| 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 | 800,432 | 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 | 6,181 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REPAIR ON CONDENSI | 2009-12-10 | 1,875 | 1,875 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2011-06-22 | 4,700 | 4,697 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2010-11-12 | 2,350 | 2,350 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REPAIR ON CONDENSI | 2011-12-29 | 2,350 | 2,350 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2012-09-12 | 2,350 | 1,960 | SL | 7.000000000000 | 336 | 0 | 336 | |
| DOOR SYSTEM | 2012-11-12 | 4,867 | 3,939 | SL | 7.000000000000 | 695 | 0 | 695 | |
| TRASH CHUTE CLEANER | 2017-05-24 | 3,692 | 571 | SL | 7.000000000000 | 527 | 0 | 527 | |
| LOBBY FURNITURE | 2017-06-30 | 3,954 | 565 | SL | 7.000000000000 | 565 | 0 | 565 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,001,086 | 850,459 | 1,150,627 | |
| 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 | 4,697 | 3 | |
| A/C UNIT | 2,350 | 2,350 | 0 | |
| REPAIR ON CONDENSI | 2,350 | 2,350 | 0 | |
| A/C UNIT | 2,350 | 2,296 | 54 | |
| DOOR SYSTEM | 4,867 | 4,634 | 233 | |
| TRASH CHUTE CLEANER | 3,692 | 1,098 | 2,594 | |
| LOBBY FURNITURE | 3,954 | 1,130 | 2,824 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,627 | 0 | 15,627 | 0 |
| UTILITIES | 39,967 | 0 | 39,967 | 0 |
| PAYROLL REIMBURSEMENT | 82,830 | 0 | 82,830 | 0 |
| PROPERTY MANAGEMENT FEE | 19,423 | 0 | 19,423 | 0 |
| OPERATING & MAINTENANCE | 124,916 | 1,245 | 69,068 | 54,603 |
| ADMINISTRATIVE | 33,957 | 0 | 33,957 | 0 |
| OTHER TAXES | 478 | 0 | 478 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HUD SUBSIDY INCOME | 230,790 | 230,790 | |
| OTHER RENTAL INCOME | 82,710 | 82,710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 9,242 | 9,029 |