| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,500 | 55 | 896 | 3,549 |
| 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 | 1988-06-01 | 90,000 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING | 1998-06-01 | 1,235,385 | 679,468 | SL | 40.000000000000 | 30,885 | 0 | 30,885 | |
| SECURITY GATE | 1998-03-01 | 9,374 | 4,687 | SL | 25.000000000000 | 375 | 0 | 375 | |
| PAINTING | 1998-02-01 | 14,620 | 14,620 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PORCH | 1998-12-01 | 4,665 | 1,343 | SL | 40.000000000000 | 117 | 0 | 117 | |
| PLANTER BOX & PAD | 1999-05-01 | 2,700 | 2,700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PLNTR/CEMENT BLOCK | 1999-07-01 | 4,975 | 3,622 | SL | 15.000000000000 | 332 | 0 | 332 | |
| SUPPORT FOR FLOOR | 2000-07-01 | 2,400 | 595 | SL | 40.000000000000 | 60 | 0 | 60 | |
| SECURITY CAMERA | 2001-11-09 | 1,282 | 1,100 | SL | 10.000000000000 | 128 | 0 | 128 | |
| VAPOR LIGHTS (5) | 2001-04-28 | 1,835 | 1,654 | SL | 10.000000000000 | 182 | 0 | 181 | |
| ELECTRONIC DOOR | 2002-05-15 | 9,418 | 7,535 | SL | 10.000000000000 | 942 | 0 | 942 | |
| MAINTENANCE WORKSHED | 2002-11-02 | 6,675 | 3,375 | SL | 15.000000000000 | 445 | 0 | 445 | |
| ROOF SHINGLES | 2003-05-03 | 19,650 | 3,479 | SL | 40.000000000000 | 491 | 0 | 491 | |
| ALARM SYSTEM | 2003-05-03 | 21,141 | 9,982 | SL | 15.000000000000 | 1,409 | 0 | 1,409 | |
| WALL HEATING & A/C | 2003-08-01 | 3,288 | 2,247 | SL | 10.000000000000 | 329 | 0 | 329 | |
| WATER HEATER | 2004-04-01 | 4,400 | 2,713 | SL | 10.000000000000 | 440 | 0 | 440 | |
| COPIER & FAX | 1994-12-01 | 1,202 | 1,202 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 1998-07-01 | 1,872 | 1,872 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER | 1998-07-01 | 759 | 759 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROV.-RESURFACE | 1997-12-01 | 3,100 | 1,550 | SL | 25.000000000000 | 124 | 0 | 124 | |
| SIDEWALK | 1998-06-01 | 1,785 | 1,069 | SL | 20.000000000000 | 89 | 0 | 89 | |
| CARPET | 1998-06-01 | 4,288 | 4,288 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CARPET | 2001-01-01 | 9,500 | 8,946 | SL | 10.000000000000 | 554 | 0 | 554 | |
| FURNITURE | 2000-07-01 | 10,064 | 9,978 | SL | 10.000000000000 | 86 | 0 | 86 | |
| FURNITURE | 2001-06-20 | 9,913 | 8,839 | SL | 10.000000000000 | 991 | 0 | 991 | |
| WASHING MACHINE | 2004-04-01 | 1,102 | 679 | SL | 10.000000000000 | 110 | 0 | 110 | |
| COPIER | 2004-07-01 | 3,138 | 3,138 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 10 GALLON CANISTER EXTRACTOR | 2006-02-01 | 1,668 | 1,446 | SL | 5.000000000000 | 222 | 0 | 222 | |
| A/C UNITS | 2006-07-28 | 3,590 | 1,529 | SL | 9.000000000000 | 399 | 0 | 399 | |
| SHOWER STALL | 2006-11-16 | 2,875 | 252 | SL | 40.000000000000 | 72 | 0 | 72 | |
| BUILDING EQUIPMENT | 2006-11-13 | 1,594 | 635 | SL | 9.000000000000 | 177 | 0 | 177 | |
| WINDOWS | 2007-04-10 | 89,582 | 7,092 | SL | 40.000000000000 | 2,240 | 0 | 2,240 | |
| BUILDING IMPROVEMENTS | 2007-09-01 | 14,900 | 1,024 | SL | 40.000000000000 | 373 | 0 | 373 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 3,250 | 203 | SL | 40.000000000000 | 81 | 0 | 81 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 5,750 | 359 | SL | 40.000000000000 | 144 | 0 | 144 | |
| LAND IMPROVEMENTS | 2007-12-01 | 13,250 | 1,656 | SL | 20.000000000000 | 663 | 0 | 663 | |
| PARKING LOT | 2008-01-01 | 15,202 | 1,837 | SL | 20.000000000000 | 760 | 0 | 760 | |
| HEAT PUMP | 2010-06-14 | 3,789 | SL | 40.000000000000 | 91 | 0 | 91 | ||
| HEAT PUMP | 2009-08-14 | 4,200 | 84 | SL | 40.000000000000 | 105 | 0 | 105 | |
| WASHER/DRYER | 2009-08-06 | 1,527 | 141 | SL | 9.000000000000 | 170 | 0 | 170 | |
| 3 LOVE SEATS | 2010-02-04 | 2,913 | 108 | SL | 9.000000000000 | 324 | 0 | 324 | |
| COPIER | 2010-01-25 | 3,079 | 171 | SL | 6.000000000000 | 513 | 0 | 513 | |
| CONCRETE WORK/SIDEWALK | 2010-05-14 | 6,950 | 29 | SL | 20.000000000000 | 348 | 0 | 348 | |
| LIGHTNING PROTECTION | 2010-11-29 | 15,800 | SL | 40.000000000000 | 199 | 0 | 199 | ||
| DOOR OPERATORS | 2011-04-15 | 3,546 | SL | 9.000000000000 | 66 | 0 | 66 | ||
| FIRE DOORS, CLOSERS, PANIC DEV | 2010-07-27 | 2,701 | SL | 40.000000000000 | 57 | 0 | 57 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 298,575 | 298,575 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 293,403 | 85,374 | 208,029 | 208,029 |
| BUILDING | 1,235,384 | 710,352 | 525,032 | 525,032 |
| COMPUTERS & SOFTWARE | 2,631 | 2,631 | 0 | 0 |
| FURNITURE AND EQUIPMENT | 48,395 | 41,906 | 6,489 | 6,489 |
| LAND | 90,000 | 0 | 90,000 | 90,000 |
| LAND IMPROVEMENTS | 4,885 | 2,833 | 2,052 | 2,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT | 9,752 | 8,462 | 8,462 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 23,901 | 290 | 4,758 | 18,853 |
| OFFICE EXPENSE | 14,863 | 0 | 2,995 | 11,868 |
| INSURANCE | 3,635 | 0 | 732 | 2,903 |
| SERVICE COORDINATOR | 16,983 | 0 | 3,423 | 13,560 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 55,869 | 680 | 11,122 | 44,067 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 1,025 | 1,025 | |
| LOW INCOME RENTS | 115,485 | 115,485 | |
| LAUNDRY & VENDING | 2,268 | 2,268 | |
| TENANT CHARGES | 2,049 | 2,049 | |
| MISC. REVENUE | 35 | 35 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 9,752 | 8,462 |