| 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 | 2008-01-09 | 4,600,046 | 1,200,953 | SL | 40.000000000000 | 115,001 | 0 | 115,001 | |
| SYLENOIDS/FIRE PUM | 2009-04-06 | 2,670 | 1,602 | SL | 15.000000000000 | 178 | 0 | 178 | |
| BACKFLOW | 2009-06-16 | 10,407 | 6,246 | SL | 15.000000000000 | 694 | 0 | 694 | |
| 2 A/C UNITS | 2010-03-08 | 4,212 | 4,212 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DOOR W/ KEYLESS EN | 2010-06-18 | 3,125 | 3,122 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2011-03-18 | 6,557 | 5,388 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SPRINKLER SYSTEM | 2012-08-23 | 14,625 | 12,186 | SL | 7.000000000000 | 2,089 | 0 | 2,089 | |
| HOT WATER HEATERS | 2013-05-10 | 18,015 | 6,205 | SL | 15.000000000000 | 1,201 | 0 | 1,201 | |
| LAND | 2008-01-19 | 370,000 | L | 0 | 0 | 0 | |||
| 3 HVAC REPLACEMENTS FOR COMMON AREA | 2019-02-21 | 9,600 | SL | 7.000000000000 | 457 | 0 | 457 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 4,600,046 | 1,315,954 | 3,284,092 | |
| SYLENOIDS/FIRE PUM | 2,670 | 1,780 | 890 | |
| BACKFLOW | 10,407 | 6,940 | 3,467 | |
| 2 A/C UNITS | 4,212 | 4,212 | 0 | |
| DOOR W/ KEYLESS EN | 3,125 | 3,122 | 3 | |
| SECURITY SYSTEM | 6,557 | 5,388 | 1,169 | |
| SPRINKLER SYSTEM | 14,625 | 14,275 | 350 | |
| HOT WATER HEATERS | 18,015 | 7,406 | 10,609 | |
| LAND | 370,000 | 0 | 370,000 | |
| 3 HVAC REPLACEMENTS FOR COMMON AREA | 9,600 | 457 | 9,143 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS | 17,562 | 16,678 | 16,678 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 21,293 | 0 | 21,293 | 0 |
| UTILITIES | 80,506 | 0 | 80,506 | 0 |
| PAYROOL REIMBURSEMENT | 111,555 | 0 | 111,555 | 0 |
| PROPERTY MANAGEMENT FEE | 27,715 | 0 | 27,715 | 0 |
| OPERATING & MAINTENANCE | 88,005 | 42 | 28,887 | 59,076 |
| GENERAL & ADMINISTRATIVE | 39,413 | 0 | 39,413 | 0 |
| DUES AND SUBSCRIPTIONS | 100 | 0 | 100 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY REVENUE | 250,732 | 250,732 | |
| RENTAL AND OTHER | 178,729 | 178,729 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 16,023 | 15,679 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 372 | 0 | 372 | 0 |