| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 14,228 | 62 | 14,166 | 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 | 2000-01-01 | 3,326,218 | 2,085,190 | SL | 40.000000000000 | 80,357 | 0 | 80,357 | |
| Land | 2000-01-01 | 392,040 | SL | 0 % | 0 | 0 | 0 | ||
| Building | 2000-07-01 | 8,867 | 5,328 | SL | 40.000000000000 | 222 | 0 | 222 | |
| Water Softner Syst | 2002-06-01 | 4,182 | 4,182 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Gate/Sign | 2003-06-30 | 46,002 | 46,002 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Copier | 2005-06-30 | 2,499 | 2,499 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Walkway and Gate | 2007-02-28 | 9,146 | 4,175 | SL | 39.000000000000 | 235 | 0 | 235 | |
| Computer and Print | 2006-11-29 | 1,978 | 1,946 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Computer | 2007-06-21 | 1,487 | 1,487 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TV | 2007-06-26 | 100 | 100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Desk | 2008-06-30 | 996 | 996 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Lobby Furniture | 2008-06-30 | 1,842 | 1,842 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Area Rug | 2000-06-17 | 1,113 | 80 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC Unit | 2009-06-04 | 3,600 | 3,600 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC Unit | 2009-06-10 | 2,750 | 2,750 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Condesor Unit | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Condesor Unit | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Condesor Unit | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Office Equipment | 2010-01-07 | 1,489 | 1,489 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Patio Furniture | 2011-06-30 | 3,003 | 3,003 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AC Unit | 2010-09-30 | 2,300 | 2,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Awning | 2011-06-22 | 5,181 | 5,181 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Furniture | 2012-06-07 | 3,310 | 3,310 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Door System | 2012-11-12 | 4,867 | 4,867 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Refrigerators | 2016-05-27 | 4,725 | 4,725 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Stove | 2016-05-27 | 2,775 | 2,772 | SL | 7.000000000000 | 3 | 0 | 3 | |
| Trash Chute Cleaner | 2017-06-08 | 3,692 | 3,689 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Comm. Room Furniture | 2017-06-15 | 8,232 | 8,232 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fence Replacement | 2018-05-04 | 24,375 | 10,021 | SL | 15.000000000000 | 1,625 | 0 | 1,625 | |
| Kitchen Cabinets | 2018-06-25 | 7,600 | 6,516 | SL | 7.000000000000 | 1,084 | 0 | 1,084 | |
| Comm. Room Kitchen Renovation | 2019-06-16 | 24,500 | 17,500 | SL | 7.000000000000 | 3,500 | 0 | 3,500 | |
| Comm. Room Dining Tables and Chairs | 2019-06-11 | 14,867 | 10,797 | SL | 7.000000000000 | 2,124 | 0 | 2,124 | |
| Common Area Furniture | 2020-05-26 | 14,872 | 8,677 | SL | 7.000000000000 | 2,125 | 0 | 2,125 | |
| Front Entrance Awning | 2020-06-23 | 11,177 | 6,388 | SL | 7.000000000000 | 1,597 | 0 | 1,597 | |
| New Roof | 2021-12-31 | 92,438 | 12,163 | SL | 19.000000000000 | 4,865 | 0 | 4,865 | |
| 1 Tank - Water Softener System | 2025-06-06 | 4,244 | SL | 10.000000000000 | 35 | 0 | 35 | ||
| 1 Tank - water Softner System from #38 | 2002-06-01 | 4,181 | 4,181 | SL | 10.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 3,326,218 | 2,165,547 | 1,160,671 | |
| Land | 392,040 | 0 | 392,040 | |
| Building | 8,867 | 5,550 | 3,317 | |
| Water Softner Syst | 4,182 | 4,182 | 0 | |
| Gate/Sign | 46,002 | 46,002 | 0 | |
| Copier | 2,499 | 2,499 | 0 | |
| Walkway and Gate | 9,146 | 4,410 | 4,736 | |
| Computer and Print | 1,978 | 1,946 | 32 | |
| Computer | 1,487 | 1,487 | 0 | |
| TV | 100 | 100 | 0 | |
| Desk | 996 | 996 | 0 | |
| Lobby Furniture | 1,842 | 1,842 | 0 | |
| Area Rug | 1,113 | 80 | 1,033 | |
| PTAC Unit | 3,600 | 3,600 | 0 | |
| PTAC Unit | 2,750 | 2,750 | 0 | |
| Condesor Unit | 1,875 | 1,875 | 0 | |
| Condesor Unit | 1,875 | 1,875 | 0 | |
| Condesor Unit | 1,875 | 1,875 | 0 | |
| Office Equipment | 1,489 | 1,489 | 0 | |
| Patio Furniture | 3,003 | 3,003 | 0 | |
| AC Unit | 2,300 | 2,300 | 0 | |
| Awning | 5,181 | 5,181 | 0 | |
| Furniture | 3,310 | 3,310 | 0 | |
| Door System | 4,867 | 4,867 | 0 | |
| Trash Chute Cleaner | 3,692 | 3,689 | 3 | |
| Comm. Room Furniture | 8,232 | 8,232 | 0 | |
| Fence Replacement | 24,375 | 11,646 | 12,729 | |
| Kitchen Cabinets | 7,600 | 7,600 | 0 | |
| Comm. Room Kitchen Renovation | 24,500 | 21,000 | 3,500 | |
| Comm. Room Dining Tables and Chairs | 14,867 | 12,921 | 1,946 | |
| Common Area Furniture | 14,872 | 10,802 | 4,070 | |
| Front Entrance Awning | 11,177 | 7,985 | 3,192 | |
| New Roof | 92,438 | 17,028 | 75,410 | |
| 1 Tank - Water Softener System | 4,244 | 35 | 4,209 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Tenant Deposits Held in Trust | 18,845 | 18,782 | 18,782 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and Insurance | 156,634 | 0 | 121,695 | 0 |
| Utilities | 73,542 | 0 | 73,542 | 0 |
| Administrative | 0 | 0 | 34,939 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD Subsidy Income | 717,079 | 717,079 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposits | 17,344 | 17,282 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 35,833 | 0 | 35,833 | 0 |