| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 12,138 | 8,685 | 3,453 | 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 | 2008-01-09 | 4,600,046 | 1,890,959 | SL | 40.000000000000 | 115,001 | 0 | 115,001 | |
| Sylenoids/Fire Pum | 2009-04-06 | 2,670 | 2,626 | SL | 15.000000000000 | 0 | 0 | 0 | |
| Backflow | 2009-06-16 | 10,407 | 10,407 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 2 A/C Units | 2010-03-08 | 4,212 | 4,212 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Door w/ Keyless En | 2010-06-18 | 3,125 | 3,122 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Security System | 2011-03-18 | 6,557 | 5,388 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Sprinkler System | 2012-08-23 | 14,625 | 14,625 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Hot Water Heaters | 2013-05-10 | 18,015 | 13,411 | SL | 15.000000000000 | 1,201 | 0 | 1,201 | |
| Land | 2008-01-19 | 370,000 | L | 0 | 0 | 0 | |||
| 3 HVAC Replacements for Common Area | 2019-02-21 | 9,600 | 7,312 | SL | 7.000000000000 | 1,371 | 0 | 1,371 | |
| 2 PTAC Units | 2021-09-14 | 4,478 | 1,813 | SL | 7.000000000000 | 640 | 0 | 640 | |
| A/C Unit for 5th Floor | 2021-09-14 | 7,400 | 2,995 | SL | 7.000000000000 | 1,057 | 0 | 1,057 | |
| 4 PTAC Units | 2021-10-18 | 8,049 | 3,067 | SL | 7.000000000000 | 1,150 | 0 | 1,150 | |
| Intercom System | 2022-10-11 | 11,621 | 2,905 | SL | 7.000000000000 | 1,660 | 0 | 1,660 | |
| 3 PTAC Units | 2022-10-19 | 5,700 | 1,357 | SL | 7.000000000000 | 814 | 0 | 814 | |
| 7 PTAC Units | 2023-01-06 | 15,750 | 3,375 | SL | 7.000000000000 | 2,250 | 0 | 2,250 | |
| 2 PTAC units | 2023-01-11 | 3,800 | 814 | SL | 7.000000000000 | 543 | 0 | 543 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 4,600,046 | 2,005,960 | 2,594,086 | |
| Sylenoids/Fire Pum | 2,670 | 2,626 | 44 | |
| Backflow | 10,407 | 10,407 | 0 | |
| 2 A/C Units | 4,212 | 4,212 | 0 | |
| Door w/ Keyless En | 3,125 | 3,122 | 3 | |
| Security System | 6,557 | 5,388 | 1,169 | |
| Sprinkler System | 14,625 | 14,625 | 0 | |
| Hot Water Heaters | 18,015 | 14,612 | 3,403 | |
| Land | 370,000 | 0 | 370,000 | |
| 3 HVAC Replacements for Common Area | 9,600 | 8,683 | 917 | |
| 2 PTAC Units | 4,478 | 2,453 | 2,025 | |
| A/C Unit for 5th Floor | 7,400 | 4,052 | 3,348 | |
| 4 PTAC Units | 8,049 | 4,217 | 3,832 | |
| Intercom System | 11,621 | 4,565 | 7,056 | |
| 3 PTAC Units | 5,700 | 2,171 | 3,529 | |
| 7 PTAC Units | 15,750 | 5,625 | 10,125 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Tenant Deposits | 17,874 | 18,445 | 18,445 |
| Undeposited Funds | 425 | 277 | 277 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 56,414 | 0 | 56,414 | 0 |
| Utilities | 106,844 | 0 | 106,844 | 0 |
| General and Administrative | 37,492 | 0 | 37,492 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD Subsidy Revenue | 515,349 | 515,349 | |
| Laundry and Vending | 384 | 384 | |
| Tenant Charges | 342 | 342 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposits | 16,874 | 17,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 32,216 | 0 | 8,685 | 0 |