| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Accounting |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2000-01-01 | 3,382,184 | 1,268,323 | SL | 40 | 84,555 | |||
| land | 2000-01-01 | 392,040 | L | ||||||
| BUILDING | 2000-07-01 | 8,867 | 3,108 | SL | 40 | 222 | |||
| WATER SOFTNER SYST | 2002-06-01 | 8,363 | 8,363 | M10 | 10 | ||||
| gate/sign | 2003-06-30 | 46,002 | 46,002 | M10 | 10 | ||||
| Copier | 2005-06-30 | 2,499 | 2,499 | M7 | 7 | ||||
| WALKWAY AND GATE | 2007-02-28 | 9,146 | 1,831 | M39 | 229 | ||||
| COMPUTER AND PRINT | 2006-11-29 | 1,978 | 1,946 | SL | 5 | ||||
| COMPUTER | 2007-06-21 | 1,487 | 1,487 | SL | 5 | ||||
| TV | 2007-06-26 | 100 | 100 | SL | 5 | ||||
| desk | 2008-06-30 | 996 | 996 | SL | 5 | ||||
| lobby furniture | 2008-06-30 | 1,842 | 1,708 | SL | 7 | 134 | |||
| area rug | 2000-06-17 | 1,113 | 80 | SL | 7 | ||||
| ptac unit | 2009-06-04 | 3,600 | 2,613 | SL | 7 | 514 | |||
| ptac unit | 2009-06-10 | 2,750 | 1,998 | SL | 7 | 393 | |||
| Condesor Unit | 2009-10-08 | 1,875 | 1,273 | SL | 7 | 268 | |||
| Condesor Unit | 2009-10-08 | 1,875 | 1,273 | SL | 7 | 268 | |||
| Condesor Unit | 2009-10-08 | 1,875 | 1,273 | SL | 7 | 268 | |||
| office equipment | 2010-01-07 | 1,489 | 1,341 | SL | 5 | 148 | |||
| patio furniture | 2011-06-30 | 3,003 | 1,287 | SL | 7 | 429 | |||
| ac unit | 2010-09-30 | 2,300 | 1,233 | SL | 7 | 329 | |||
| awning | 2011-06-22 | 5,181 | 2,220 | SL | 7 | 740 | |||
| furniture | 2012-06-07 | 3,310 | 985 | SL | 7 | 473 | |||
| Door system | 2012-11-12 | 4,867 | 1,159 | SL | 7 | 695 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 3,382,184 | 1,352,878 | 2,029,306 | |
| land | 392,040 | 392,040 | ||
| BUILDING | 8,867 | 3,330 | 5,537 | |
| WATER SOFTNER SYST | 8,363 | 8,363 | ||
| gate/sign | 46,002 | 46,002 | ||
| Copier | 2,499 | 2,499 | ||
| WALKWAY AND GATE | 9,146 | 2,060 | 7,086 | |
| COMPUTER AND PRINT | 1,978 | 1,946 | 32 | |
| COMPUTER | 1,487 | 1,487 | ||
| TV | 100 | 100 | ||
| desk | 996 | 996 | ||
| lobby furniture | 1,842 | 1,842 | ||
| area rug | 1,113 | 80 | 1,033 | |
| ptac unit | 3,600 | 3,127 | 473 | |
| ptac unit | 2,750 | 2,391 | 359 | |
| Condesor Unit | 1,875 | 1,541 | 334 | |
| Condesor Unit | 1,875 | 1,541 | 334 | |
| Condesor Unit | 1,875 | 1,541 | 334 | |
| office equipment | 1,489 | 1,489 | ||
| patio furniture | 3,003 | 1,716 | 1,287 | |
| ac unit | 2,300 | 1,562 | 738 | |
| awning | 5,181 | 2,960 | 2,221 | |
| furniture | 3,310 | 1,458 | 1,852 | |
| Door system | 4,867 | 1,854 | 3,013 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 14,821 | 16,238 | 16,238 |
| TAX AND INSURANCE ESCROW | 51,843 | 53,597 | 3,597 |
| REPLACEMENT RESERVE | 255,061 | 278,492 | 278,492 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| supplies | ||||
| administrative expenses | 57,916 | 139 | 57,777 | |
| Property management fees | 35,876 | 35,876 | ||
| UTILITIES | 50,253 | 50,253 | ||
| operations expense | 166,127 | 101,012 | 65,115 | |
| Insurance expense | 25,682 | 25,682 | ||
| mISCELLANEOUS TAXES | 1,979 | 1,979 | ||
| payroll expenses reimbursed to | 204,034 | 204,034 | ||
| ADVERTISING | 2,475 | 2,475 | ||
| SECURITY | 14,234 | 14,234 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY RENTAL INCOME | 442,326 | 442,326 | |
| RENTAL AND OTHER INCOME | 140,661 | 140,661 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 14,429 | 15,156 |