO FURNITURE | 2001-06-28 | 2,258 | 2,258 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET | 2010-06-30 | 7,205 | 7,205 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 1999-02-02 | 73,013 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS | 1999-02-02 | 149,919 | 149,919 | SL | 15.000000000000 | 0 | 0 | 0 | |
| LAWNMOWER | 2001-03-21 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARRIER HEAT PUMP AIR HANDLER | 2013-02-07 | 8,925 | 7,588 | SL | 10.000000000000 | 892 | 0 | 892 | |
| SIDEWALK | 2014-06-23 | 2,551 | 2,392 | SL | 8.000000000000 | 159 | 0 | 159 | |
| WATER HEATER | 2013-12-27 | 8,866 | 6,650 | SL | 10.000000000000 | 886 | 0 | 886 | |
| WATER HEATER SECOND FLOOR | 2014-01-23 | 9,032 | 6,775 | SL | 10.000000000000 | 902 | 0 | 902 | |
| PTAC HEAT PUMP | 2014-11-16 | 2,361 | 1,535 | SL | 10.000000000000 | 236 | 0 | 236 | |
| TELEPHONE DOOR ENTRY SYSTEM | 2016-09-21 | 4,941 | 2,717 | SL | 10.000000000000 | 494 | 0 | 494 | |
| RHEEM 3 TON 3 PHASE A/C | 2017-04-17 | 5,500 | 2,475 | SL | 10.000000000000 | 550 | 0 | 550 | |
| WATER HEATER 1ST FLOOR | 2018-07-18 | 9,599 | 3,359 | SL | 10.000000000000 | 959 | 0 | 959 | |
| ROOFING | 2018-11-01 | 43,328 | 7,227 | SL | 15.000000000000 | 2,886 | 0 | 2,886 | |
| BTU 230 | 2019-01-24 | 3,151 | 788 | SL | 10.000000000000 | 315 | 0 | 315 | |
| ROUTER/SWITCH FOR WIFI | 2019-05-28 | 1,999 | 999 | SL | 5.000000000000 | 399 | 0 | 399 | |
| QUANTUM WASHER | 2020-04-01 | 2,441 | 366 | SL | 10.000000000000 | 244 | 0 | 244 | |
| CARD READER REPLACEMENT DOOR | 2020-04-01 | 2,349 | 352 | SL | 10.000000000000 | 235 | 0 | 235 | |
| HEAT PUMP UNIT 129 & DAY ROOM | 2020-04-01 | 3,925 | 588 | SL | 10.000000000000 | 392 | 0 | 392 | |
| FLOORING HALLWAYS, COMMON AREAS | 2020-01-01 | 23,697 | 1,187 | SL | 10.000000000000 | 2,368 | 0 | 2,368 | |
| FLOORING MLTI PRP, OFC, CRAFT, LNDRY | 2021-02-01 | 6,488 | 325 | SL | 10.000000000000 | 648 | 0 | 648 | |
| PTHP 15K 2ND AND 3RD FLOOR DAY ROOM | 2021-03-17 | 2,157 | 108 | SL | 10.000000000000 | 216 | 0 | 216 | |
| UPDATED EA/WILLOWS SIGNAGE | 2022-07-01 | 4,950 | SL | 20.000000000000 | 289 | 0 | 289 | ||
| BUILDING-PARTIAL DISPOSAL | 1999-02-02 | 2,199 | 1,963 | SL | 27.000000000000 | 3 | 0 | 3 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LOSS ON DISPOSAL OF FIXED ASSETS | PURCHASED | COST | 0 | -233 | 1,966 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,714,176 | 2,342,412 | 371,764 | |
| APPLIANCES | 28,193 | 28,193 | 0 | |
| VINYL FLOORING | 26,268 | 26,268 | 0 | |
| CARPET | 4,035 | 4,035 | 0 | |
| BLINDS/SHADES/ARTWORK | 8,201 | 8,201 | 0 | |
| HVAC OFFICE | 1,850 | 1,850 | 0 | |
| HEAT PUMP | 5,000 | 5,000 | 0 | |
| PATIO FURNITURE | 2,258 | 2,258 | 0 | |
| CARPET | 7,205 | 7,205 | 0 | |
| LAND | 73,013 | 0 | 73,013 | |
| LAND IMPROVEMENTS | 149,919 | 149,919 | 0 | |
| LAWNMOWER | 1,100 | 1,100 | 0 | |
| CARRIER HEAT PUMP AIR HANDLER | 8,925 | 8,480 | 445 | |
| SIDEWALK | 2,551 | 2,551 | 0 | |
| WATER HEATER | 8,866 | 7,536 | 1,330 | |
| WATER HEATER SECOND FLOOR | 9,032 | 7,677 | 1,355 | |
| PTAC HEAT PUMP | 2,361 | 1,771 | 590 | |
| TELEPHONE DOOR ENTRY SYSTEM | 4,941 | 3,211 | 1,730 | |
| RHEEM 3 TON 3 PHASE A/C | 5,500 | 3,025 | 2,475 | |
| WATER HEATER 1ST FLOOR | 9,599 | 4,318 | 5,281 | |
| ROOFING | 43,328 | 10,113 | 33,215 | |
| BTU 230 | 3,151 | 1,103 | 2,048 | |
| ROUTER/SWITCH FOR WIFI | 1,999 | 1,398 | 601 | |
| QUANTUM WASHER | 2,441 | 610 | 1,831 | |
| CARD READER REPLACEMENT DOOR | 2,349 | 587 | 1,762 | |
| HEAT PUMP UNIT 129 & DAY ROOM | 3,925 | 980 | 2,945 | |
| FLOORING HALLWAYS, COMMON AREAS | 23,697 | 3,555 | 20,142 | |
| FLOORING MLTI PRP, OFC, CRAFT, LNDRY | 6,488 | 973 | 5,515 | |
| PTHP 15K 2ND AND 3RD FLOOR DAY ROOM | 2,157 | 324 | 1,833 | |
| UPDATED EA/WILLOWS SIGNAGE | 4,950 | 289 | 4,661 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 12,429 | 12,761 | 12,761 |
| RESERVE FOR REPLACEMENTS | 97,649 | 106,167 | 106,167 |
| RESIDUAL RECEIPTS RESERVE | 10,023 | 10,033 | 10,033 |
| RESERVE FOR ESCROW DEPOSITS | 3 | 8 | 8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 17,915 | -29 | 0 | 17,944 |
| MANAGEMENT FEE | 22,793 | 0 | 8,657 | 8,154 |
| UTILITIES | 39,084 | 0 | 14,844 | 24,240 |
| OPERATING & MAINTENANCE | 33,158 | 0 | 12,593 | 22,789 |
| PROPERTY & LIABILITY INSURANCE | 13,855 | 0 | 5,262 | 8,593 |
| BANK SERVICE CHARGES | 141 | 141 | 0 | 0 |
| ELDERLY CARE EXPENSES | 1,066 | 0 | 405 | 661 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 149,329 | 149,329 | |
| LAUNDRY & VENDING | 4,024 | 4,024 | |
| TENANT CHARGES | 439 | 439 | |
| MISCELLANEOUS | 16 | 16 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,429 | 12,761 |
| MISCELLANEOUS LIABILITES | 16,534 | 86,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,495 | 0 | 0 | 7,495 |