| 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 5032 | 1992-07-13 | 307,330 | 297,084 | SL | 30.000000000000 | 10,246 | 0 | 10,246 | |
| BUILDING 5028 | 1992-08-01 | 251,998 | 242,899 | SL | 30.000000000000 | 8,400 | 0 | 8,400 | |
| BUILDING 5036 | 1992-08-10 | 252,261 | 243,153 | SL | 30.000000000000 | 8,409 | 0 | 8,409 | |
| BUILDING 5040 | 1992-09-04 | 252,989 | 243,151 | SL | 30.000000000000 | 8,433 | 0 | 8,433 | |
| EXTERIOR VINYL | 1998-04-01 | 10,640 | 10,640 | SL | 20.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENT | 1992-07-13 | 124,145 | 124,145 | SL | 20.000000000000 | 0 | 0 | 0 | |
| FENCE | 1993-11-05 | 800 | 800 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PAINTING | 2011-06-30 | 20,985 | 20,985 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2011-04-12 | 1,200 | 1,200 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2011-06-07 | 225 | 225 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2011-06-28 | 240 | 240 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROOF | 2011-06-07 | 57,553 | 38,688 | SL | 15.000000000000 | 3,837 | 0 | 3,837 | |
| HEAT PUMP | 2010-08-04 | 3,195 | 3,195 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 3 HEAT PUMPS | 2010-11-23 | 9,585 | 9,585 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 20 HEAT PUMPS | 2011-04-27 | 65,800 | 65,800 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 HEAT PUMPS | 2011-06-30 | 7,580 | 7,580 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WIRING FOR HEAT PUMPS | 2011-06-30 | 2,295 | 2,295 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 5 HEAT PUMPS | 2011-04-22 | 16,450 | 16,450 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PAINTING | 2012-02-07 | 5,950 | 5,950 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2012-05-03 | 8,505 | 8,505 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FLOORING | 2011-11-07 | 37,078 | 37,078 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COUNTERTOPS AND CABINETS | 2011-12-13 | 39,298 | 37,661 | SL | 10.000000000000 | 1,637 | 0 | 1,637 | |
| REHAB FEE | 2012-05-22 | 30,000 | 27,250 | SL | 10.000000000000 | 2,750 | 0 | 2,750 | |
| DOORS | 2012-04-10 | 18,211 | 16,845 | SL | 10.000000000000 | 1,366 | 0 | 1,366 | |
| GUTTERS AND DRAIN LINES | 2012-02-28 | 19,672 | 18,361 | SL | 10.000000000000 | 1,311 | 0 | 1,311 | |
| SINKS | 2011-12-06 | 2,585 | 2,477 | SL | 10.000000000000 | 108 | 0 | 108 | |
| PARKING LOT REPAIRS | 2011-12-20 | 1,665 | 1,582 | SL | 10.000000000000 | 83 | 0 | 83 | |
| ENTRANCE SIGN | 2012-02-22 | 3,055 | 2,851 | SL | 10.000000000000 | 204 | 0 | 204 | |
| SIDEWALK | 2012-04-12 | 5,900 | 3,638 | SL | 15.000000000000 | 393 | 0 | 393 | |
| LIGHT FIXTURES | 2012-04-24 | 12,690 | 11,632 | SL | 10.000000000000 | 1,058 | 0 | 1,058 | |
| UTILITY BUILDING | 2012-04-24 | 4,026 | 2,459 | SL | 15.000000000000 | 268 | 0 | 268 | |
| SECURITY CAMERAS | 2015-06-09 | 3,511 | 2,136 | SL | 10.000000000000 | 351 | 0 | 351 | |
| CABINETS UNIT 5036A | 2017-06-27 | 3,095 | 310 | SL | 40.000000000000 | 77 | 0 | 77 | |
| CABINETS UNIT 5028D | 2017-06-27 | 3,095 | 310 | SL | 40.000000000000 | 77 | 0 | 77 | |
| FLOORING UNIT 5040E | 2017-12-27 | 3,023 | 1,058 | SL | 10.000000000000 | 302 | 0 | 302 | |
| AUTO DOOR OPENER | 2018-02-27 | 3,285 | 274 | SL | 40.000000000000 | 82 | 0 | 82 | |
| AUTO DOOR OPENER | 2018-05-08 | 2,815 | 223 | SL | 40.000000000000 | 70 | 0 | 70 | |
| CABINETS UNIT 5036F | 2018-09-17 | 3,095 | 213 | SL | 40.000000000000 | 77 | 0 | 77 | |
| AUTO DOOR OPENER | 2018-10-02 | 2,900 | 199 | SL | 40.000000000000 | 73 | 0 | 73 | |
| AUTO DOOR OPENER | 2020-05-06 | 2,739 | 107 | SL | 30.000000000000 | 91 | 0 | 91 | |
| REFRIGERATORS | 2011-06-30 | 10,571 | 10,571 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RANGES | 2011-06-30 | 13,671 | 13,671 | SL | 1.000000000000 | 0 | 0 | 0 | |
| RANGE HOODS | 2011-06-30 | 1,581 | 1,581 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 1993-11-05 | 105,593 | L | 0 | 0 | 0 | |||
| TDD MACHINE | 2001-07-31 | 460 | 460 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER | 2004-07-01 | 513 | 513 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOFTWARE | 2004-07-01 | 1,195 | 1,195 | SL | 3.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2009-04-28 | 893 | 893 | SL | 3.000000000000 | 0 | 0 | 0 | |
| PHONE TREE | 2013-07-03 | 1,379 | 1,379 | SL | 5.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 5032 | 307,330 | 307,330 | 0 | 2 |
| BUILDING 5028 | 251,998 | 251,299 | 699 | 699 |
| BUILDING 5036 | 252,261 | 251,562 | 699 | 699 |
| BUILDING 5040 | 252,989 | 251,584 | 1,405 | 1,406 |
| EXTERIOR VINYL | 10,640 | 10,640 | 0 | |
| LAND IMPROVEMENT | 124,145 | 124,145 | 0 | |
| FENCE | 800 | 800 | 0 | |
| PAINTING | 20,985 | 20,985 | 0 | |
| WATER HEATER | 1,200 | 1,200 | 0 | |
| WATER HEATER | 225 | 225 | 0 | |
| WATER HEATER | 240 | 240 | 0 | |
| ROOF | 57,553 | 42,525 | 15,028 | 15,028 |
| HEAT PUMP | 3,195 | 3,195 | 0 | |
| 3 HEAT PUMPS | 9,585 | 9,585 | 0 | |
| 20 HEAT PUMPS | 65,800 | 65,800 | 0 | |
| 2 HEAT PUMPS | 7,580 | 7,580 | 0 | |
| WIRING FOR HEAT PUMPS | 2,295 | 2,295 | 0 | |
| 5 HEAT PUMPS | 16,450 | 16,450 | 0 | |
| PAINTING | 5,950 | 5,950 | 0 | |
| WATER HEATER | 8,505 | 8,505 | 0 | |
| FLOORING | 37,078 | 37,078 | 0 | |
| COUNTERTOPS AND CABINETS | 39,298 | 39,298 | 0 | |
| REHAB FEE | 30,000 | 30,000 | 0 | |
| DOORS | 18,211 | 18,211 | 0 | |
| GUTTERS AND DRAIN LINES | 19,672 | 19,672 | 0 | |
| SINKS | 2,585 | 2,585 | 0 | |
| PARKING LOT REPAIRS | 1,665 | 1,665 | 0 | |
| ENTRANCE SIGN | 3,055 | 3,055 | 0 | |
| SIDEWALK | 5,900 | 4,031 | 1,869 | 1,868 |
| LIGHT FIXTURES | 12,690 | 12,690 | 0 | |
| UTILITY BUILDING | 4,026 | 2,727 | 1,299 | 1,297 |
| SECURITY CAMERAS | 3,511 | 2,487 | 1,024 | 1,024 |
| CABINETS UNIT 5036A | 3,095 | 387 | 2,708 | 2,708 |
| CABINETS UNIT 5028D | 3,095 | 387 | 2,708 | 2,708 |
| FLOORING UNIT 5040E | 3,023 | 1,360 | 1,663 | 1,663 |
| AUTO DOOR OPENER | 3,285 | 356 | 2,929 | 2,929 |
| AUTO DOOR OPENER | 2,815 | 293 | 2,522 | 2,521 |
| CABINETS UNIT 5036F | 3,095 | 290 | 2,805 | 2,805 |
| AUTO DOOR OPENER | 2,900 | 272 | 2,628 | 2,628 |
| AUTO DOOR OPENER | 2,739 | 198 | 2,541 | 2,541 |
| REFRIGERATORS | 10,571 | 10,571 | 0 | |
| RANGES | 13,671 | 13,671 | 0 | |
| RANGE HOODS | 1,581 | 1,581 | 0 | |
| LAND | 105,593 | 0 | 105,593 | 105,593 |
| TDD MACHINE | 460 | 460 | 0 | |
| PRINTER | 513 | 513 | 0 | |
| SOFTWARE | 1,195 | 1,195 | 0 | |
| COMPUTER | 893 | 893 | 0 | |
| PHONE TREE | 1,379 | 1,379 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 63,000 | 60,455 | 60,455 |
| TENANT SECURITY DEPOSITS | 6,541 | 6,542 | 6,542 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER RENTING EXPENSES | 227 | 0 | 227 | 0 |
| OFFICE SALARY REIMBURSEMENT | 4,320 | 0 | 4,320 | 0 |
| OFFICE EXPENSES | 9,631 | 0 | 9,631 | 0 |
| MANAGEMENT FEE | 19,194 | 0 | 19,194 | 0 |
| MANAGER SALARY REIMBURSEMENT | 20,318 | 0 | 20,318 | 0 |
| ACCOUNTING FEES | 4,966 | 0 | 4,966 | 0 |
| MISC ADMINISTRATIVE EXPENSES | 3,572 | 53 | 3,572 | 0 |
| PAYROLL REIMBURSEMENT | 14,431 | 0 | 14,431 | 0 |
| SUPPLIES | 13,004 | 0 | 13,004 | 0 |
| CONTRACTS | 15,200 | 0 | 15,200 | 0 |
| GARBAGE AND TRASH REMOVAL | 3,436 | 0 | 3,436 | 0 |
| HEATING/COOLING REPAIRS & MAINTENANCE | 3,063 | 0 | 3,063 | 0 |
| PAYROLL TAX REIMBURSEMENT | 2,560 | 0 | 2,560 | 0 |
| INSURANCE | 19,395 | 0 | 19,395 | 0 |
| MORTGAGE INSURANCE PREMIUMS | 5,940 | 0 | 5,940 | 0 |
| MISC FINANCIAL EXPENSES | 5 | 0 | 5 | 0 |
| NURSING HOME/ELDERLY CARE EXPENSES | 71,585 | 0 | 71,585 | 0 |
| AMORTIZATION | 2,545 | 0 | 2,545 | 0 |
| DISBURSEMENTS FOR CHARITABLE PURPOSES | 0 | 0 | -262,544 | 262,544 |
| CONVENTIONS AND MEETINGS | 941 | 0 | 941 | 0 |
| BAD DEBTS | 84 | 0 | 84 | 0 |
| SECURITY PAYROLL | 625 | 0 | 625 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 66,734 | 66,734 | |
| LAUNDRY AND OTHER TENANT CHARGES | 1,188 | 1,188 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,541 | 6,542 |