| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSES | 10,550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND-PHASE IV | 1999-12-31 | 210,000 | L | ||||||
| BUILDING -PHASE IV | 2000-07-01 | 847,572 | 536,792 | M27 | 30,826 | ||||
| CARPET-PHASE IV | 2005-09-07 | 2,476 | 2,475 | M7 | |||||
| APPLIANCES-PH IV | 2005-12-28 | 304 | 303 | M7 | |||||
| FURNITURE-PHASE IV | 2006-07-01 | 3,713 | 3,713 | M7 | |||||
| EQUIPMENT-PHASE IV | 2007-07-01 | 2,203 | 2,203 | M7 | |||||
| BUILDING- PHASE I | 2016-07-01 | 467,247 | 24,778 | M27 | 16,989 | ||||
| HAND RAIL-PHASE I | 2016-07-01 | 276 | 15 | M27 | 10 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 3,013 | 160 | M27 | 110 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 2,626 | 139 | M27 | 95 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 686 | 357 | M5 | 132 | ||||
| APPLIANCES-PHASE 1 | 2016-07-01 | 765 | 398 | M5 | 147 | ||||
| EQUIPMENT-PHASE 1 | 2016-07-01 | 58,229 | 58,229 | M5 | |||||
| BUILDING- PHASE II | 2016-01-01 | 360,438 | 25,667 | M27 | 13,106 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 1,758 | 125 | M27 | 64 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 5,523 | 393 | M27 | 201 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 1,118 | 80 | M27 | 41 | ||||
| EQUIPMENT-PHASE II | 1999-09-01 | 51,952 | 51,952 | M5 | |||||
| BUILDING- PHASE 1 | 2016-07-01 | 1,182 | 63 | M27 | 43 | ||||
| EQUIPMENT-PHASE II | 2017-07-31 | 4,110 | 822 | M5 | 1,315 | ||||
| EQUIPMENT-PHASE I | 2017-08-01 | 7,994 | 1,599 | M5 | 2,558 | ||||
| EQUIPMENT-PHASE IV | 2017-08-24 | 2,697 | 539 | M5 | 863 | ||||
| ROOF- PHASE I | 2018-07-24 | 5,400 | M27 | 90 | |||||
| CARPET- PHASE II | 2018-11-02 | 1,483 | M5 | 74 | |||||
| EQUIPMENT-PHASE II | 2018-12-31 | 2,304 | M5 | 115 | |||||
| CARPET- PHASE I | 2018-05-01 | 1,446 | M5 | 362 | |||||
| DECK- PHASE I | 2018-06-16 | 3,100 | M27 | 61 | |||||
| CARPET-PHASE I | 2018-10-03 | 1,148 | M5 | 57 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-PHASE IV | 210,000 | 210,000 | ||
| BUILDING -PHASE IV | 847,572 | 567,618 | 279,954 | |
| CARPET-PHASE IV | 2,476 | 2,475 | 1 | |
| APPLIANCES-PH IV | 304 | 303 | 1 | |
| FURNITURE-PHASE IV | 3,713 | 3,713 | ||
| EQUIPMENT-PHASE IV | 2,203 | 2,203 | ||
| BUILDING- PHASE I | 467,247 | 41,767 | 425,480 | |
| HAND RAIL-PHASE I | 276 | 25 | 251 | |
| CARPET-PHASE 1 | 3,013 | 270 | 2,743 | |
| CARPET-PHASE 1 | 2,626 | 234 | 2,392 | |
| CARPET-PHASE 1 | 686 | 489 | 197 | |
| APPLIANCES-PHASE 1 | 765 | 545 | 220 | |
| EQUIPMENT-PHASE 1 | 58,229 | 58,229 | ||
| BUILDING- PHASE II | 360,438 | 38,773 | 321,665 | |
| BLDG IMPROVE PH II | 1,758 | 189 | 1,569 | |
| BLDG IMPROVE PH II | 5,523 | 594 | 4,929 | |
| BLDG IMPROVE PH II | 1,118 | 121 | 997 | |
| EQUIPMENT-PHASE II | 51,952 | 51,952 | ||
| BUILDING- PHASE 1 | 1,182 | 106 | 1,076 | |
| EQUIPMENT-PHASE II | 4,110 | 2,137 | 1,973 | |
| EQUIPMENT-PHASE I | 7,994 | 4,157 | 3,837 | |
| EQUIPMENT-PHASE IV | 2,697 | 1,402 | 1,295 | |
| ROOF- PHASE I | 5,400 | 90 | 5,310 | |
| CARPET- PHASE II | 1,483 | 74 | 1,409 | |
| EQUIPMENT-PHASE II | 2,304 | 115 | 2,189 | |
| CARPET- PHASE I | 1,446 | 362 | 1,084 | |
| DECK- PHASE I | 3,100 | 61 | 3,039 | |
| CARPET-PHASE I | 1,148 | 57 | 1,091 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,105 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVES | 23,795 | 19,831 | 19,831 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 31,528 | 31,528 | ||
| INSURANCE | 29,740 | 29,740 | ||
| MANAGEMENT | 13,414 | 13,414 | ||
| BANK CHARGE | 120 | 120 | ||
| ADMINISTRATIVE | 6,122 | 6,122 | ||
| OFFICE SUPPLIES | 23,539 | 23,539 | ||
| OFFICE EXPENSES | 5,437 | 5,437 | ||
| CONVENTIONS AND MEETINGS | 448 | 448 | ||
| KHC FEES | 540 | 540 | ||
| OPERATING AND MAINTENANCE | 37,575 | 37,575 | ||
| APPLICATION PROCESSING | 1,551 | 1,551 | ||
| ANNUAL FILING FEE | 15 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 355,372 | ||
| MISCELLANEOUS INCOME | 172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 22,716 | 22,717 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES |