| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING EXPENSE | 7,650 | 7,650 | ||
| BOOKKEEPING | 10,603 | 10,603 |
| 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 | 2000-12-01 | 130,486 | STRAIGHT LINE | ||||||
| LANDSCAPING | 2002-06-15 | 3,255 | 3,255 | STRAIGHT LINE | 10.0000 | ||||
| PARKING LOT PAVING | 2009-06-30 | 28,750 | 28,750 | STRAIGHT LINE | 10.0000 | ||||
| BARRIER | 2011-09-21 | 1,638 | 1,638 | STRAIGHT LINE | 10.0000 | ||||
| FENCE | 2011-11-03 | 1,800 | 1,800 | STRAIGHT LINE | 10.0000 | ||||
| REPAIR/PAVE FRONT PARKING LOT | 2016-06-29 | 8,000 | 6,400 | STRAIGHT LINE | 10.0000 | 800 | 800 | ||
| PAVE BACK PARKING LOT | 2017-06-19 | 11,400 | 7,980 | STRAIGHT LINE | 10.0000 | 1,140 | 1,140 | ||
| REPLACE FRONT SIDEWALK | 2017-06-27 | 3,200 | 2,240 | STRAIGHT LINE | 10.0000 | 320 | 320 | ||
| SIDEWALKL | 2018-06-26 | 15,332 | 9,199 | STRAIGHT LINE | 10.0000 | 1,533 | 1,533 | ||
| BUILDING | 2000-12-01 | 2,910,937 | 1,716,251 | STRAIGHT LINE | 40.0000 | 72,776 | 72,776 | ||
| BUILDING SIGN | 2001-01-19 | 610 | 610 | STRAIGHT LINE | 10.0000 | ||||
| ADJUST BUILDING COST | 2001-07-01 | 9,931 | 5,857 | STRAIGHT LINE | 39.0000 | 255 | 255 | ||
| DOOR ENTRY PANEL | 2001-09-18 | 4,193 | 4,193 | STRAIGHT LINE | 10.0000 | ||||
| UPGRADE HANDICAP UNITS | 2003-07-01 | 9,698 | 9,698 | STRAIGHT LINE | 20.0000 | ||||
| OUTSIDE STORAGE BUILDING | 2003-12-15 | 948 | 948 | STRAIGHT LINE | 10.0000 | ||||
| 2 HVAC UNITS | 2004-02-24 | 1,300 | 1,300 | STRAIGHT LINE | 7.0000 | ||||
| CARPET | 2005-08-31 | 2,167 | 2,167 | STRAIGHT LINE | 10.0000 | ||||
| ELECTRIC AMP | 2006-03-28 | 1,059 | 1,059 | STRAIGHT LINE | 15.0000 | ||||
| WINDOWS | 2007-05-31 | 1,088 | 1,088 | STRAIGHT LINE | 15.0000 | ||||
| PAVILION | 2006-09-30 | 8,892 | 5,261 | STRAIGHT LINE | 30.0000 | 296 | 296 | ||
| HVAC UNITS | 2006-11-30 | 3,413 | 3,413 | STRAIGHT LINE | 7.0000 | ||||
| HVAC UNITS | 2006-08-31 | 5,000 | 5,000 | STRAIGHT LINE | 7.0000 | ||||
| CARPET | 2007-03-31 | 7,556 | 7,556 | STRAIGHT LINE | 10.0000 | ||||
| CARPET | 2007-06-03 | 3,951 | 3,951 | STRAIGHT LINE | 10.0000 | ||||
| PANIC BAR & LIGHT | 2007-11-30 | 765 | 765 | STRAIGHT LINE | 10.0000 | ||||
| HVACS | 2008-06-30 | 3,865 | 3,865 | STRAIGHT LINE | 7.0000 | ||||
| SECURITY LIGHT | 2007-11-30 | 1,212 | 1,212 | STRAIGHT LINE | 10.0000 | ||||
| CARPET | 2007-12-31 | 4,266 | 4,266 | STRAIGHT LINE | 10.0000 | ||||
| CARPET | 2008-06-30 | 1,195 | 1,195 | STRAIGHT LINE | 10.0000 | ||||
| SECURITY LIGHT | 2007-07-31 | 628 | 628 | STRAIGHT LINE | 10.0000 | ||||
| SECURITY LIGHT | 2007-07-31 | 700 | 700 | STRAIGHT LINE | 10.0000 | ||||
| DOORS | 2009-02-28 | 914 | 914 | STRAIGHT LINE | 10.0000 | ||||
| HVACS | 2008-11-30 | 3,844 | 3,844 | STRAIGHT LINE | 7.0000 | ||||
| TILE FLOORINGS' | 2009-03-20 | 1,770 | 1,770 | STRAIGHT LINE | 10.0000 | ||||
| SECURITY CAMERA | 2009-07-31 | 6,185 | 6,185 | STRAIGHT LINE | 5.0000 | ||||
| AUTOMATED DOOR ENTRY | 2009-07-31 | 4,739 | 4,739 | STRAIGHT LINE | 10.0000 | ||||
| PTAC - 5 | 2010-06-30 | 4,474 | 4,474 | STRAIGHT LINE | 7.0000 | ||||
| HVAC - 2 PTAC | 2011-05-11 | 1,740 | 1,740 | STRAIGHT LINE | 7.0000 | ||||
| AWNING | 2011-01-21 | 21,450 | 19,186 | STRAIGHT LINE | 15.0000 | 1,430 | 1,430 | ||
| SNOW GUARDS | 2010-12-31 | 13,475 | 12,127 | STRAIGHT LINE | 15.0000 | 898 | 898 | ||
| CARPET 204 | 2011-01-13 | 1,169 | 1,169 | STRAIGHT LINE | 7.0000 | ||||
| AMANA PTAC (8) | 2011-08-02 | 6,376 | 6,376 | STRAIGHT LINE | 7.0000 | ||||
| POWERWASH AND PAINT BUILDING | 2011-11-04 | 35,727 | 35,727 | STRAIGHT LINE | 10.0000 | ||||
| VINYL PLANKS IN 2ND FLOOR ACTIVITY RM | 2012-03-19 | 1,104 | 1,104 | STRAIGHT LINE | 7.0000 | ||||
| CARPET GROUND FLOOR HALLS | 2012-03-19 | 2,691 | 2,691 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 2ND FLOOR HALLS | 2012-03-19 | 2,676 | 2,676 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 005 | 2011-11-28 | 872 | 872 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 310 | 2011-11-28 | 856 | 856 | STRAIGHT LINE | 7.0000 | ||||
| 3RD FLOOR VINYL PLANK AT ELEVATOR | 2012-03-06 | 469 | 469 | STRAIGHT LINE | 7.0000 | ||||
| 2ND FLOOR VINYL PLANK AT ELEVATOR | 2012-03-06 | 469 | 469 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 001 | 2012-03-06 | 856 | 856 | STRAIGHT LINE | 7.0000 | ||||
| 3RD FLOOR VINYL PLANK ACT RM HALL | 2012-04-27 | 1,104 | 1,104 | STRAIGHT LINE | 7.0000 | ||||
| 1ST FLOOR VINYL PLANK - MAIN FOYER | 2012-07-18 | 1,133 | 1,133 | STRAIGHT LINE | 7.0000 | ||||
| 1ST FLOOR VINYL PLANK - ELEVATOR/LAUND. | 2012-07-18 | 1,044 | 1,044 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 1ST FLOOR HALLS | 2012-07-18 | 2,769 | 2,769 | STRAIGHT LINE | 7.0000 | ||||
| AMANA PTAC (2) (203 & 205) | 2012-07-23 | 2,000 | 2,000 | STRAIGHT LINE | 7.0000 | ||||
| DIGISMART PTAC (301 & 305) | 2012-10-16 | 1,819 | 1,819 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 3RD FLOOR HALL | 2013-01-10 | 2,676 | 2,676 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 311 | 2013-01-10 | 1,378 | 1,378 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 309 | 2013-03-14 | 1,195 | 1,195 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 302 | 2013-06-14 | 1,372 | 1,372 | STRAIGHT LINE | 7.0000 | ||||
| HEAT PUMPS AND DUCT ASSEMBLIES (3) | 2013-08-02 | 2,856 | 2,856 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 101 | 2013-09-20 | 1,389 | 1,389 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 109 | 2013-10-14 | 1,389 | 1,389 | STRAIGHT LINE | 7.0000 | ||||
| SURGE PROTECTOR | 2013-11-22 | 5,425 | 5,425 | STRAIGHT LINE | 10.0000 | ||||
| CARPET 203 | 2013-10-28 | 1,389 | 1,389 | STRAIGHT LINE | 7.0000 | ||||
| PTAC UNITS - 3 | 2014-08-21 | 2,876 | 2,876 | STRAIGHT LINE | 7.0000 | ||||
| SECURITY CAMERA SYSTEM | 2014-11-26 | 3,225 | 3,225 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 306 | 2015-04-24 | 1,513 | 1,513 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 205 | 2015-06-11 | 1,513 | 1,513 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 4 | 2015-11-19 | 1,513 | 1,513 | STRAIGHT LINE | 7.0000 | ||||
| PTAC UNITS - 2 | 2016-01-26 | 1,376 | 1,376 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 307 | 2016-04-05 | 1,563 | 1,563 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 207 | 2016-06-15 | 1,513 | 1,513 | STRAIGHT LINE | 7.0000 | ||||
| GUTTERS | 2016-06-27 | 5,510 | 4,408 | STRAIGHT LINE | 10.0000 | 551 | 551 | ||
| CARPET 301 | 2016-09-19 | 1,513 | 1,513 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 201 | 2017-06-23 | 1,608 | 1,609 | STRAIGHT LINE | 7.0000 | ||||
| CARPET 104 | 2017-08-25 | 1,548 | 1,548 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 210 | 2017-11-14 | 1,513 | 1,513 | STRAIGHT LINE | 5.0000 | ||||
| FLOORING IN HALLWAYS - 4 FLOORS | 2017-11-29 | 18,232 | 18,232 | STRAIGHT LINE | 5.0000 | ||||
| FLOORING IN OFFICE AND 108 | 2018-02-01 | 4,281 | 4,281 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 103 | 2018-04-19 | 1,563 | 1,563 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 106 | 2018-12-31 | 1,314 | 1,314 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 003 | 2019-06-05 | 1,597 | 1,597 | STRAIGHT LINE | 5.0000 | ||||
| CARPET 105 | 2020-01-28 | 1,276 | 1,127 | STRAIGHT LINE | 5.0000 | 149 | 149 | ||
| ENTRANCE FLOORING | 2020-03-24 | 2,546 | 2,164 | STRAIGHT LINE | 5.0000 | 382 | 382 | ||
| CARPET 109 | 2020-06-09 | 1,276 | 1,020 | STRAIGHT LINE | 5.0000 | 256 | 256 | ||
| FLOORING AT ELEVATORS, ENTRANCE | 2020-05-11 | 5,655 | 4,524 | STRAIGHT LINE | 5.0000 | 1,131 | 1,131 | ||
| CARPET 208 | 2020-06-30 | 1,276 | 1,020 | STRAIGHT LINE | 5.0000 | 256 | 256 | ||
| CARPET 209 | 2021-04-13 | 1,349 | 855 | STRAIGHT LINE | 5.0000 | 270 | 270 | ||
| CARPET 310 | 2021-05-10 | 2,533 | 1,562 | STRAIGHT LINE | 5.0000 | 507 | 507 | ||
| PTAC-5 | 2021-12-31 | 4,123 | 2,062 | STRAIGHT LINE | 5.0000 | 825 | 825 | ||
| FLOORING 108 | 2022-03-31 | 2,481 | 1,240 | STRAIGHT LINE | 5.0000 | 496 | 496 | ||
| FLOORING- 109 | 2022-03-31 | 1,425 | 641 | STRAIGHT LINE | 5.0000 | 285 | 285 | ||
| FLOORING-103 | 2022-03-31 | 1,425 | 641 | STRAIGHT LINE | 5.0000 | 285 | 285 | ||
| FLOORING-309 | 2022-03-31 | 1,425 | 641 | STRAIGHT LINE | 5.0000 | 285 | 285 | ||
| FLOORING 207 | 2022-05-31 | 2,533 | 1,056 | STRAIGHT LINE | 5.0000 | 507 | 507 | ||
| CARPET & FLOORING 107 | 2022-08-31 | 2,621 | 917 | STRAIGHT LINE | 5.0000 | 524 | 524 | ||
| CARPET 106 | 2023-08-31 | 1,147 | 191 | STRAIGHT LINE | 5.0000 | 229 | 229 | ||
| PTAC 304 | 2023-09-12 | 1,031 | 172 | STRAIGHT LINE | 5.0000 | 206 | 206 | ||
| PTAC SECOND FLOOR COMMON | 2023-09-30 | 1,041 | 156 | STRAIGHT LINE | 5.0000 | 208 | 208 | ||
| FLOORING 002 | 2023-11-21 | 2,651 | 309 | STRAIGHT LINE | 5.0000 | 530 | 530 | ||
| REPLCED FLOORING 106 | 2023-12-31 | 3,495 | 349 | STRAIGHT LINE | 5.0000 | 699 | 699 | ||
| REPLACED FLOORING 211 | 2024-02-16 | 2,651 | 221 | STRAIGHT LINE | 5.0000 | 530 | 530 | ||
| REPLACED FLOORING 104 | 2024-05-13 | 3,495 | 116 | STRAIGHT LINE | 5.0000 | 699 | 699 | ||
| SMOKE/CO DETECTORS | 2024-06-27 | 2,144 | STRAIGHT LINE | 10.0000 | 214 | 214 | |||
| FRONT LOADING WASHER | 2001-02-12 | 995 | 995 | STRAIGHT LINE | 8.0000 | ||||
| DRYER | 2005-08-18 | 567 | 567 | STRAIGHT LINE | 7.0000 | ||||
| REFRIGERATOR | 2007-12-31 | 935 | 935 | STRAIGHT LINE | 7.0000 | ||||
| ELECTRIC RANGE | 2008-06-30 | 665 | 665 | STRAIGHT LINE | 7.0000 | ||||
| REFRIGERATOR | 2009-06-30 | 717 | 717 | STRAIGHT LINE | 7.0000 | ||||
| RANGES | 2008-11-30 | 715 | 715 | STRAIGHT LINE | 7.0000 | ||||
| COIN OPERATED LAUNDRY | 2009-03-31 | 865 | 865 | STRAIGHT LINE | 7.0000 | ||||
| LAUNDRY MACHINE | 2008-09-30 | 771 | 771 | STRAIGHT LINE | 7.0000 | ||||
| RANGES | 2009-07-31 | 1,815 | 1,815 | STRAIGHT LINE | 7.0000 | ||||
| RANGES | 2010-11-30 | 1,990 | 1,990 | STRAIGHT LINE | 7.0000 | ||||
| RANGES | 2010-06-30 | 1,759 | 1,759 | STRAIGHT LINE | 7.0000 | ||||
| ELECTRIC RANGES (5) | 2011-07-29 | 1,924 | 1,924 | STRAIGHT LINE | 7.0000 | ||||
| WATER HEATER, AND INSTALL | 2011-11-03 | 1,170 | 1,170 | STRAIGHT LINE | 7.0000 | ||||
| FRONT LOADING WASHER (2) | 2013-06-27 | 3,213 | 3,213 | STRAIGHT LINE | 7.0000 | ||||
| COMMERCIAL WASHER | 2014-07-14 | 1,690 | 1,690 | STRAIGHT LINE | 7.0000 | ||||
| FRONT LOADING WASHER | 2019-06-30 | 1,453 | 1,038 | STRAIGHT LINE | 7.0000 | 208 | 208 | ||
| REFRIGERATOR 204 | 2023-01-25 | 664 | 135 | STRAIGHT LINE | 7.0000 | 95 | 95 | ||
| REFRIGERATOR 310 | 2023-01-25 | 664 | 135 | STRAIGHT LINE | 7.0000 | 95 | 95 | ||
| WASHER | 2023-12-05 | 1,849 | 154 | STRAIGHT LINE | 7.0000 | 264 | 264 | ||
| ACTIVITY ROOM FURNITURE | 2002-02-19 | 2,170 | 2,170 | STRAIGHT LINE | 8.0000 | ||||
| OFFICE EQUIPMENT | 2000-12-01 | 7,442 | 7,442 | STRAIGHT LINE | 5.0000 | ||||
| COMPUTER SOFTWARE | 2006-06-01 | 600 | 600 | STRAIGHT LINE | 3.0000 | ||||
| DELL COMPUTER | 2008-01-31 | 1,165 | 1,165 | STRAIGHT LINE | 5.0000 | ||||
| SECURITY SYST GROUND LEVEL | 2009-03-18 | 518 | 518 | STRAIGHT LINE | 5.0000 | ||||
| FRONT DOOR ADA AUTO OPENER | 2024-08-31 | 3,250 | STRAIGHT LINE | 5.0000 | 542 | 542 | |||
| REPLACED FLOORING 205 | 2024-10-10 | 2,670 | STRAIGHT LINE | 5.0000 | 356 | 356 | |||
| REPLACE WINDOW | 2024-10-10 | 1,395 | STRAIGHT LINE | 10.0000 | 93 | 93 | |||
| GEORGE WILSON CO. | 2025-01-16 | 2,670 | STRAIGHT LINE | 5.0000 | 267 | 267 | |||
| 3 PTAC | 2025-06-03 | 2,655 | STRAIGHT LINE | 5.0000 | 44 | 44 | |||
| LOWES | 2025-01-16 | 2,374 | STRAIGHT LINE | 7.0000 | 170 | 170 | |||
| FIRE FIGHTER SALES & SERVICE | 2025-01-31 | 6,258 | STRAIGHT LINE | 7.0000 | 602 | 602 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 73,375 | 65,055 | 8,320 | 4,100,000 |
| BUILDING | 3,240,179 | 2,078,807 | 1,161,372 | |
| BLDGS EQUIP PORTABLE | 33,052 | 22,727 | 10,325 | |
| FURNITURE | 2,170 | 2,170 | ||
| OFFICE FURNITURE & EQUIPMENT | 10,174 | 10,174 | ||
| LAND | 130,486 | 130,486 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 666 | 666 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVE & REPLACEMENT | 234,746 | 246,615 | 246,615 |
| SECURITY DEPOSITS | 11,837 | 14,238 | 14,238 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MANAGER'S APARTMENT | 8,373 | 8,373 | ||
| OFFICE EXPENSE | 9,061 | 9,061 | ||
| TELEPHONE/PAGER EXPENSE | 3,441 | 3,441 | ||
| BAD DEBT EXPENSE | 1,147 | 1,147 | ||
| ADVERTISING | ||||
| MISC ADMIN EXPENSE | 670 | 670 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT ASSISTANCE PAYMENTS | 167,661 | 167,661 | |
| TENANT RENTAL PAYMENTS | 119,947 | 119,947 | |
| MANAGER'S APT REVENUE | 9,572 | 9,572 | |
| TENANT CABLE & UTILITIES | 6,324 | 6,324 | |
| LAUNDRY & VENDING | 2,999 | 2,999 | |
| DAMAGES & CLEANING FEES | 1,025 | 1,025 | |
| SECURITY DEPOSITS RETAINED | 1,635 | 1,635 | |
| OTHER TENANT REVENUES | 158 | 158 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS FUNDED | 8,598 | 10,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 24,966 | 24,966 |