| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 13,120 | 13,120 |
| 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-PHASE IV | 1999-12-31 | 210,000 | |||||||
| BUILDING -PHASE IV | 2000-07-01 | 847,572 | 690,901 | S/L | 27.5000 | 30,821 | 30,821 | ||
| CARPET-PHASE IV | 2005-09-07 | 2,476 | 2,475 | 200DB | 7.0000 | ||||
| APPLIANCES-PH IV | 2005-12-28 | 304 | 303 | 200DB | 7.0000 | ||||
| FURNITURE-PHASE IV | 2006-07-01 | 3,713 | 3,713 | 200DB | 7.0000 | ||||
| EQUIPMENT-PHASE IV | 2007-07-01 | 2,203 | 2,203 | 200DB | 7.0000 | ||||
| BUILDING- PHASE I | 2016-07-01 | 467,247 | 109,725 | S/L | 27.5000 | 16,991 | 16,991 | ||
| HAND RAIL-PHASE I | 2016-07-01 | 276 | 65 | S/L | 27.5000 | 10 | 10 | ||
| CARPET-PHASE 1 | 2016-07-01 | 3,013 | 710 | S/L | 27.5000 | 109 | 109 | ||
| CARPET-PHASE 1 | 2016-07-01 | 2,626 | 614 | S/L | 27.5000 | 96 | 96 | ||
| CARPET-PHASE 1 | 2016-07-01 | 686 | 686 | 200DB | 5.0000 | ||||
| APPLIANCES-PHASE 1 | 2016-07-01 | 765 | 765 | 200DB | 5.0000 | ||||
| EQUIPMENT-PHASE 1 | 2016-07-01 | 58,229 | 58,229 | 200DB | 5.0000 | ||||
| BUILDING- PHASE II | 2016-01-01 | 270,329 | 68,398 | S/L | 27.5000 | 9,830 | 9,830 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 1,758 | 445 | S/L | 27.5000 | 64 | 64 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 5,523 | 1,398 | S/L | 27.5000 | 201 | 201 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 1,118 | 285 | S/L | 27.5000 | 40 | 40 | ||
| EQUIPMENT-PHASE II | 1999-09-01 | 51,952 | 51,952 | 200DB | 5.0000 | ||||
| BUILDING- PHASE 1 | 2016-07-01 | 1,182 | 278 | S/L | 27.5000 | 43 | 43 | ||
| EQUIPMENT-PHASE II | 2017-07-31 | 4,110 | 4,110 | 200DB | 5.0000 | ||||
| EQUIPMENT-PHASE I | 2017-08-01 | 7,994 | 7,994 | 200DB | 5.0000 | ||||
| EQUIPMENT-PHASE IV | 2017-08-24 | 2,697 | 2,697 | 200DB | 5.0000 | ||||
| ROOF- PHASE I | 2018-07-24 | 5,400 | 874 | S/L | 27.5000 | 197 | 197 | ||
| CARPET- PHASE II | 2018-11-02 | 1,483 | 1,382 | 200DB | 5.0000 | 101 | 101 | ||
| EQUIPMENT-PHASE II | 2018-12-31 | 2,304 | 2,146 | 200DB | 5.0000 | 158 | 158 | ||
| CARPET- PHASE I | 2018-05-01 | 1,446 | 1,371 | 200DB | 5.0000 | 75 | 75 | ||
| DECK- PHASE I | 2018-06-16 | 3,100 | 513 | S/L | 27.5000 | 112 | 112 | ||
| CARPET-PHASE I | 2018-10-03 | 1,148 | 1,069 | 200DB | 5.0000 | 79 | 79 | ||
| PARKING LOT- PH I | 2019-09-23 | 4,790 | 1,474 | 150DB | 15.0000 | 331 | 331 | ||
| PARKING LOT- PH II | 2019-09-23 | 5,973 | 1,837 | 150DB | 15.0000 | 413 | 413 | ||
| PARKING LOT-PH IV | 2019-09-23 | 2,896 | 891 | 150DB | 15.0000 | 200 | 200 | ||
| HVAC- PH II | 2019-07-31 | 5,902 | 743 | S/L | 27.5000 | 214 | 214 | ||
| HVAC- PH I | 2019-12-31 | 16,949 | 1,874 | S/L | 27.5000 | 617 | 617 | ||
| ROOF- PH IV | 2020-11-01 | 29,200 | 2,257 | S/L | 27.5000 | 1,062 | 1,062 | ||
| HVAC- PH I | 2020-08-28 | 8,853 | 765 | S/L | 27.5000 | 322 | 322 | ||
| HVAC- PH II | 2020-05-29 | 2,951 | 281 | S/L | 27.5000 | 108 | 108 | ||
| HVAC- PH IV | 2020-03-18 | 5,902 | 600 | S/L | 27.5000 | 214 | 214 | ||
| PARKING LOT- PH 1 | 2021-08-09 | 6,125 | 888 | 150DB | 15.0000 | 524 | 524 | ||
| PARKING LOT- PH II | 2021-08-09 | 7,525 | 1,091 | 150DB | 15.0000 | 643 | 643 | ||
| PARKING LOT- PH IV | 2021-08-09 | 3,850 | 559 | 150DB | 15.0000 | 329 | 329 | ||
| HVAC- PH II | 2021-08-26 | 3,552 | 177 | S/L | 27.5000 | 129 | 129 | ||
| HVACS-PH I | 2021-08-25 | 21,311 | 1,066 | S/L | 27.5000 | 775 | 775 | ||
| WATER HEATER- PH 1 | 2022-04-19 | 1,150 | 30 | S/L | 27.5000 | 41 | 41 | ||
| APPLIANCES- PHASE 1 | 2022-06-21 | 6,672 | 1,334 | 200DB | 5.0000 | 2,135 | 2,135 | ||
| FLOORING- PHASE 1 | 2022-06-23 | 4,727 | 945 | 200DB | 5.0000 | 1,513 | 1,513 | ||
| FLOORING- PHASE 1 | 2022-06-24 | 4,811 | 962 | 200DB | 5.0000 | 1,540 | 1,540 | ||
| FLOORING- PHASE II | 2022-06-23 | 2,211 | 442 | 200DB | 5.0000 | 708 | 708 | ||
| HVAC- PHASE IV | 2022-05-17 | 4,800 | 109 | S/L | 27.5000 | 175 | 175 | ||
| HVAC- PHASE IV | 2022-06-27 | 4,800 | 95 | S/L | 27.5000 | 174 | 174 | ||
| FLOORING- PHASE II | 2023-03-01 | 2,431 | 200DB | 5.0000 | 486 | 486 | |||
| FLOORING- PHASE II | 2023-06-01 | 2,711 | 200DB | 5.0000 | 542 | 542 | |||
| FLOORING- PHASE II | 2023-08-20 | 5,300 | 200DB | 5.0000 | 1,060 | 1,060 | |||
| FLOORING- PHASE I | 2023-03-01 | 4,579 | 200DB | 5.0000 | 916 | 916 | |||
| FLOORING- PHASE I | 2023-09-19 | 1,000 | 200DB | 5.0000 | 200 | 200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,921,915 | 1,108,017 | 813,898 | 813,898 | |
| 210,000 | 210,000 | 210,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 733 | 733 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGES |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 421,848 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVES | 36,134 | 36,137 | 36,137 |
| TENANT DEPOSITS HELD IN TRUST | 27,322 | 27,322 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| UTILITIES | 52,040 | 52,040 | ||
| INSURANCE | 90,993 | 90,993 | ||
| MANAGEMENT | 15,251 | 15,251 | ||
| BANK CHARGES | 15 | 15 | ||
| ADMINISTRATIVE | 4,354 | 4,354 | ||
| OFFICE SUPPLIES | 19,655 | 19,655 | ||
| OFFICE EXPENSES | 5,327 | 5,327 | ||
| CONVENTIONS AND MEETINGS | 1,062 | 1,062 | ||
| KHC FEES | 900 | 900 | ||
| OPERATING AND MAINTENANCE | 53,137 | 18,772 | 34,365 | |
| APPLICATION PROCESSING | 1,668 | 1,668 | ||
| ANNUAL FILING FEE | 15 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 378,874 | 378,874 | |
| MISCELLANEOUS INCOME | 1,575 | 1,575 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 25,294 | 26,194 |