| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,500 | 40 | 1,392 | 5,068 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| DEFERRED COSTS | 2017-11-01 | 90,577 | 17,900 | 420.000000000000 | 2,588 | 0 | 2,588 | 20,488 |
| 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 | 1988-10-01 | 39,640 | L | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 1988-10-01 | 723,805 | 641,005 | SL | 40.000000000000 | 18,095 | 0 | 18,095 | |
| DOOR CLOSURES | 1998-02-01 | 1,090 | 1,090 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CANOPY & PEASE DOOR | 1998-10-01 | 2,963 | 2,963 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1989-12-01 | 5,847 | 5,847 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER & PRINTER | 2002-08-01 | 1,591 | 1,591 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CONCRETE REPLACEMENT CAP | 2005-10-01 | 1,184 | 561 | ADS | 40.000000000000 | 30 | 0 | 30 | |
| BUILDING IMPROVEMENTS | 2006-03-03 | 2,246 | NC | 0 % | 0 | 0 | 0 | ||
| LIGHTNING PROTECTION SYSTEM | 2010-09-09 | 4,212 | 1,483 | SL | 40.000000000000 | 105 | 0 | 105 | |
| BATHTUB EASY STEPS | 2011-02-08 | 1,905 | 650 | SL | 40.000000000000 | 48 | 0 | 48 | |
| HALLS & COMMON AREAS CARPETING | 2012-08-21 | 2,902 | 2,902 | SL | 9.000000000000 | 0 | 0 | 0 | |
| ROOF | 2012-10-06 | 23,940 | 7,173 | SL | 40.000000000000 | 599 | 0 | 599 | |
| CARPET 3RD FLOOR | 2013-03-07 | 2,293 | 2,293 | SL | 9.000000000000 | 0 | 0 | 0 | |
| WALK IN SHOWER UNIT #8 | 2016-11-29 | 1,105 | 216 | SL | 40.000000000000 | 28 | 0 | 28 | |
| HVAC UNIT FOR MAINTE/MGR OFFICE | 2017-02-22 | 2,984 | 566 | SL | 40.000000000000 | 75 | 0 | 75 | |
| 3 DOOR OPENERS FOR HANDICAP | 2017-03-16 | 10,933 | 2,073 | SL | 40.000000000000 | 273 | 0 | 273 | |
| AUTO OPERATION FOR ENTRYWAY DOORS | 2017-02-27 | 16,286 | 3,088 | SL | 40.000000000000 | 407 | 0 | 407 | |
| FIRE PANEL INSIDE & ENTRY OF BLDG | 2017-04-28 | 23,698 | 4,394 | SL | 40.000000000000 | 592 | 0 | 592 | |
| ELECTRICAL WIRING FOR NEW FIRE PANEL | 2017-02-03 | 1,076 | 206 | SL | 40.000000000000 | 27 | 0 | 27 | |
| DEVELOPER FEE | 2017-09-29 | 96,443 | 16,878 | SL | 40.000000000000 | 2,411 | 0 | 2,411 | |
| HVAC UNIT FOR COMMUNITY ROOM | 2017-02-28 | 2,733 | 518 | SL | 40.000000000000 | 68 | 0 | 68 | |
| 3 DESKTOP COMPUTERS | 2019-04-12 | 2,499 | 2,499 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EMERGENCY ALARM SYSTEM | 2019-05-16 | 12,088 | 1,637 | SL | 40.000000000000 | 302 | 0 | 302 | |
| LAND IMPROVEMENTS | 2019-09-30 | 18,550 | 4,638 | SL | 20.000000000000 | 928 | 0 | 928 | |
| BUILDING IMPROVEMENTS | 2019-09-30 | 147,698 | 18,462 | SL | 40.000000000000 | 3,692 | 0 | 3,692 | |
| FURNISHINGS | 2019-09-30 | 108,705 | 60,392 | SL | 9.000000000000 | 12,078 | 0 | 12,078 | |
| DEVELOPER FEE | 2020-01-13 | 33,910 | 4,027 | SL | 40.000000000000 | 848 | 0 | 848 | |
| ELEVATOR | 2019-11-20 | 5,603 | 677 | SL | 40.000000000000 | 140 | 0 | 140 | |
| BATHROOM | 2020-01-09 | 6,149 | 730 | SL | 40.000000000000 | 154 | 0 | 154 | |
| AIR CONDITIONER | 2020-01-09 | 3,786 | 450 | SL | 40.000000000000 | 95 | 0 | 95 | |
| REFRIGERATOR | 2020-01-09 | 183 | 97 | SL | 9.000000000000 | 20 | 0 | 20 | |
| ELECTRICAL WORK FOR ELEVATOR | 2021-12-28 | 4,440 | 305 | SL | 40.000000000000 | 111 | 0 | 111 | |
| ALARM SYSTEM | 2022-01-13 | 5,736 | 394 | SL | 40.000000000000 | 143 | 0 | 143 | |
| ELEVATOR | 2021-12-21 | 63,104 | 4,338 | SL | 40.000000000000 | 1,578 | 0 | 1,578 | |
| CONCRETE SIDEWALK REPLACEMENTS | 2023-10-06 | 10,900 | 545 | SL | 20.000000000000 | 545 | 0 | 545 | |
| HVAC | 2024-05-08 | 6,538 | 68 | SL | 40.000000000000 | 163 | 0 | 163 | |
| STOVE | 2024-12-23 | 889 | SL | 9.000000000000 | 74 | 0 | 74 | ||
| FLOORING APT #1 | 2024-11-05 | 3,631 | SL | 9.000000000000 | 370 | 0 | 370 | ||
| DESKTOP | 2024-10-01 | 2,668 | SL | 9.000000000000 | 296 | 0 | 296 | ||
| CABINET & COUNTERTOP APT #15 | 2025-07-14 | 4,957 | SL | 9.000000000000 | 138 | 0 | 138 | ||
| DESKTOP COMPUTER | 2025-07-17 | 900 | SL | 9.000000000000 | 17 | 0 | 17 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 131,889 | 131,889 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 723,805 | 659,101 | 64,704 | 64,704 |
| BUILDING IMPROVEMENTS | 351,497 | 60,673 | 290,824 | 290,824 |
| LAND | 39,640 | 0 | 39,640 | 39,640 |
| FURNITURE & EQUIPMENT | 137,068 | 88,614 | 48,454 | 48,454 |
| DEVELOEPR FEE | 130,353 | 24,163 | 106,190 | 106,190 |
| LAND IMPROVEMENTS | 29,450 | 6,655 | 22,795 | 22,795 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 7,221 | 6,225 | 6,225 |
| NET INTANGIBLE ASSETS | 72,677 | 70,089 | 70,089 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 26,716 | 0 | 5,758 | 20,958 |
| SERVICE COORDINATOR | 20,614 | 0 | 4,443 | 16,171 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 56,091 | 349 | 12,012 | 43,730 |
| INSURANCE | 1,698 | 0 | 366 | 1,332 |
| BAD DEBTS | 0 | 0 | 0 | 0 |
| AMORTIZATION | 2,588 | 0 | 2,588 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 488 | 488 | |
| LOW INCOME RENTS | 97,707 | 97,707 | |
| LAUNDRY & VENDING | 1,099 | 1,099 | |
| OTHER REVENUE-MISC | 450 | 450 | |
| TENANT CHARGES | 786 | 786 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 7,221 | 6,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 16,018 | 99 | 3,431 | 12,488 |