| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 12,180 | 4,740 | 7,440 | 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 | 1,079,151 | SL | 40.000000000000 | 46,550 | 0 | 46,550 | |
| 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 | 3,689 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Lobby Furniture | 2017-06-30 | 3,954 | 3,954 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Cabinets | 2021-06-22 | 5,200 | 2,229 | SL | 7.000000000000 | 743 | 0 | 743 | |
| 4 Refrigerators | 2022-05-23 | 3,796 | 1,129 | SL | 7.000000000000 | 542 | 0 | 542 | |
| Roof | 2022-02-03 | 72,795 | 8,797 | SL | 20.000000000000 | 3,640 | 0 | 3,640 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 1,954,722 | 1,125,701 | 829,021 | |
| 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 | 3,689 | 3 | |
| Lobby Furniture | 3,954 | 3,954 | 0 | |
| Cabinets | 5,200 | 2,972 | 2,228 | |
| 4 Refrigerators | 3,796 | 1,671 | 2,125 | |
| Roof | 72,795 | 12,437 | 60,358 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Tenant Deposits Held in Trust | 9,585 | 9,738 | 9,738 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and Insurance | 61,503 | 0 | 61,503 | 0 |
| Utilities | 53,684 | 0 | 53,684 | 0 |
| Administrative | 15,843 | 0 | 15,843 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD Subsidy Income | 364,622 | 364,622 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposit | 8,554 | 8,725 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 19,404 | 0 | 0 | 0 |