| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,600 | 0 | 9,600 | 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 | 2002-08-01 | 1,954,722 | 929,746 | SL | 40.000000000000 | 48,868 | 0 | 48,868 | |
| WATER SOFTNER SYST | 2003-11-15 | 6,830 | 6,830 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GATE ENTRY SYSTEM | 2006-10-01 | 3,995 | 3,995 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ENTRY GATE CAMERA | 2008-04-17 | 3,464 | 3,464 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BOILER | 2009-04-06 | 6,181 | 6,181 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REPAIR ON CONDENSI | 2009-12-10 | 1,875 | 1,875 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2011-06-22 | 4,700 | 4,697 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2010-11-12 | 2,350 | 2,350 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REPAIR ON CONDENSI | 2011-12-29 | 2,350 | 2,350 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2012-09-12 | 2,350 | 2,350 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 4,867 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRASH CHUTE CLEANER | 2017-05-24 | 3,692 | 2,152 | SL | 7.000000000000 | 527 | 0 | 527 | |
| LOBBY FURNITURE | 2017-06-30 | 3,954 | 2,260 | SL | 7.000000000000 | 565 | 0 | 565 | |
| CABINETS | 2021-06-22 | 5,200 | SL | 7.000000000000 | 743 | 0 | 743 | ||
| 4 REFRIGERATORS | 2022-05-23 | 3,796 | SL | 7.000000000000 | 45 | 0 | 45 | ||
| ROOF | 2022-02-03 | 72,795 | SL | 20.000000000000 | 1,517 | 0 | 1,517 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,954,722 | 978,614 | 976,108 | |
| WATER SOFTNER SYST | 6,830 | 6,830 | 0 | |
| GATE ENTRY SYSTEM | 3,995 | 3,995 | 0 | |
| ENTRY GATE CAMERA | 3,464 | 3,464 | 0 | |
| BOILER | 6,181 | 6,181 | 0 | |
| REPAIR ON CONDENSI | 1,875 | 1,875 | 0 | |
| A/C UNIT | 4,700 | 4,697 | 3 | |
| A/C UNIT | 2,350 | 2,350 | 0 | |
| REPAIR ON CONDENSI | 2,350 | 2,350 | 0 | |
| A/C UNIT | 2,350 | 2,350 | 0 | |
| DOOR SYSTEM | 4,867 | 4,867 | 0 | |
| TRASH CHUTE CLEANER | 3,692 | 2,679 | 1,013 | |
| LOBBY FURNITURE | 3,954 | 2,825 | 1,129 | |
| CABINETS | 5,200 | 743 | 4,457 | |
| 4 REFRIGERATORS | 3,796 | 45 | 3,751 | |
| ROOF | 72,795 | 1,517 | 71,278 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 9,830 | 9,846 | 9,846 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND INSURANCE | 20,995 | 0 | 20,995 | 0 |
| UTILITIES | 49,658 | 0 | 49,658 | 0 |
| ADMINISTRATIVE | 22,506 | 0 | 22,506 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 356,016 | 356,016 | |
| OTHER RENTAL INCOME | 70,438 | 70,438 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 8,829 | 8,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 19,405 | 0 | 19,405 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,725 | 0 | 5,725 | 0 |