| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,850 | 3 | 1,376 | 3,471 |
| 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 | 460,054 | 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 | 265 | 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 | 430 | SL | 40.000000000000 | 105 | 0 | 105 | |
| BATHTUB EASY STEPS | 2011-02-08 | 1,905 | 174 | SL | 40.000000000000 | 48 | 0 | 48 | |
| HALLS & COMMON AREAS CARPETING | 2012-08-21 | 2,902 | 672 | SL | 9.000000000000 | 323 | 0 | 323 | |
| ROOF | 2012-10-06 | 23,940 | 1,188 | SL | 40.000000000000 | 599 | 0 | 599 | |
| CARPET 3RD FLOOR | 2013-03-07 | 2,293 | 403 | 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 | 56,518 | 56,518 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 723,805 | 478,149 | 245,656 | 245,656 |
| BUILDING IMPROVEMENTS | 37,540 | 6,891 | 30,649 | 30,649 |
| LAND | 39,640 | 0 | 39,640 | 39,640 |
| FURNITURE & EQUIPMENT | 12,633 | 9,091 | 3,542 | 3,542 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 6,493 | 6,549 | 6,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 10,520 | 0 | 2,985 | 7,535 |
| SERVICE COORDINATOR | 17,644 | 0 | 5,008 | 12,636 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 29,451 | 19 | 8,354 | 21,078 |
| BAD DEBTS | 74 | 0 | 21 | 53 |
| INSURANCE | 2,885 | 0 | 819 | 2,066 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 32 | 32 | |
| LOW INCOME RENTS | 80,249 | 80,249 | |
| LAUNDRY & VENDING | 1,627 | 1,627 | |
| OTHER INCOME | 177 | 177 | |
| TENANT CHARGES | 391 | 391 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,493 | 6,549 |
| PAYABLE TO PROJECT SPONSOR | 56,812 | 56,812 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 15,191 | 10 | 4,309 | 10,872 |