| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 153,077 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 5,996,851 | 1,658,277 | 4,338,574 | 6,300,000 | |
| 286,683 | 286,683 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 123,315 | 138,693 | 138,693 |
| OTHER RESERVES | 6,562 | 10,018 | 10,018 |
| TENANT DEPOSITS HELD IN TRUST | 26,083 | 27,381 | 27,381 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OPERATING & MAINTENANCE | 110,096 | |||
| TAXES & INSURANCE | 59,989 | |||
| FINANCING EXPENSES | 183 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 399,606 | 399,606 | |
| FINANCIAL | 4,566 | 4,566 | |
| OTHER | 2,251 | 2,251 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES AND PAYROLL TAXES | 2,311 | 4,939 |
| ADVANCE FORM AFFILIATE | 5,502 | 5,502 |
| TENANT SECURITY DEPOSITS | 26,389 | 26,755 |
| ACCRUED MANAGEMENT FEE | 10,788 | |
| CAPITAL LEASE | 2,274 |