| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 17,100 | 17,100 |
| 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 | 17,284 | 30.0000 | 669 | 669 | 17,953 |
| 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 | 2,815,960 | 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 | 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 | 4,345 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2009-04-30 | 7,595 | 7,595 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2009-09-30 | 2,018 | 2,018 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2009-06-29 | 12,180 | 12,180 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2009-05-22 | 1,409 | 1,409 | 200DB | 7.0000 | ||||
| APPLIANCES | 2009-04-30 | 4,651 | 4,651 | 200DB | 7.0000 | ||||
| APPLIANCES | 2009-06-30 | 1,409 | 1,409 | 200DB | 7.0000 | ||||
| APPLIANCES | 2009-08-31 | 4,651 | 4,651 | 200DB | 7.0000 | ||||
| APPLIANCES | 2009-08-31 | 7,691 | 7,691 | 200DB | 7.0000 | ||||
| APPLIANCES | 2009-08-31 | 4,060 | 4,060 | 200DB | 7.0000 | ||||
| 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 | 85,369 | S/L | 27.5000 | 11,382 | 11,382 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,276 | 8,091 | 200DB | 7.0000 | 185 | 185 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,359 | 8,172 | 200DB | 7.0000 | 187 | 187 | ||
| COMPUTER EQUIPMENT | 2013-06-30 | 6,880 | 6,880 | 200DB | 5.0000 | ||||
| SECURITY EQUIPMENT | 2013-09-30 | 2,800 | 2,800 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2013-09-30 | 2,962 | 2,962 | 200DB | 5.0000 | ||||
| OFFICE FURNITURE | 2013-11-30 | 5,704 | 5,577 | 200DB | 7.0000 | 127 | 127 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,823,842 | 1,342,845 | 1,480,997 | 6,200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 2,065 | 2,065 |
| 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 | 2,787 | 2,118 | 2,118 |
| OPERATING RESERVE ESCROW | 1,773,772 | 1,809,134 | 1,809,134 |
| OTHER RESERVES | 63,315 | 63,315 | 63,315 |
| PROJECT CAPITAL RESERVE ESCROW | 151,373 | 152,215 | 152,215 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION ADJUSTMENT | 18,488 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | ||||
| OFFICE SUPPLIES | 435 | 435 | ||
| TELEPHONE EXPENSE | 7,806 | 7,806 | ||
| FILLING FEES | 4,511 | 4,511 | ||
| HDC SERVICE FEES | 6,080 | 6,080 | ||
| CLEANING & MAINTENANCE | 8,184 | 8,184 | ||
| INSURANCE EXPENSE | 13,582 | 13,582 | ||
| APPLIANCES | 15,982 | 15,982 | ||
| SECURITY | 32,350 | 32,350 | ||
| REPAIRS & MAINTENANCE | 47,991 | 47,991 | ||
| UTILITIES | 181,201 | 181,201 | ||
| VACANCIES | 767 | 767 | ||
| RENT CONCESSIONS | 3,798 | 3,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 16,767 | 16,767 |
| ACCRUED INTEREST PAYABLE | 935,501 | 935,501 |
| DUE TO RELATED PARTIES | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 36,671 | 36,671 |