| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Waite, Locey & Associates, Ltd. AUDIT/TAX PREPARATION | 11,070 | 11,070 |
| 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 | 2005-02-01 | 164,178 | SL | 0.00 | |||||
| LAND IMPROVEMENTS | 2005-02-01 | 17,480 | 6,796 | 150DB | 15.00 | 1,125 | |||
| BUILDING | 2005-02-01 | 748,418 | 109,142 | SL | 27.50 | 29,562 | |||
| FURNISHINGS | 2005-02-01 | 13,308 | 9,373 | 200DB | 7.00 | 2,623 | |||
| APPLIANCES | 2005-02-01 | 9,200 | 5,367 | 200DB | 7.00 | 2,555 | |||
| 75 Gallon Heater | 2009-05-01 | 2,660 | 281 | 200DB | 7.00 | 680 | |||
| Thermostat and sensing rod | 2009-06-01 | 596 | 179 | 200DB | 7.00 | 119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING AND EQUIPMENTS | 955,840 | 154,527 | 801,313 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| REPLACEMENT RESERVE | 10,246 | 19,696 | 19,696 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 | 1,890 |
| ESCROW FOR TAXES AND INSURANCE | 7,673 | 14,536 | 14,536 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS & MAINTENANCE FOR PROGRAM | 15,327 | 15,327 | ||
| LIABILITY INSURANCE | 2,274 | 2,274 | ||
| MANAGEMENT FEE FOR PROGRAM | 3,468 | 3,468 | ||
| ADMINISTRATIVE EXPENSE | 4,609 | 4,609 | ||
| UTILITIES FOR PROGRAM | 20,049 | 20,049 | ||
| Misc financial exp | 49 | 49 | ||
| Office Salaries | ||||
| Renting expense | 63 | 63 | ||
| Bookkeeping | 576 | 576 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT CHARGE | 1,981 | 1,981 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 |
| TENANT SECURITY DEPOSIT | 1,611 | 1,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 14,773 | 14,773 | ||
| Payroll Taxes | 1,368 | 1,368 | ||
| Misc taxes | 450 | 450 |