| 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 | 1,352,878 | SL | 40.000000000000 | 84,555 | 0 | 84,555 | |
| LAND | 2000-01-01 | 392,040 | SL | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2000-07-01 | 8,867 | 3,330 | SL | 40.000000000000 | 222 | 0 | 222 | |
| WATER SOFTNER SYST | 2002-06-01 | 8,363 | 8,363 | SL | 10.000000000000 | 0 | 0 | 0 | |
| GATE/SIGN | 2003-06-30 | 46,002 | 46,002 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COPIER | 2005-06-30 | 2,499 | 2,499 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WALKWAY AND GATE | 2007-02-28 | 9,146 | 2,060 | SL | 39.000000000000 | 235 | 0 | 235 | |
| COMPUTER AND PRINT | 2006-11-29 | 1,978 | 1,946 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2007-06-21 | 1,487 | 1,487 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TV | 2007-06-26 | 100 | 100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DESK | 2008-06-30 | 996 | 996 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LOBBY FURNITURE | 2008-06-30 | 1,842 | 1,842 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AREA RUG | 2000-06-17 | 1,113 | 80 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC UNIT | 2009-06-04 | 3,600 | 3,127 | SL | 7.000000000000 | 473 | 0 | 473 | |
| PTAC UNIT | 2009-06-10 | 2,750 | 2,391 | SL | 7.000000000000 | 359 | 0 | 359 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,541 | SL | 7.000000000000 | 268 | 0 | 268 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,541 | SL | 7.000000000000 | 268 | 0 | 268 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,541 | SL | 7.000000000000 | 268 | 0 | 268 | |
| OFFICE EQUIPMENT | 2010-01-07 | 1,489 | 1,489 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PATIO FURNITURE | 2011-06-30 | 3,003 | 1,716 | SL | 7.000000000000 | 429 | 0 | 429 | |
| AC UNIT | 2010-09-30 | 2,300 | 1,562 | SL | 7.000000000000 | 329 | 0 | 329 | |
| AWNING | 2011-06-22 | 5,181 | 2,960 | SL | 7.000000000000 | 740 | 0 | 740 | |
| FURNITURE | 2012-06-07 | 3,310 | 1,458 | SL | 7.000000000000 | 473 | 0 | 473 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 1,854 | SL | 7.000000000000 | 695 | 0 | 695 | |
| REFRIGERATORS | 2016-05-27 | 4,725 | SL | 7.000000000000 | 56 | 0 | 56 | ||
| STOVE | 2016-05-27 | 2,775 | SL | 7.000000000000 | 33 | 0 | 33 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 3,382,184 | 1,437,433 | 1,944,751 | |
| LAND | 392,040 | 0 | 392,040 | |
| BUILDING | 8,867 | 3,552 | 5,315 | |
| WATER SOFTNER SYST | 8,363 | 8,363 | 0 | |
| GATE/SIGN | 46,002 | 46,002 | 0 | |
| COPIER | 2,499 | 2,499 | 0 | |
| WALKWAY AND GATE | 9,146 | 2,295 | 6,851 | |
| COMPUTER AND PRINT | 1,978 | 1,946 | 32 | |
| COMPUTER | 1,487 | 1,487 | 0 | |
| TV | 100 | 100 | 0 | |
| DESK | 996 | 996 | 0 | |
| LOBBY FURNITURE | 1,842 | 1,842 | 0 | |
| AREA RUG | 1,113 | 80 | 1,033 | |
| PTAC UNIT | 3,600 | 3,600 | 0 | |
| PTAC UNIT | 2,750 | 2,750 | 0 | |
| CONDESOR UNIT | 1,875 | 1,809 | 66 | |
| CONDESOR UNIT | 1,875 | 1,809 | 66 | |
| CONDESOR UNIT | 1,875 | 1,809 | 66 | |
| OFFICE EQUIPMENT | 1,489 | 1,489 | 0 | |
| PATIO FURNITURE | 3,003 | 2,145 | 858 | |
| AC UNIT | 2,300 | 1,891 | 409 | |
| AWNING | 5,181 | 3,700 | 1,481 | |
| FURNITURE | 3,310 | 1,931 | 1,379 | |
| DOOR SYSTEM | 4,867 | 2,549 | 2,318 | |
| REFRIGERATORS | 4,725 | 56 | 4,669 | |
| STOVE | 2,775 | 33 | 2,742 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 25,991 | 0 | 25,991 | 0 |
| UTILITIES | 53,498 | 0 | 53,498 | 0 |
| PAYROLL REIMBURSEMENT | 203,684 | 0 | 203,684 | 0 |
| PROPERTY MANAGEMENT FEE | 37,406 | 0 | 37,406 | 0 |
| OPERATING & MAINTENANCE | 217,934 | 0 | 159,621 | 58,313 |
| ADMINISTRATIVE | 57,464 | 212 | 57,252 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 481,078 | 481,078 | |
| OTHER RENTAL INCOME | 147,707 | 147,707 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 15,156 | 14,517 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 1,136 | 0 | 1,136 | 0 |
| OTHER MISC TAXES | 794 | 0 | 794 | 0 |