| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,000 | 0 | 3,000 | 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 - NEWPORT | 2010-12-06 | 490,000 | L | 0 | 0 | 0 | |||
| BUILDING - NEWPORT | 2010-12-06 | 1,578,955 | 84,648 | ADS | 40.000000000000 | 20,081 | 0 | 20,081 | |
| TRACTOR - NEWPORT | 2011-08-08 | 4,243 | 743 | ADS | 10.000000000000 | 212 | 0 | 212 | |
| BOILER - NEWPORT | 2011-12-20 | 33,446 | 1,672 | ADS | 20.000000000000 | 837 | 0 | 837 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 150 | 0 | 150 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 11,461 | ||
| CONSTRUCTION IN PROGRESS | 28,747 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 16,382 | 0 | 16,382 | 0 |
| UTILITIES | 60,714 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 17,749 | 0 | 0 | 0 |
| INTEREST EXPENSE | 65,057 | 0 | 65,057 | 0 |
| MISCELLANEOUS OPERATING | 22,836 | 0 | 22,836 | 0 |
| INSURANCE | 13,117 | 0 | 13,117 | 0 |
| AMORTIZATION | 11,634 | 0 | 11,634 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 63,420 | 63,420 | |
| LAUNDRY & MISCELLANEOUS | 1,307 | 1,307 | |
| SALE OF RENTAL INTO LOW INCOME HOUSING PROGRAM | 98,816 | 98,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,265 | 0 |
| DUE TO RELATED PARTIES | 44,682 | 0 |
| ACCRUED INTEREST | 38,020 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 24,230 | 0 | 0 | 0 |
| PAYROLL TAXES | 2,743 | 0 | 0 | 0 |