| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 18,250 | 0 | 2,582 | 15,668 |
| 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 | 19,291 | 30.0000 | 669 | 19,960 |
| 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 | 3,142,975 | SL | 40.0000 | 109,005 | 109,005 | ||
| BUILDING IMPROVEMENTS | 2012-06-30 | 313,020 | 119,517 | SL | 3.64 % | 11,382 | 11,382 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,492,249 | 1,623,071 | 869,178 | 10,283,227 |
| Improvements | 313,020 | 130,899 | 182,121 | |
| Land | 18,573 | 18,573 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 8,557 | 0 | 1,211 | 7,346 |
| 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 | 779 | 111 | 111 |
| OPERATING RESERVE ESCROW | 1,909,053 | 1,923,043 | 1,923,043 |
| OTHER RESERVES | 63,315 | 63,315 | 63,315 |
| PROJECT CAPITAL RESERVES ESCROW | 153,375 | 220,657 | 220,657 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION ADJUSTMENT | 16,655 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 669 | 669 | ||
| APPLIANCES & FURNITURE | 40,925 | 5,790 | 35,135 | |
| CLEANING & MAINTENANCE | 11,737 | 1,661 | 10,076 | |
| CONSULTING FEES | 100 | 14 | 86 | |
| FILING FEES | 50 | 7 | 43 | |
| HDC SERVICE FEES | 6,222 | 6,222 | ||
| INSURANCE | 27,177 | 3,845 | 23,332 | |
| OFFICE | 12,070 | 1,708 | 10,362 | |
| PAINTING | 23,266 | 3,292 | 19,974 | |
| RENT CONCESSIONS | 63,987 | 9,053 | 54,934 | |
| REPAIRS & MAINTENANCE | 153,026 | 21,650 | 131,376 | |
| SECURITY | 2,448 | 346 | 2,102 | |
| TELEPHONE | 480 | 68 | 412 | |
| UTILITIES | 258,868 | 36,625 | 222,243 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS RENT-NON INVESTMENT | 230,754 | 230,754 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 15,850 | 14,551 |
| ACCRUED INTEREST PAYABLE | 935,501 | 935,501 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 51,874 | 0 | 7,339 | 44,535 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 4,326 | 612 | 3,714 |