| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,350 | 0 | 10,350 | 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 | 2000-01-01 | 3,326,218 | 1,832,225 | SL | 40.000000000000 | 83,155 | 0 | 83,155 | |
| LAND | 2000-01-01 | 392,040 | SL | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2000-07-01 | 8,867 | 4,662 | SL | 40.000000000000 | 222 | 0 | 222 | |
| WATER SOFTNER SYST | 2002-06-01 | 8,363 | 8,363 | SL | 10.000000000000 | 0 | 0 | 0 | |
| GATE/SIGN | 2003-06-30 | 46,002 | 46,002 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COPIER | 2005-06-30 | 2,499 | 2,499 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WALKWAY AND GATE | 2007-02-28 | 9,146 | 3,470 | SL | 39.000000000000 | 235 | 0 | 235 | |
| COMPUTER AND PRINT | 2006-11-29 | 1,978 | 1,946 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2007-06-21 | 1,487 | 1,487 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TV | 2007-06-26 | 100 | 100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DESK | 2008-06-30 | 996 | 996 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LOBBY FURNITURE | 2008-06-30 | 1,842 | 1,842 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AREA RUG | 2000-06-17 | 1,113 | 80 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC UNIT | 2009-06-04 | 3,600 | 3,600 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC UNIT | 2009-06-10 | 2,750 | 2,750 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2010-01-07 | 1,489 | 1,489 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PATIO FURNITURE | 2011-06-30 | 3,003 | 3,003 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AC UNIT | 2010-09-30 | 2,300 | 2,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AWNING | 2011-06-22 | 5,181 | 5,181 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2012-06-07 | 3,310 | 3,310 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 4,867 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATORS | 2016-05-27 | 4,725 | 3,431 | SL | 7.000000000000 | 675 | 0 | 675 | |
| STOVE | 2016-05-27 | 2,775 | 2,013 | SL | 7.000000000000 | 396 | 0 | 396 | |
| TRASH CHUTE CLEANER | 2017-06-08 | 3,692 | 2,152 | SL | 7.000000000000 | 527 | 0 | 527 | |
| COMM. ROOM FURNITURE | 2017-06-15 | 8,232 | 4,802 | SL | 7.000000000000 | 1,176 | 0 | 1,176 | |
| FENCE REPLACEMENT | 2018-05-04 | 24,375 | 5,146 | SL | 15.000000000000 | 1,625 | 0 | 1,625 | |
| KITCHEN CABINETS | 2018-06-25 | 7,600 | 3,258 | SL | 7.000000000000 | 1,086 | 0 | 1,086 | |
| COMM. ROOM KITCHEN RENOVATION | 2019-06-16 | 24,500 | 7,000 | SL | 7.000000000000 | 3,500 | 0 | 3,500 | |
| COMM. ROOM DINING TABLES AND CHAIRS | 2019-06-11 | 14,867 | 4,425 | SL | 7.000000000000 | 2,124 | 0 | 2,124 | |
| COMMON AREA FURNITURE | 2020-05-26 | 14,872 | 2,302 | SL | 7.000000000000 | 2,125 | 0 | 2,125 | |
| FRONT ENTRANCE AWNING | 2020-06-23 | 11,178 | 1,597 | SL | 7.000000000000 | 1,597 | 0 | 1,597 | |
| NEW ROOF | 2021-12-31 | 92,438 | SL | 19.000000000000 | 2,433 | 0 | 2,433 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 3,326,218 | 1,915,380 | 1,410,838 | |
| LAND | 392,040 | 0 | 392,040 | |
| BUILDING | 8,867 | 4,884 | 3,983 | |
| WATER SOFTNER SYST | 8,363 | 8,363 | 0 | |
| GATE/SIGN | 46,002 | 46,002 | 0 | |
| COPIER | 2,499 | 2,499 | 0 | |
| WALKWAY AND GATE | 9,146 | 3,705 | 5,441 | |
| COMPUTER AND PRINT | 1,978 | 1,946 | 32 | |
| COMPUTER | 1,487 | 1,487 | 0 | |
| TV | 100 | 100 | 0 | |
| DESK | 996 | 996 | 0 | |
| LOBBY FURNITURE | 1,842 | 1,842 | 0 | |
| AREA RUG | 1,113 | 80 | 1,033 | |
| PTAC UNIT | 3,600 | 3,600 | 0 | |
| PTAC UNIT | 2,750 | 2,750 | 0 | |
| CONDESOR UNIT | 1,875 | 1,875 | 0 | |
| CONDESOR UNIT | 1,875 | 1,875 | 0 | |
| CONDESOR UNIT | 1,875 | 1,875 | 0 | |
| OFFICE EQUIPMENT | 1,489 | 1,489 | 0 | |
| PATIO FURNITURE | 3,003 | 3,003 | 0 | |
| AC UNIT | 2,300 | 2,300 | 0 | |
| AWNING | 5,181 | 5,181 | 0 | |
| FURNITURE | 3,310 | 3,310 | 0 | |
| DOOR SYSTEM | 4,867 | 4,867 | 0 | |
| REFRIGERATORS | 4,725 | 4,106 | 619 | |
| STOVE | 2,775 | 2,409 | 366 | |
| TRASH CHUTE CLEANER | 3,692 | 2,679 | 1,013 | |
| COMM. ROOM FURNITURE | 8,232 | 5,978 | 2,254 | |
| FENCE REPLACEMENT | 24,375 | 6,771 | 17,604 | |
| KITCHEN CABINETS | 7,600 | 4,344 | 3,256 | |
| COMM. ROOM KITCHEN RENOVATION | 24,500 | 10,500 | 14,000 | |
| COMM. ROOM DINING TABLES AND CHAIRS | 14,867 | 6,549 | 8,318 | |
| COMMON AREA FURNITURE | 14,872 | 4,427 | 10,445 | |
| FRONT ENTRANCE AWNING | 11,178 | 3,194 | 7,984 | |
| NEW ROOF | 92,438 | 2,433 | 90,005 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 18,406 | 18,410 | 18,410 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND INSURANCE | 42,867 | 0 | 42,867 | 0 |
| UTILITIES | 84,031 | 0 | 84,031 | 0 |
| ADMINISTRATIVE | 59,370 | 0 | 59,370 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 761,440 | 761,440 | |
| LAUNDRY AND VENDING | 504 | 504 | |
| TENANT CHARGES | 96 | 96 | |
| MISCELLANEOUS REVENUE | 89,938 | 89,938 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 16,282 | 16,967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 35,873 | 0 | 35,873 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,459 | 0 | 14,459 | 0 |