| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSES | 10,400 | 10,400 |
| 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 | 598,436 | 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 | 58,756 | M27 | 16,989 | ||||
| HAND RAIL-PHASE I | 2016-07-01 | 276 | 35 | M27 | 10 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 3,013 | 380 | M27 | 110 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 2,626 | 329 | M27 | 95 | ||||
| CARPET-PHASE 1 | 2016-07-01 | 686 | 568 | M5 | 79 | ||||
| APPLIANCES-PHASE 1 | 2016-07-01 | 765 | 633 | M5 | 88 | ||||
| EQUIPMENT-PHASE 1 | 2016-07-01 | 58,229 | 58,229 | M5 | |||||
| BUILDING- PHASE II | 2016-01-01 | 360,438 | 51,879 | M27 | 13,106 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 1,758 | 253 | M27 | 64 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 5,523 | 795 | M27 | 201 | ||||
| BLDG IMPROVE PH II | 2016-01-01 | 1,118 | 162 | M27 | 41 | ||||
| EQUIPMENT-PHASE II | 1999-09-01 | 51,952 | 51,952 | M5 | |||||
| BUILDING- PHASE 1 | 2016-07-01 | 1,182 | 149 | M27 | 43 | ||||
| EQUIPMENT-PHASE II | 2017-07-31 | 4,110 | 2,926 | M5 | 473 | ||||
| EQUIPMENT-PHASE I | 2017-08-01 | 7,994 | 5,692 | M5 | 921 | ||||
| EQUIPMENT-PHASE IV | 2017-08-24 | 2,697 | 1,920 | M5 | 311 | ||||
| ROOF- PHASE I | 2018-07-24 | 5,400 | 286 | M27 | 196 | ||||
| CARPET- PHASE II | 2018-11-02 | 1,483 | 638 | M5 | 338 | ||||
| EQUIPMENT-PHASE II | 2018-12-31 | 2,304 | 991 | M5 | 525 | ||||
| CARPET- PHASE I | 2018-05-01 | 1,446 | 796 | M5 | 260 | ||||
| DECK- PHASE I | 2018-06-16 | 3,100 | 174 | M27 | 113 | ||||
| CARPET-PHASE I | 2018-10-03 | 1,148 | 493 | M5 | 262 | ||||
| PARKING LOT- PH I | 2019-09-23 | 4,790 | 240 | M15 | 455 | ||||
| PARKING LOT- PH II | 2019-09-23 | 5,973 | 299 | M15 | 567 | ||||
| PARKING LOT-PH IV | 2019-09-23 | 2,896 | 145 | M15 | 275 | ||||
| HVAC- PH II | 2019-07-31 | 5,902 | 98 | M27 | 215 | ||||
| HVAC- PH I | 2019-12-31 | 16,949 | 26 | M27 | 616 | ||||
| ROOF- PH IV | 2020-11-01 | 29,200 | M27 | 133 | |||||
| HVAC- PH I | 2020-08-28 | 8,853 | M27 | 121 | |||||
| HVAC- PH II | 2020-05-29 | 2,951 | M27 | 67 | |||||
| HVAC- PH IV | 2020-03-18 | 5,902 | M27 | 170 |
| 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 | 629,262 | 218,310 | |
| 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 | 75,745 | 391,502 | |
| HAND RAIL-PHASE I | 276 | 45 | 231 | |
| CARPET-PHASE 1 | 3,013 | 490 | 2,523 | |
| CARPET-PHASE 1 | 2,626 | 424 | 2,202 | |
| CARPET-PHASE 1 | 686 | 647 | 39 | |
| APPLIANCES-PHASE 1 | 765 | 721 | 44 | |
| EQUIPMENT-PHASE 1 | 58,229 | 58,229 | ||
| BUILDING- PHASE II | 360,438 | 64,985 | 295,453 | |
| BLDG IMPROVE PH II | 1,758 | 317 | 1,441 | |
| BLDG IMPROVE PH II | 5,523 | 996 | 4,527 | |
| BLDG IMPROVE PH II | 1,118 | 203 | 915 | |
| EQUIPMENT-PHASE II | 51,952 | 51,952 | ||
| BUILDING- PHASE 1 | 1,182 | 192 | 990 | |
| EQUIPMENT-PHASE II | 4,110 | 3,399 | 711 | |
| EQUIPMENT-PHASE I | 7,994 | 6,613 | 1,381 | |
| EQUIPMENT-PHASE IV | 2,697 | 2,231 | 466 | |
| ROOF- PHASE I | 5,400 | 482 | 4,918 | |
| CARPET- PHASE II | 1,483 | 976 | 507 | |
| EQUIPMENT-PHASE II | 2,304 | 1,516 | 788 | |
| CARPET- PHASE I | 1,446 | 1,056 | 390 | |
| DECK- PHASE I | 3,100 | 287 | 2,813 | |
| CARPET-PHASE I | 1,148 | 755 | 393 | |
| PARKING LOT- PH I | 4,790 | 695 | 4,095 | |
| PARKING LOT- PH II | 5,973 | 866 | 5,107 | |
| PARKING LOT-PH IV | 2,896 | 420 | 2,476 | |
| HVAC- PH II | 5,902 | 313 | 5,589 | |
| HVAC- PH I | 16,949 | 642 | 16,307 | |
| ROOF- PH IV | 29,200 | 133 | 29,067 | |
| HVAC- PH I | 8,853 | 121 | 8,732 | |
| HVAC- PH II | 2,951 | 67 | 2,884 | |
| HVAC- PH IV | 5,902 | 170 | 5,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 222 | 222 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVES | 21,135 | 49,076 | 49,076 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 33,688 | 33,688 | ||
| INSURANCE | 34,065 | 34,065 | ||
| MANAGEMENT | 15,393 | 15,393 | ||
| BANK CHARGE | 66 | 66 | ||
| ADMINISTRATIVE | 6,856 | 6,856 | ||
| OFFICE SUPPLIES | 14,489 | 14,489 | ||
| OFFICE EXPENSES | 6,251 | 6,251 | ||
| CONVENTIONS AND MEETINGS | 230 | 230 | ||
| KHC FEES | 900 | 900 | ||
| OPERATING AND MAINTENANCE | 22,996 | 22,996 | ||
| APPLICATION PROCESSING | 1,269 | 1,269 | ||
| ANNUAL FILING FEE | 15 | 15 | ||
| COMPUTER SUPPORT | 178 | 178 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 390,177 | 390,177 | |
| MISCELLANEOUS INCOME | 69,214 | 69,214 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 26,591 | 27,946 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES |