| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 2,058 | 2,058 | ||
| COMPUTER OCCUPANCY FEES | 2,234 | 2,234 | ||
| AUDIT FEES | 6,900 | 6,900 |
| 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 | ||||||
| BUILDING | 2008-01-09 | 4,600,046 | 740,949 | SL | 40 | 115,001 | |||
| SYLENOIDS/FIRE PUM | 2009-04-06 | 2,670 | 890 | SL | 15 | 178 | |||
| BACKFLOW | 2009-06-16 | 10,407 | 3,470 | SL | 15 | 694 | |||
| 2 A/C Units | 2010-03-08 | 4,212 | 2,609 | SL | 7 | 602 | |||
| Door w/ Keyless En | 2010-06-18 | 3,125 | 1,784 | SL | 7 | 446 | |||
| security system | 2011-03-18 | 6,557 | 1,874 | SL | 7 | 937 | |||
| sprinkler system | 2012-08-23 | 14,625 | 3,830 | SL | 7 | 2,089 | |||
| hot water heaters | 2013-05-10 | 18,015 | 1,401 | SL | 15 | 1,201 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INSURANCE ESCROW | AT COST | 19,342 | 19,342 |
| REPLACEMENT RESERVE | AT COST | 123,636 | 123,636 |
| SECURITY DEPOSITS | AT COST | 16,749 | 16,749 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 370,000 | 370,000 | ||
| BUILDING | 4,600,046 | 855,950 | 3,744,096 | |
| SYLENOIDS/FIRE PUM | 2,670 | 1,068 | 1,602 | |
| BACKFLOW | 10,407 | 4,164 | 6,243 | |
| 2 A/C Units | 4,212 | 3,211 | 1,001 | |
| Door w/ Keyless En | 3,125 | 2,230 | 895 | |
| security system | 6,557 | 2,811 | 3,746 | |
| sprinkler system | 14,625 | 5,919 | 8,706 | |
| hot water heaters | 18,015 | 2,602 | 15,413 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE | 29,529 | 7,232 | 22,297 | |
| INSURANCE | 19,550 | 19,550 | ||
| OPERATING AND MAINTENANCE | 71,698 | 71,698 | ||
| UTILITIES | 75,557 | 75,557 | ||
| PROPERTY MANAGEMENT FEES | 29,174 | 29,174 | ||
| payroll reimbursed to manageme | 92,147 | 92,147 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD RENTAL SUBSIDY INCOME | 173,644 | 173,644 | |
| RENTAL AND OTHER INCOME | 182,528 | 182,528 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 15,228 | 16,224 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 172 | 172 |