| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,850 | 3 | 1,196 | 3,651 |
| 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 | 1988-10-01 | 39,640 | L | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 1988-10-01 | 723,805 | 441,959 | SL | 40.000000000000 | 18,095 | 0 | 18,095 | |
| DOOR CLOSURES | 1998-02-01 | 1,090 | 1,090 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CANOPY & PEASE DOOR | 1998-10-01 | 2,963 | 2,963 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1989-12-01 | 5,847 | 5,847 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER & PRINTER | 2002-08-01 | 1,591 | 1,591 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CONCRETE REPLACEMENT CAP | 2005-10-01 | 1,184 | 236 | ADS | 40.000000000000 | 30 | 0 | 30 | |
| BUILDING IMPROVEMENTS | 2006-03-03 | 2,246 | NC | 0 % | 0 | 0 | 0 | ||
| LIGHTNING PROTECTION SYSTEM | 2010-09-09 | 4,212 | 325 | SL | 40.000000000000 | 105 | 0 | 105 | |
| BATHTUB EASY STEPS | 2011-02-08 | 1,905 | 126 | SL | 40.000000000000 | 48 | 0 | 48 | |
| HALLS & COMMON AREAS CARPETING | 2012-08-21 | 2,902 | 349 | SL | 9.000000000000 | 323 | 0 | 323 | |
| ROOF | 2012-10-06 | 23,940 | 590 | SL | 40.000000000000 | 599 | 0 | 599 | |
| CARPET 3RD FLOOR | 2013-03-07 | 2,293 | 149 | SL | 9.000000000000 | 255 | 0 | 255 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 57,775 | 57,775 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 723,805 | 460,054 | 263,751 | 263,751 |
| BUILDING IMPROVEMENTS | 37,540 | 6,110 | 31,430 | 31,430 |
| LAND | 39,640 | 0 | 39,640 | 39,640 |
| FURNITURE & EQUIPMENT | 12,633 | 8,513 | 4,120 | 4,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 6,650 | 6,493 | 6,493 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 12,864 | 0 | 3,174 | 9,690 |
| SERVICE COORDINATOR | 24,319 | 0 | 6,003 | 18,316 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 36,174 | 19 | 8,924 | 27,231 |
| BAD DEBTS | 261 | 0 | 64 | 197 |
| INSURANCE | 2,216 | 0 | 547 | 1,669 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 30 | 30 | |
| LOW INCOME RENTS | 80,152 | 80,152 | |
| LAUNDRY & VENDING | 1,789 | 1,789 | |
| OTHER INCOME | 34 | 34 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,650 | 6,493 |
| PAYABLE TO PROJECT SPONSOR | 56,812 | 56,812 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 15,998 | 8 | 3,947 | 12,043 |
| OTHER PROFESSIONAL FEES | 3,000 | 0 | 221 | 2,779 |