| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING EXPENSE | 4,767 | 4,767 |
| 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 | 1997-12-01 | 2,262,962 | 1,333,948 | STRAIGHT LINE | 40.0000 | 56,574 | 56,574 | ||
| COMPAQ PRESARIO | 1998-02-15 | 1,273 | 1,273 | STRAIGHT LINE | 5.0000 | ||||
| CHAIN LINK FENCE | 1998-06-15 | 8,062 | 8,062 | STRAIGHT LINE | 15.0000 | ||||
| SIGN | 1998-09-19 | 1,152 | 1,152 | STRAIGHT LINE | 10.0000 | ||||
| TRASH COMPACTOR | 1999-09-17 | 901 | 901 | STRAIGHT LINE | 8.0000 | ||||
| FRONT LOADING WASHER | 2001-02-14 | 995 | 995 | STRAIGHT LINE | 8.0000 | ||||
| MINOLTA EP2152 COPIER | 2001-03-28 | 695 | 695 | STRAIGHT LINE | 5.0000 | ||||
| A/C COMPRESSOR | 2002-06-15 | 645 | 645 | STRAIGHT LINE | 5.0000 | ||||
| SEAL PARKING LOT | 2002-10-01 | 950 | 950 | STRAIGHT LINE | 5.0000 | ||||
| AUTOMATIC DOORS | 2003-01-01 | 3,920 | 3,920 | STRAIGHT LINE | 10.0000 | ||||
| MAINT EQUIP - SNOW BLOW | 2004-12-12 | 798 | 798 | STRAIGHT LINE | 5.0000 | ||||
| DIGITAL PRINTER | 2005-06-30 | 1,200 | 1,200 | STRAIGHT LINE | 5.0000 | ||||
| ELECTROLUX SWEEPER | 2005-08-31 | 335 | 335 | STRAIGHT LINE | 5.0000 | ||||
| COMPUTER SOFTWARE | 2006-05-22 | 600 | 600 | STRAIGHT LINE | 3.0000 | ||||
| CARPET | 2006-11-16 | 2,149 | 2,149 | STRAIGHT LINE | 7.0000 | ||||
| FLOORING | 2007-10-09 | 854 | 854 | STRAIGHT LINE | 7.0000 | ||||
| PANIC DEVICES | 2008-05-31 | 605 | 605 | STRAIGHT LINE | 7.0000 | ||||
| TRAP INSULATION | 2008-06-06 | 1,174 | 1,174 | STRAIGHT LINE | 5.0000 | ||||
| FREEZER/REFRIGERATOR | 2008-06-06 | 907 | 907 | STRAIGHT LINE | 5.0000 | ||||
| CARPET | 2008-06-30 | 1,656 | 1,656 | STRAIGHT LINE | 7.0000 | ||||
| CARPET | 2008-06-30 | 1,692 | 1,692 | STRAIGHT LINE | 7.0000 | ||||
| CARPET | 2008-06-30 | 1,692 | 1,692 | STRAIGHT LINE | 7.0000 | ||||
| LETTER FOR BUILDING | 2008-06-30 | 1,401 | 1,401 | STRAIGHT LINE | 10.0000 | ||||
| CARPET | 2008-08-01 | 554 | 554 | STRAIGHT LINE | 7.0000 | ||||
| CARPET | 2008-12-22 | 590 | 590 | STRAIGHT LINE | 7.0000 | ||||
| AIR PURIFIERS | 2009-06-30 | 2,481 | 2,481 | STRAIGHT LINE | 7.0000 | ||||
| FRONT LOADING WASHER | 2010-11-11 | 928 | 928 | STRAIGHT LINE | 7.0000 | ||||
| CARPET AND TILE 204 | 2011-10-26 | 1,521 | 1,521 | STRAIGHT LINE | 7.0000 | ||||
| INSTALL DRAIN SYSTEM & TREE REMOVAL | 2011-11-01 | 6,580 | 4,204 | STRAIGHT LINE | 15.0000 | 439 | 439 | ||
| ROOF REPAIR | 2011-12-20 | 4,975 | 3,151 | STRAIGHT LINE | 15.0000 | 332 | 332 | ||
| COIN OP DRYER | 2012-03-14 | 929 | 929 | STRAIGHT LINE | 7.0000 | ||||
| REFRIGERATOR | 2012-03-14 | 458 | 458 | STRAIGHT LINE | 7.0000 | ||||
| HVAC - 5 | 2012-04-11 | 4,125 | 4,125 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 205 | 2012-07-02 | 659 | 659 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 101 | 2012-07-17 | 1,556 | 1,556 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 107 | 2012-09-19 | 826 | 826 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 109 | 2013-01-15 | 832 | 832 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 108 | 2013-01-16 | 773 | 773 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 102 | 2013-03-04 | 737 | 737 | STRAIGHT LINE | 7.0000 | ||||
| FRONT DOOR ENTRY SYSTEM | 2013-04-22 | 2,499 | 2,071 | STRAIGHT LINE | 10.0000 | 250 | 250 | ||
| INFRARED DOOR DETECTOR | 2013-08-27 | 1,775 | 1,391 | STRAIGHT LINE | 10.0000 | 178 | 178 | ||
| SEAL AND RESTRIPE PARKING LOT | 2013-09-10 | 2,200 | 2,200 | STRAIGHT LINE | 5.0000 | ||||
| SURGE PROTECTOR | 2013-11-14 | 5,525 | 4,190 | STRAIGHT LINE | 10.0000 | 552 | 552 | ||
| PTAC UNITS - 3 | 2014-06-24 | 2,857 | 2,857 | STRAIGHT LINE | 7.0000 | ||||
| 20 HP RIDING MOWER | 2014-06-30 | 1,329 | 1,329 | STRAIGHT LINE | 5.0000 | ||||
| HVAC - 6 | 2015-09-16 | 4,698 | 3,861 | STRAIGHT LINE | 7.0000 | 671 | 671 | ||
| TORNADO BUNISHER | 2015-10-05 | 1,382 | 1,382 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 206 | 2015-10-19 | 559 | 452 | STRAIGHT LINE | 7.0000 | 80 | 80 | ||
| CARPET 304 | 2015-10-19 | 559 | 452 | STRAIGHT LINE | 7.0000 | 80 | 80 | ||
| FIRST FLOOR CARPET | 2016-03-28 | 3,085 | 2,314 | STRAIGHT LINE | 7.0000 | 441 | 441 | ||
| SECOND FLOOR CARPET | 2016-03-28 | 2,863 | 2,147 | STRAIGHT LINE | 7.0000 | 409 | 409 | ||
| THIRD FLOOR CARPET | 2016-03-28 | 2,863 | 2,147 | STRAIGHT LINE | 7.0000 | 409 | 409 | ||
| ACTIVITY ROOMS, 2ND & 3RD FLOORS | 2016-03-28 | 732 | 549 | STRAIGHT LINE | 7.0000 | 104 | 104 | ||
| REWIRE NEW LIGHTS AND ADD BALLAST | 2016-05-02 | 3,567 | 2,022 | STRAIGHT LINE | 10.0000 | 357 | 357 | ||
| EXTERIOR STAIR TREADS | 2016-05-11 | 2,699 | 2,699 | STRAIGHT LINE | 5.0000 | ||||
| PAVING, RELINING AND HANDICAP LOGOS | 2017-05-16 | 14,750 | 6,023 | STRAIGHT LINE | 10.0000 | 1,475 | 1,475 | ||
| PTAC UNITS - 2 | 2017-06-30 | 1,647 | 941 | STRAIGHT LINE | 7.0000 | 235 | 235 | ||
| PTAC UNITS - 15 | 2017-08-01 | 10,081 | 5,521 | STRAIGHT LINE | 7.0000 | 1,440 | 1,440 | ||
| CARPET 303 AND 308 | 2018-01-26 | 1,061 | 518 | STRAIGHT LINE | 7.0000 | 152 | 152 | ||
| WASHER & DRYER | 2018-02-05 | 1,566 | 970 | STRAIGHT LINE | 7.0000 | 224 | 224 | ||
| 120 GAL COMMERCIAL WATER HEATER | 2018-08-02 | 3,399 | 1,133 | STRAIGHT LINE | 10.0000 | 340 | 340 | ||
| SECURITY CAMERA SYSTEMS | 2018-12-31 | 5,500 | 2,750 | STRAIGHT LINE | 5.0000 | 1,100 | 1,100 | ||
| PTAC UNITS 5 | 2019-01-22 | 3,483 | 1,203 | STRAIGHT LINE | 7.0000 | 497 | 497 | ||
| CAPET 202 AND 109 | 2019-06-14 | 1,167 | 348 | STRAIGHT LINE | 7.0000 | 166 | 166 | ||
| SIDE BY SIDE REFRIGERATOR | 2019-06-30 | 1,087 | 310 | STRAIGHT LINE | 7.0000 | 155 | 155 | ||
| PTAC 6 12,000 BTU | 2020-06-30 | 4,137 | 591 | STRAIGHT LINE | 7.0000 | 591 | 591 | ||
| PTAC 2 7,500 BTU | 2020-06-30 | 1,246 | 178 | STRAIGHT LINE | 7.0000 | 178 | 178 | ||
| FRONT LOADING WASHER | 2020-06-30 | 1,569 | 392 | STRAIGHT LINE | 7.0000 | 224 | 224 | ||
| WASHER & DRYER | 2020-06-30 | 1,798 | 257 | STRAIGHT LINE | 7.0000 | 257 | 257 | ||
| REFRIGERATOR AND 2 ELEC RANGES | 2020-06-30 | 1,449 | 207 | STRAIGHT LINE | 7.0000 | 207 | 207 | ||
| ROOF REPLACEMENT | 2020-09-22 | 149,860 | STRAIGHT LINE | 15.0000 | 9,991 | 9,991 | |||
| COOL/HEAT PUMP - 103 | 2021-06-29 | 4,425 | STRAIGHT LINE | 7.0000 | 632 | 632 | |||
| PLANK FLOORING-GROUND LEVEL | 2021-06-29 | 7,126 | STRAIGHT LINE | 7.0000 | 1,018 | 1,018 | |||
| CARPET 305 | 2022-02-16 | 1,112 | STRAIGHT LINE | 5.0000 | 74 | 74 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 35,241 | 26,052 | 9,189 | 3,450,000 |
| BUILDING | 2,520,764 | 1,480,460 | 1,040,304 | |
| BLDGS EQUIP PORTABLE | 11,680 | 7,190 | 4,490 | |
| OFFICE FURNITURE & EQUIPMENT | 9,268 | 7,618 | 1,650 | |
| MAINTENANCE EQUIPMENT | 3,844 | 3,844 | ||
| LAND | 39,289 | 39,289 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 14,125 | 16,339 | 16,339 |
| RESERVE & REPLACEMENT | 40,476 | 61,704 | 61,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MANAGER'S APARTMENT | 7,925 | 7,925 | ||
| OFFICE EXPENSE | 3,132 | 3,132 | ||
| TELEPHONE/PAGER EXPENSE | 1,915 | 1,915 | ||
| ADVERTISING | 681 | 681 | ||
| CRIMINAL CHECK EXPENSE | 138 | 138 | ||
| MANAGER BACKUP | 130 | 130 | ||
| SERVICE CHARGE CHECKING | 172 | 172 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT ASSISTANCE PAYMENTS | 161,822 | 161,822 | |
| TENANT RENTAL PAYMENTS, NET | 89,805 | 89,805 | |
| CABLE & UTILITIES | 8,396 | 8,396 | |
| MANAGER'S APT. REVENUE | 7,925 | 7,925 | |
| LAUNDRY & VENDING | 2,354 | 2,354 | |
| DAMAGES AND CLEANING FEES | 410 | 410 | |
| SPECIAL CLAIMS REVENUE | 212 | 212 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS FUNDED | 11,856 | 11,973 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 20,386 | 20,386 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 3,200 | 3,200 |