| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,540 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2003-01-21 | 90,000 | L | 0 | 0 | ||||
| BUILDING | 2003-01-21 | 1,129,527 | 301,199 | SL | 27.500000000000 | 41,352 | 0 | ||
| METER-IRRIGATION SYSTEM | 2003-01-21 | 1,584 | 1,584 | SL | 7.000000000000 | 0 | 0 | ||
| SCANNER | 2007-07-30 | 679 | 291 | SL | 7.000000000000 | 97 | 0 | ||
| WASHER/DRYER | 2009-02-27 | 3,076 | 974 | SL | 5.000000000000 | 615 | 0 | ||
| AIR CONDITION UNITS | 2009-06-15 | 5,063 | 964 | SL | 7.000000000000 | 723 | 0 | ||
| 2009 BUILDING IMPROVEMENTS | 2009-03-31 | 3,818 | 208 | SL | 27.500000000000 | 139 | 0 | ||
| COMPUTER | 2010-07-01 | 699 | 25 | SL | 7.000000000000 | 100 | 0 | ||
| ONE TON A/C UNIT | 2011-06-28 | 1,350 | SL | 7.000000000000 | 48 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 90,000 | 0 | 90,000 | 0 |
| BUILDING | 1,129,527 | 342,551 | 786,976 | 0 |
| METER-IRRIGATION SYSTEM | 1,584 | 1,584 | 0 | |
| SCANNER | 679 | 388 | 291 | 0 |
| WASHER/DRYER | 3,076 | 1,589 | 1,487 | 0 |
| AIR CONDITION UNITS | 5,063 | 1,687 | 3,376 | 0 |
| 2009 BUILDING IMPROVEMENTS | 3,818 | 347 | 3,471 | 0 |
| COMPUTER | 699 | 125 | 574 | 0 |
| ONE TON A/C UNIT | 1,350 | 48 | 1,302 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 46 | 46 | 46 |
| REPLACEMENT RESERVE | 19,000 | 22,985 | 22,985 |
| RESIDUAL RECEIPTS RESERVE | 1,350 | 1,351 | 1,351 |
| SECURITY DEPOSITS | 2,980 | 1,877 | 1,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN RENT FREE UNIT | 3,948 | 0 | 3,948 | |
| OFFICE EXPENSES | 2,160 | 0 | 0 | |
| MANAGEMENT FEE | 8,195 | 150 | 0 | |
| BAD DEBTS | 7,949 | 0 | 7,949 | |
| UTILITIES | 14,858 | 0 | 14,858 | |
| SUPPLIES | 692 | 0 | 692 | |
| CONTRACTS | 7,620 | 0 | 7,620 | |
| GARBAGE & TRASH REMOVAL | 1,796 | 0 | 1,796 | |
| INSURANCE | 6,373 | 0 | 6,373 | |
| MISC ADMIN EXPENSES | 1,856 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS TO ELDERLY | 71,280 | 71,280 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,825 | 1,835 |
| ADVANCES FROM SPONSOR | 22,906 | 22,906 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 439 | 0 | 439 |