| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,919 | 0 | 1,960 | 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 | 75,000 | L | 0 | 0 | 0 | |||
| BUILDING EQUIPMENT-PORTABLE | 1990-06-01 | 3,988 | 3,988 | SL | 60.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE AND EQUIPMENT | 1990-06-01 | 918 | 918 | SL | 60.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2001-11-05 | 4,073 | 4,073 | SL | 60.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING 2 | 2001-12-01 | 1,822 | 1,822 | SL | 60.000000000000 | 0 | 0 | 0 | |
| WATER HEATER FOR PORTABLE BLDG | 2016-03-18 | 5,514 | 5,514 | SL | 60.000000000000 | 0 | 0 | 0 | |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 2015-10-25 | 1,501 | 1,501 | SL | 60.000000000000 | 0 | 0 | 0 | |
| BOILER-MAINT CONTROLLER REPLACEMENT | 2016-11-23 | 3,756 | 1,846 | SL | 120.000000000000 | 376 | 0 | 376 | |
| #7 SHOWER REPLACEMENT | 2021-03-21 | 3,722 | 434 | SL | 60.000000000000 | 744 | 0 | 744 | |
| BUILDINGS | 1990-06-01 | 647,000 | 647,000 | SL | 360.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 75,000 | 0 | 75,000 | 75,000 |
| BUILDING EQUIPMENT-PORTABLE | 3,988 | 3,988 | 0 | 0 |
| OFFICE FURNITURE AND EQUIPMENT | 918 | 918 | 0 | 0 |
| LANDSCAPING | 4,073 | 4,073 | 0 | 0 |
| LANDSCAPING 2 | 1,822 | 1,822 | 0 | 0 |
| WATER HEATER FOR PORTABLE BLDG | 5,514 | 5,514 | 0 | 0 |
| COMPUTER - LATITUDE SERIAL #FPBQ462 | 1,501 | 1,501 | 0 | 0 |
| BOILER-MAINT CONTROLLER REPLACEMENT | 3,756 | 2,222 | 1,534 | 1,534 |
| #7 SHOWER REPLACEMENT | 3,722 | 1,178 | 2,544 | 2,544 |
| BUILDINGS | 647,000 | 647,000 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS AND ESCROW | 113,109 | 146,663 | 146,663 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 4,043 | 0 | 4,043 | 0 |
| SUPPLIES | 4,214 | 0 | 4,214 | 0 |
| REPAIRS AND MAINTENANCE | 21,550 | 0 | 21,550 | 0 |
| INTEREST | 32,341 | 0 | 32,341 | 0 |
| UTILITIES | 31,808 | 0 | 31,808 | 0 |
| COMMUNITY EVENTS | 505 | 0 | 505 | 0 |
| BUILDING EXPENSES | 6,380 | 0 | 6,380 | 0 |
| INSURANCE EXPENSE | 13,999 | 0 | 13,999 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENTIAL RENTAL INCOME | 44,473 | 44,473 | |
| RENTAL SUBSIDY | 174,110 | 174,110 | |
| CLEANING FEES | 713 | 713 | |
| ATTORNEY FEES | 219 | 219 | |
| NSF FEE | 20 | 20 | |
| INTEREST INCOME | 65 | 65 | |
| OTHER REVENUE | 5,086 | 5,086 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 4,199 | 3,768 |
| ACCRUED WAGES | 610 | 0 |
| ACCRUED EXPENSES | 193 | 0 |
| ACCRUED PROPERTY TAXES | 2,074 | 2,108 |
| ACCRUED INTEREST PAYABLE | 2,812 | 2,593 |
| PREPAID RENTAL INCOME | 5,433 | 5,233 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 12,018 | 0 | 6,009 | 0 |
| RESIDENT PAYMENT FEES | 788 | 0 | 393 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 3,903 | 0 | 3,903 | 0 |