| 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 | 2002-08-01 | 2,001,086 | 650,351 | SL | 40.000000000000 | 50,027 | 0 | 50,027 | |
| WATER SOFTNER SYST | 2003-11-15 | 6,830 | 6,830 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GATE ENTRY SYSTEM | 2006-10-01 | 3,995 | 3,995 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ENTRY GATE CAMERA | 2008-04-17 | 3,464 | 3,464 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BOILER | 2009-04-06 | 6,181 | 5,519 | SL | 7.000000000000 | 662 | 0 | 662 | |
| REPAIR ON CONDENSI | 2009-12-10 | 1,875 | 1,875 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2011-06-22 | 4,700 | 2,684 | SL | 7.000000000000 | 671 | 0 | 671 | |
| A/C UNIT | 2010-11-12 | 2,350 | 1,568 | SL | 7.000000000000 | 336 | 0 | 336 | |
| REPAIR ON CONDENSI | 2011-12-29 | 2,350 | 1,645 | SL | 5.000000000000 | 470 | 0 | 470 | |
| A/C UNIT | 2012-09-12 | 2,350 | 952 | SL | 7.000000000000 | 336 | 0 | 336 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 1,854 | SL | 7.000000000000 | 695 | 0 | 695 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,001,086 | 700,378 | 1,300,708 | |
| WATER SOFTNER SYST | 6,830 | 6,830 | 0 | |
| GATE ENTRY SYSTEM | 3,995 | 3,995 | 0 | |
| ENTRY GATE CAMERA | 3,464 | 3,464 | 0 | |
| BOILER | 6,181 | 6,181 | 0 | |
| REPAIR ON CONDENSI | 1,875 | 1,875 | 0 | |
| A/C UNIT | 4,700 | 3,355 | 1,345 | |
| A/C UNIT | 2,350 | 1,904 | 446 | |
| REPAIR ON CONDENSI | 2,350 | 2,115 | 235 | |
| A/C UNIT | 2,350 | 1,288 | 1,062 | |
| DOOR SYSTEM | 4,867 | 2,549 | 2,318 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 278,386 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 11,734 | 0 | 11,734 | 0 |
| UTILITIES | 63,624 | 0 | 63,624 | 0 |
| PAYROLL REIMBURSEMENT | 72,961 | 0 | 72,961 | 0 |
| PROPERTY MANAGEMENT FEE | 19,404 | 0 | 19,404 | 0 |
| OPERATING & MAINTENANCE | 74,147 | 639 | 29,350 | 44,158 |
| ADMINISTRATIVE | 23,470 | 0 | 23,470 | 0 |
| OTHER TAXES | 30 | 0 | 30 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 189,718 | 189,718 | |
| OTHER RENTAL INCOME | 84,052 | 84,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 8,506 | 8,702 |