| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 25,470 | 25,470 |
| 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 | 721,722 | S/L | 27.5000 | 30,820 | 30,820 | ||
| 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 | 126,716 | S/L | 27.5000 | 16,990 | 16,990 | ||
| HAND RAIL-PHASE I | 2016-07-01 | 276 | 75 | S/L | 27.5000 | 10 | 10 | ||
| CARPET-PHASE 1 | 2016-07-01 | 3,013 | 819 | S/L | 27.5000 | 110 | 110 | ||
| CARPET-PHASE 1 | 2016-07-01 | 2,626 | 710 | S/L | 27.5000 | 95 | 95 | ||
| 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 | 78,228 | S/L | 27.5000 | 9,830 | 9,830 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 1,758 | 509 | S/L | 27.5000 | 64 | 64 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 5,523 | 1,599 | S/L | 27.5000 | 201 | 201 | ||
| BLDG IMPROVE PH II | 2016-01-01 | 1,118 | 325 | S/L | 27.5000 | 41 | 41 | ||
| EQUIPMENT-PHASE II | 1999-09-01 | 51,952 | 51,952 | 200DB | 5.0000 | ||||
| BUILDING- PHASE 1 | 2016-07-01 | 1,182 | 321 | S/L | 27.5000 | 43 | 43 | ||
| EQUIPMENT-PHASE II | 2017-07-31 | 2,697 | 2,697 | 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 | 1,071 | S/L | 27.5000 | 196 | 196 | ||
| CARPET- PHASE II | 2018-11-02 | 1,483 | 1,483 | 200DB | 5.0000 | ||||
| EQUIPMENT-PHASE II | 2018-12-31 | 2,304 | 2,304 | 200DB | 5.0000 | ||||
| CARPET- PHASE I | 2018-05-01 | 1,446 | 1,446 | 200DB | 5.0000 | ||||
| DECK- PHASE I | 2018-06-16 | 3,100 | 625 | S/L | 27.5000 | 113 | 113 | ||
| CARPET-PHASE I | 2018-10-03 | 1,148 | 1,148 | 200DB | 5.0000 | ||||
| PARKING LOT- PH I | 2019-09-23 | 4,790 | 1,805 | 150DB | 15.0000 | 299 | 299 | ||
| PARKING LOT- PH II | 2019-09-23 | 5,973 | 2,250 | 150DB | 15.0000 | 373 | 373 | ||
| PARKING LOT-PH IV | 2019-09-23 | 2,896 | 1,091 | 150DB | 15.0000 | 181 | 181 | ||
| HVAC- PH II | 2019-07-31 | 5,902 | 957 | S/L | 27.5000 | 215 | 215 | ||
| HVAC- PH I | 2019-12-31 | 16,949 | 2,491 | S/L | 27.5000 | 616 | 616 | ||
| ROOF- PH IV | 2020-11-01 | 29,200 | 3,319 | S/L | 27.5000 | 1,061 | 1,061 | ||
| HVAC- PH I | 2020-08-28 | 8,853 | 1,087 | S/L | 27.5000 | 322 | 322 | ||
| HVAC- PH II | 2020-05-29 | 2,951 | 389 | S/L | 27.5000 | 107 | 107 | ||
| HVAC- PH IV | 2020-03-18 | 5,902 | 814 | S/L | 27.5000 | 215 | 215 | ||
| PARKING LOT- PH 1 | 2021-08-09 | 6,125 | 1,412 | 150DB | 15.0000 | 471 | 471 | ||
| PARKING LOT- PH II | 2021-08-09 | 7,525 | 1,734 | 150DB | 15.0000 | 579 | 579 | ||
| PARKING LOT- PH IV | 2021-08-09 | 3,850 | 888 | 150DB | 15.0000 | 296 | 296 | ||
| HVAC- PH II | 2021-08-26 | 3,552 | 306 | S/L | 27.5000 | 129 | 129 | ||
| HVACS-PH I | 2021-08-25 | 21,311 | 1,841 | S/L | 27.5000 | 775 | 775 | ||
| WATER HEATER- PH 1 | 2022-04-19 | 1,150 | 71 | S/L | 27.5000 | 42 | 42 | ||
| APPLIANCES- PHASE 1 | 2022-06-21 | 6,672 | 3,469 | 200DB | 5.0000 | 1,281 | 1,281 | ||
| FLOORING- PHASE 1 | 2022-06-23 | 4,727 | 2,458 | 200DB | 5.0000 | 908 | 908 | ||
| FLOORING- PHASE 1 | 2022-06-24 | 4,811 | 2,502 | 200DB | 5.0000 | 923 | 923 | ||
| FLOORING- PHASE II | 2022-06-23 | 2,211 | 1,150 | 200DB | 5.0000 | 424 | 424 | ||
| HVAC- PHASE IV | 2022-05-17 | 4,800 | 284 | S/L | 27.5000 | 174 | 174 | ||
| HVAC- PHASE IV | 2022-06-27 | 4,800 | 269 | S/L | 27.5000 | 175 | 175 | ||
| FLOORING- PHASE II | 2023-03-01 | 2,431 | 486 | 200DB | 5.0000 | 778 | 778 | ||
| FLOORING- PHASE II | 2023-06-01 | 2,711 | 542 | 200DB | 5.0000 | 868 | 868 | ||
| FLOORING- PHASE II | 2023-08-20 | 5,300 | 1,060 | 200DB | 5.0000 | 1,696 | 1,696 | ||
| FLOORING- PHASE I | 2023-03-01 | 4,579 | 916 | 200DB | 5.0000 | 1,465 | 1,465 | ||
| FLOORING- PHASE I | 2023-09-19 | 1,000 | 200 | 200DB | 5.0000 | 320 | 320 | ||
| BLDG IMPROVE- PH I | 2024-10-01 | 20,380 | S/L | 27.5000 | 154 | 154 | |||
| HVAC- PH II | 2024-08-01 | 7,498 | S/L | 27.5000 | 102 | 102 | |||
| HVAC- PH II | 2024-10-25 | 4,650 | S/L | 27.5000 | 35 | 35 | |||
| FLOORING- PHASE I | 2024-07-24 | 5,690 | 200DB | 5.0000 | 1,138 | 1,138 | |||
| HVAC- PH I | 2024-08-01 | 6,384 | S/L | 27.5000 | 87 | 87 | |||
| FLOORING- PHASE I | 2024-09-01 | 3,480 | 200DB | 5.0000 | 696 | 696 | |||
| HVAC- PH I | 2024-11-13 | 4,650 | S/L | 27.5000 | 21 | 21 | |||
| HVAC- PH I | 2024-11-13 | 4,650 | S/L | 27.5000 | 21 | 21 | |||
| DISPOSE EQUIPMENT-PHASE II | 2017-07-31 | 1,413 | 1,413 | 200DB | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,977,883 | 1,182,066 | 795,817 | 795,817 | |
| 210,000 | 210,000 | 210,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 537 | 537 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGES |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 354,370 |
| 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 | 36,137 | 18,489 | 18,489 |
| TENANT DEPOSITS HELD IN TRUST | 27,322 | 28,212 | 28,212 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| UTILITIES | 42,448 | 42,448 | ||
| INSURANCE | 94,260 | 94,260 | ||
| MANAGEMENT | 14,581 | 14,581 | ||
| ADMINISTRATIVE | 3,365 | 3,365 | ||
| OFFICE SUPPLIES | 17,651 | 17,651 | ||
| OFFICE EXPENSES | 4,354 | 4,354 | ||
| CONVENTIONS AND MEETINGS | 1,217 | 1,217 | ||
| KHC FEES | 900 | 900 | ||
| OPERATING AND MAINTENANCE | 46,835 | 30,826 | 16,009 | |
| APPLICATION PROCESSING | 548 | 548 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 381,737 | 381,737 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 26,194 | 27,012 |