| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,050 | 7 | 1,213 | 4,830 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| DEFERRED COSTS | 2017-11-01 | 90,577 | 10,136 | 420.000000000000 | 2,588 | 0 | 2,588 | 12,724 |
| 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 | 1988-10-01 | 39,640 | L | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 1988-10-01 | 723,805 | 586,720 | SL | 40.000000000000 | 18,095 | 0 | 18,095 | |
| DOOR CLOSURES | 1998-02-01 | 1,090 | 1,090 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CANOPY & PEASE DOOR | 1998-10-01 | 2,963 | 2,963 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1989-12-01 | 5,847 | 5,847 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER & PRINTER | 2002-08-01 | 1,591 | 1,591 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CONCRETE REPLACEMENT CAP | 2005-10-01 | 1,184 | 472 | ADS | 40.000000000000 | 30 | 0 | 30 | |
| BUILDING IMPROVEMENTS | 2006-03-03 | 2,246 | NC | 0 % | 0 | 0 | 0 | ||
| LIGHTNING PROTECTION SYSTEM | 2010-09-09 | 4,212 | 1,167 | SL | 40.000000000000 | 105 | 0 | 105 | |
| BATHTUB EASY STEPS | 2011-02-08 | 1,905 | 507 | SL | 40.000000000000 | 48 | 0 | 48 | |
| HALLS & COMMON AREAS CARPETING | 2012-08-21 | 2,902 | 2,902 | SL | 9.000000000000 | 0 | 0 | 0 | |
| ROOF | 2012-10-06 | 23,940 | 5,378 | SL | 40.000000000000 | 599 | 0 | 599 | |
| CARPET 3RD FLOOR | 2013-03-07 | 2,293 | 2,187 | SL | 9.000000000000 | 106 | 0 | 106 | |
| WALK IN SHOWER UNIT #8 | 2016-11-29 | 1,105 | 134 | SL | 40.000000000000 | 28 | 0 | 28 | |
| HVAC UNIT FOR MAINTE/MGR OFFICE | 2017-02-22 | 2,984 | 342 | SL | 40.000000000000 | 75 | 0 | 75 | |
| 3 DOOR OPENERS FOR HANDICAP | 2017-03-16 | 10,933 | 1,253 | SL | 40.000000000000 | 273 | 0 | 273 | |
| AUTO OPERATION FOR ENTRYWAY DOORS | 2017-02-27 | 16,286 | 1,866 | SL | 40.000000000000 | 407 | 0 | 407 | |
| FIRE PANEL INSIDE & ENTRY OF BLDG | 2017-04-28 | 23,698 | 2,617 | SL | 40.000000000000 | 592 | 0 | 592 | |
| ELECTRICAL WIRING FOR NEW FIRE PANEL | 2017-02-03 | 1,076 | 126 | SL | 40.000000000000 | 27 | 0 | 27 | |
| DEVELOPER FEE | 2017-09-29 | 96,443 | 9,644 | SL | 40.000000000000 | 2,411 | 0 | 2,411 | |
| HVAC UNIT FOR COMMUNITY ROOM | 2017-02-28 | 2,733 | 313 | SL | 40.000000000000 | 68 | 0 | 68 | |
| 3 DESKTOP COMPUTERS | 2019-04-12 | 2,499 | 1,250 | SL | 5.000000000000 | 500 | 0 | 500 | |
| EMERGENCY ALARM SYSTEM | 2019-05-16 | 12,088 | 730 | SL | 40.000000000000 | 302 | 0 | 302 | |
| LAND IMPROVEMENTS | 2019-09-30 | 18,550 | 1,855 | SL | 20.000000000000 | 928 | 0 | 928 | |
| BUILDING IMPROVEMENTS | 2019-09-30 | 147,698 | 7,385 | SL | 40.000000000000 | 3,692 | 0 | 3,692 | |
| FURNISHINGS | 2019-09-30 | 108,705 | 24,157 | SL | 9.000000000000 | 12,078 | 0 | 12,078 | |
| DEVELOPER FEE | 2020-01-13 | 33,910 | 1,484 | SL | 40.000000000000 | 848 | 0 | 848 | |
| ELEVATOR | 2019-11-20 | 5,603 | 257 | SL | 40.000000000000 | 140 | 0 | 140 | |
| BATHROOM | 2020-01-09 | 6,149 | 269 | SL | 40.000000000000 | 154 | 0 | 154 | |
| AIR CONDITIONER | 2020-01-09 | 3,786 | 166 | SL | 40.000000000000 | 95 | 0 | 95 | |
| REFRIGERATOR | 2020-01-09 | 183 | 36 | SL | 9.000000000000 | 20 | 0 | 20 | |
| ELECTRICAL WORK FOR ELEVATOR | 2021-12-28 | 4,440 | SL | 40.000000000000 | 83 | 0 | 83 | ||
| ALARM SYSTEM | 2022-01-13 | 5,736 | SL | 40.000000000000 | 108 | 0 | 108 | ||
| ELEVATOR | 2021-12-21 | 63,104 | SL | 40.000000000000 | 1,183 | 0 | 1,183 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 73,192 | 73,192 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 723,805 | 604,815 | 118,990 | 118,990 |
| BUILDING IMPROVEMENTS | 344,959 | 35,042 | 309,917 | 309,917 |
| LAND | 39,640 | 0 | 39,640 | 39,640 |
| FURNITURE & EQUIPMENT | 124,021 | 50,673 | 73,348 | 73,348 |
| DEVELOEPR FEE | 130,353 | 14,387 | 115,966 | 115,966 |
| LAND IMPROVEMENTS | 18,550 | 2,783 | 15,767 | 15,767 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 7,198 | 6,007 | 6,007 |
| NET INTANGIBLE ASSETS | 80,441 | 77,853 | 77,853 |
| CONSTRUCTION IN PROGRESS | 13,314 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 20,713 | 0 | 4,158 | 16,555 |
| SERVICE COORDINATOR | 15,835 | 0 | 3,178 | 12,657 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 40,700 | 44 | 8,161 | 32,495 |
| INSURANCE | 2,553 | 0 | 512 | 2,041 |
| BAD DEBTS | 0 | 0 | 0 | 0 |
| AMORTIZATION | 2,588 | 0 | 2,588 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 66 | 66 | |
| LOW INCOME RENTS | 82,079 | 82,079 | |
| LAUNDRY & VENDING | 1,204 | 1,204 | |
| OTHER INCOME | 43 | 43 | |
| TENANT CHARGES | 698 | 698 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 7,198 | 5,807 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 13,824 | 15 | 2,772 | 11,037 |