| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VARIOUS RESIDENTIAL PROPERTIES | 2016-06-30 | 1,007,617 | 236,678 | SL | 27.500000000000 | 46,555 | 0 | 46,555 | |
| VARIOUS COMMERCIAL PROPERTIES | 2016-06-30 | 1,214,805 | 203,012 | SL | 39.000000000000 | 37,309 | 0 | 37,309 | |
| LAND | 2016-06-30 | 420,611 | L | 0 | 0 | 0 | |||
| VARIOUS COMMERCIAL PROPERTIES | 2017-06-30 | 55,996 | 7,624 | SL | 39.000000000000 | 1,531 | 0 | 1,531 | |
| VARIOUS RESIDENTIAL PROPERTIES | 2017-06-30 | 63,883 | 12,325 | SL | 27.500000000000 | 2,461 | 0 | 2,461 | |
| IMPROVEMENTS | 2017-06-30 | 25,090 | 23,196 | SL | 7.000000000000 | 1,530 | 0 | 1,530 | |
| VARIOUS RESIDENTIAL PROPERTIES | 2018-06-30 | 23,301 | 3,675 | SL | 27.500000000000 | 847 | 0 | 847 | |
| VARIOUS COMMERCIAL PROPERTIES | 2018-06-30 | 23,301 | 2,591 | SL | 39.000000000000 | 597 | 0 | 597 | |
| VARIOUS IMPROVEMENTS | 2018-06-30 | 10,935 | 10,935 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2017-06-30 | 7,522 | 5,140 | SL | 15.000000000000 | 417 | 0 | 417 | |
| IMPROVEMENTS | 2018-06-30 | 17,860 | 4,996 | SL | 15.000000000000 | 1,225 | 0 | 1,225 | |
| VARIOUS RESIDENTIAL PROPERTIES | 2019-06-30 | 4,345 | 560 | SL | 27.500000000000 | 158 | 0 | 158 | |
| VARIOUS COMMERCIAL PROPERTIES | 2019-06-30 | 7,855 | 742 | SL | 39.000000000000 | 201 | 0 | 201 | |
| LAND | 2020-06-30 | 32,984 | L | 0 | 0 | 0 | |||
| VARIOUS IMPROVEMENTS | 2020-06-30 | 1,000 | 1,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2019-06-30 | 6,400 | 1,494 | SL | 15.000000000000 | 427 | 0 | 427 | |
| IMPROVEMENTS | 2020-06-30 | 4,650 | 4,650 | SL | 15.000000000000 | 0 | 0 | 0 | |
| VARIOUS RESIDENTIAL PROPERTIES | 2020-06-30 | 8,172 | 606 | SL | 27.500000000000 | 297 | 0 | 297 | |
| VARIOUS COMMERCIAL PROPERTIES | 2020-06-30 | 8,172 | 429 | SL | 39.000000000000 | 210 | 0 | 210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VARIOUS RESIDENTIAL PROPERTIES | 1,007,617 | 283,233 | 724,384 | |
| VARIOUS COMMERCIAL PROPERTIES | 1,214,805 | 240,321 | 974,484 | |
| LAND | 420,611 | 0 | 420,611 | |
| VARIOUS COMMERCIAL PROPERTIES | 55,996 | 9,155 | 46,841 | |
| VARIOUS RESIDENTIAL PROPERTIES | 63,883 | 14,786 | 49,097 | |
| IMPROVEMENTS | 25,090 | 24,726 | 364 | |
| VARIOUS RESIDENTIAL PROPERTIES | 23,301 | 4,522 | 18,779 | |
| VARIOUS COMMERCIAL PROPERTIES | 23,301 | 3,188 | 20,113 | |
| VARIOUS IMPROVEMENTS | 10,935 | 10,935 | 0 | |
| IMPROVEMENTS | 7,522 | 5,557 | 1,965 | |
| IMPROVEMENTS | 17,860 | 6,221 | 11,639 | |
| VARIOUS RESIDENTIAL PROPERTIES | 4,345 | 718 | 3,627 | |
| VARIOUS COMMERCIAL PROPERTIES | 7,855 | 943 | 6,912 | |
| LAND | 32,984 | 0 | 32,984 | |
| VARIOUS IMPROVEMENTS | 1,000 | 1,000 | 0 | |
| IMPROVEMENTS | 6,400 | 1,921 | 4,479 | |
| IMPROVEMENTS | 4,650 | 4,650 | 0 | |
| VARIOUS RESIDENTIAL PROPERTIES | 8,172 | 903 | 7,269 | |
| VARIOUS COMMERCIAL PROPERTIES | 8,172 | 639 | 7,533 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CDC - WORK IN PROGRESS | 23,742 | 23,421 | 23,421 |
| MSP - WORK IN PROGRESS | 643,511 | 0 | 0 |
| WIP - DEVELOPMENT COSTS | 158,289 | 158,289 | 158,289 |
| DUE FROM AFFILIATES | 0 | 69,082 | 69,082 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENTS | 261,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS | 70,653 | 0 | 0 | 70,653 |
| UTILITIES | 42,628 | 0 | 0 | 42,628 |
| OFFICE EXPENSES | 24,217 | 0 | 0 | 24,217 |
| BANK FEES | 3,627 | 0 | 0 | 3,627 |
| LICENSES & FEES | 1,690 | 0 | 0 | 1,690 |
| INSURANCE | 10,780 | 0 | 0 | 10,780 |
| ADVERTISING | 148 | 0 | 0 | 148 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATES | 49,113 | 0 |
| ACCOUNTS PAYABLE - OPERATING | 1,797 | 0 |
| SECURITY DEPOSITS | 21,841 | 26,710 |
| DEPOSIT REFUND | 7 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 14,943 | 0 | 0 | 14,943 |
| MANAGEMENT FEES | 58,698 | 0 | 51,553 | 7,144 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE PROPERTY TAX | 37,696 | 0 | 37,696 | 0 |