| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 2,058 | 0 | 2,058 | 0 |
| COMPUTER OCCUPANCY FEES | 2,234 | 0 | 2,234 | 0 |
| AUDIT FEES | 6,600 | 0 | 6,600 | 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 | 2008-01-19 | 370,000 | L | 0 | 0 | 0 | |||
| BUILDING | 2008-01-09 | 4,600,046 | 625,948 | SL | 40.000000000000 | 115,001 | 0 | 115,001 | |
| SYLENOIDS/FIRE PUMP | 2009-04-06 | 2,670 | 712 | SL | 15.000000000000 | 178 | 0 | 178 | |
| BACKFLOW | 2009-06-16 | 10,407 | 2,776 | SL | 15.000000000000 | 694 | 0 | 694 | |
| 2 A/C UNITS | 2010-03-08 | 4,212 | 2,007 | SL | 7.000000000000 | 602 | 0 | 602 | |
| DOOR W/ KEYLESS ENTRY | 2010-06-18 | 3,125 | 1,338 | SL | 7.000000000000 | 446 | 0 | 446 | |
| SECURITY SYSTEM | 2011-03-18 | 6,557 | 937 | SL | 7.000000000000 | 937 | 0 | 937 | |
| SPRINKLER SYSTEM | 2012-08-23 | 14,625 | 1,741 | SL | 7.000000000000 | 2,089 | 0 | 2,089 | |
| HOT WATER HEATERS COMMON AREA | 2013-05-10 | 18,015 | 200 | SL | 15.000000000000 | 1,201 | 0 | 1,201 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INSURANCE ESCROW | AT COST | 18,687 | 18,687 |
| REPLACEMENT RESERVE | AT COST | 98,880 | 98,880 |
| SECURITY DEPOSITS | AT COST | 15,964 | 15,964 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 370,000 | 0 | 370,000 | |
| BUILDING | 4,600,046 | 740,949 | 3,859,097 | |
| SYLENOIDS/FIRE PUMP | 2,670 | 890 | 1,780 | |
| BACKFLOW | 10,407 | 3,470 | 6,937 | |
| 2 A/C UNITS | 4,212 | 2,609 | 1,603 | |
| DOOR W/ KEYLESS ENTRY | 3,125 | 1,784 | 1,341 | |
| SECURITY SYSTEM | 6,557 | 1,874 | 4,683 | |
| SPRINKLER SYSTEM | 14,625 | 3,830 | 10,795 | |
| HOT WATER HEATERS COMMON AREA | 18,015 | 1,401 | 16,614 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 26,096 | 0 | 26,096 | 0 |
| INSURANCE | 18,744 | 0 | 18,744 | 0 |
| OPERATING AND MAINTENANCE | 65,193 | 0 | 0 | 65,193 |
| UTILITIES | 68,944 | 0 | 42,581 | 26,363 |
| PROPERTY MANAGEMENT FEES | 35,124 | 0 | 35,124 | 0 |
| PAYROLL REIMBURSED TO MANAGEMENT COMPANY | 89,871 | 0 | 89,871 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 174,682 | 174,682 | |
| HUD RENTAL SUBUSIDY INCOME | 169,804 | 169,804 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,956 | 15,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 30 | 0 | 30 | 0 |