| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 20,046 | 20,046 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| MORTGAGE COSTS | 1994-03-15 | 20,070 | 13,939 | 30.0000 | 669 | 669 | 14,608 |
| 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 | 1994-03-01 | 4,360,198 | 2,270,935 | S/L | 40.0000 | 109,005 | 109,005 | ||
| APPLIANCES | 2004-01-20 | 8,147 | 8,147 | 200DB | 7.0000 | ||||
| APPLIANCES | 2005-01-31 | 5,818 | 5,818 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-29 | 4,387 | 4,387 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-15 | 5,069 | 5,069 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-28 | 3,976 | 3,976 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 4,714 | 4,714 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 3,251 | 3,251 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 3,251 | 3,251 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2008-06-09 | 15,834 | 15,834 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2009-02-28 | 4,345 | 4,088 | 200DB | 7.0000 | 257 | 257 | ||
| FURNITURE & FIXTURES | 2009-04-30 | 7,595 | 7,147 | 200DB | 7.0000 | 448 | 448 | ||
| FURNITURE & FIXTURES | 2009-09-30 | 2,018 | 1,868 | 200DB | 7.0000 | 75 | 75 | ||
| EQUIPMENT | 2009-06-29 | 12,180 | 11,150 | 200DB | 7.0000 | 515 | 515 | ||
| EQUIPMENT | 2009-05-22 | 1,409 | 1,326 | 200DB | 7.0000 | 83 | 83 | ||
| APPLIANCES | 2009-04-30 | 4,651 | 4,376 | 200DB | 7.0000 | 275 | 275 | ||
| APPLIANCES | 2009-06-30 | 1,409 | 1,290 | 200DB | 7.0000 | 59 | 59 | ||
| APPLIANCES | 2009-08-31 | 4,651 | 4,305 | 200DB | 7.0000 | 173 | 173 | ||
| APPLIANCES | 2009-08-31 | 7,691 | 7,119 | 200DB | 7.0000 | 286 | 286 | ||
| APPLIANCES | 2009-08-31 | 4,060 | 3,758 | 200DB | 7.0000 | 151 | 151 | ||
| APPLIANCES | 2010-08-31 | 4,529 | 4,529 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2010-05-01 | 4,713 | 4,713 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2010-08-01 | 1,025 | 1,025 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2012-06-30 | 313,020 | 28,456 | S/L | 27.5000 | 11,383 | 11,383 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,276 | 5,743 | 200DB | 7.0000 | 723 | 723 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,359 | 5,800 | 200DB | 7.0000 | 731 | 731 | ||
| COMPUTER EQUIPMENT | 2013-06-30 | 6,880 | 5,229 | 200DB | 5.0000 | 660 | 660 | ||
| SECURITY EQUIPMENT | 2013-09-30 | 2,800 | 2,128 | 200DB | 5.0000 | 269 | 269 | ||
| COMPUTER EQUIPMENT | 2013-09-30 | 2,962 | 2,251 | 200DB | 5.0000 | 284 | 284 | ||
| OFFICE FURNITURE | 2013-11-30 | 5,704 | 3,958 | 200DB | 7.0000 | 499 | 499 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,820,647 | 631,216 | 2,189,431 | 6,200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 10,428 | 10,428 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS CON ED | 380 | 380 | 380 |
| NET INTANGIBLE ASSETS | 6,132 | 5,463 | 5,463 |
| OPERATING RESERVE ESCROW | 1,461,581 | 1,620,598 | 1,620,598 |
| OTHER RESERVES | 63,313 | 63,315 | 63,315 |
| PROJECT CAPITAL RESERVE ESCROW | 30,493 | 30,849 | 30,849 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION ADJUSTMENT | 20,786 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | ||||
| SECURITY | 31,614 | 31,614 | ||
| FILLING FEES | 4,193 | 4,193 | ||
| CLEANING & MAINTENANCE | 14,067 | 14,067 | ||
| APPLIANCES | 17,079 | 17,079 | ||
| HDC SERVICE FEES | 4,652 | 4,652 | ||
| TELEPHONE EXPENSE | 3,466 | 3,466 | ||
| UTILITIES | 156,315 | 156,315 | ||
| REPAIRS & MAINTENANCE | 74,762 | 74,762 | ||
| PAINTING | 4,875 | 4,875 | ||
| INSURANCE EXPENSE | 14,437 | 14,437 | ||
| OFFICE SUPPLIES | 2,620 | 2,620 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL NON INVESTMENT | 215,018 | 215,018 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 18,393 | 17,370 |
| ACCRUED INTEREST PAYABLE | 935,501 | 935,501 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 122,221 |