| 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 | 1,606,543 | 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 | 3,996 | 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 | 2,765 | 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 | 3,600 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PTAC UNIT | 2009-06-10 | 2,750 | 2,750 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONDESOR UNIT | 2009-10-08 | 1,875 | 1,875 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2010-01-07 | 1,489 | 1,489 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PATIO FURNITURE | 2011-06-30 | 3,003 | 3,003 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AC UNIT | 2010-09-30 | 2,300 | 2,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AWNING | 2011-06-22 | 5,181 | 5,181 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2012-06-07 | 3,310 | 2,877 | SL | 7.000000000000 | 433 | 0 | 433 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 3,939 | SL | 7.000000000000 | 695 | 0 | 695 | |
| REFRIGERATORS | 2016-05-27 | 4,725 | 1,406 | SL | 7.000000000000 | 675 | 0 | 675 | |
| STOVE | 2016-05-27 | 2,775 | 825 | SL | 7.000000000000 | 396 | 0 | 396 | |
| TRASH CHUTE CLEANER | 2017-06-08 | 3,692 | 571 | SL | 7.000000000000 | 527 | 0 | 527 | |
| COMM. ROOM FURNITURE | 2017-06-15 | 8,232 | 1,274 | SL | 7.000000000000 | 1,176 | 0 | 1,176 | |
| FENCE REPLACEMENT | 2018-05-04 | 24,375 | 271 | SL | 15.000000000000 | 1,625 | 0 | 1,625 | |
| KITCHEN CABINETS | 2018-06-25 | 7,600 | SL | 7.000000000000 | 1,086 | 0 | 1,086 | ||
| COMM. ROOM KITCHEN RENOVATION | 2019-06-16 | 24,500 | SL | 7.000000000000 | 0 | 0 | 0 | ||
| COMM. ROOM DINING TABLES AND CHAIRS | 2019-06-11 | 14,867 | SL | 7.000000000000 | 177 | 0 | 177 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 3,382,184 | 1,691,098 | 1,691,086 | |
| LAND | 392,040 | 0 | 392,040 | |
| BUILDING | 8,867 | 4,218 | 4,649 | |
| 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 | 3,000 | 6,146 | |
| 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 | 1,875 | 0 | |
| CONDESOR UNIT | 1,875 | 1,875 | 0 | |
| CONDESOR UNIT | 1,875 | 1,875 | 0 | |
| OFFICE EQUIPMENT | 1,489 | 1,489 | 0 | |
| PATIO FURNITURE | 3,003 | 3,003 | 0 | |
| AC UNIT | 2,300 | 2,300 | 0 | |
| AWNING | 5,181 | 5,181 | 0 | |
| FURNITURE | 3,310 | 3,310 | 0 | |
| DOOR SYSTEM | 4,867 | 4,634 | 233 | |
| REFRIGERATORS | 4,725 | 2,081 | 2,644 | |
| STOVE | 2,775 | 1,221 | 1,554 | |
| TRASH CHUTE CLEANER | 3,692 | 1,098 | 2,594 | |
| COMM. ROOM FURNITURE | 8,232 | 2,450 | 5,782 | |
| FENCE REPLACEMENT | 24,375 | 1,896 | 22,479 | |
| KITCHEN CABINETS | 7,600 | 1,086 | 6,514 | |
| COMM. ROOM KITCHEN RENOVATION | 24,500 | 0 | 24,500 | |
| COMM. ROOM DINING TABLES AND CHAIRS | 14,867 | 177 | 14,690 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 30,413 | 0 | 30,413 | 0 |
| UTILITIES | 71,064 | 0 | 71,064 | 0 |
| PAYROLL REIMBURSEMENT | 222,846 | 0 | 222,846 | 0 |
| PROPERTY MANAGEMENT FEE | 35,862 | 0 | 35,862 | 0 |
| OPERATING & MAINTENANCE | 160,894 | 0 | 140,551 | 20,343 |
| ADMINISTRATIVE | 91,000 | 101 | 91,000 | 0 |
| EDUCATION & SEMINARS | 735 | 0 | 735 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 525,878 | 525,878 | |
| OTHER RENTAL INCOME | 159,698 | 159,698 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 16,018 | 15,943 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 489 | 0 | 489 | 0 |
| OTHER MISC TAXES | 915 | 0 | 915 | 0 |