| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 401 N COOPER ST | 1984-06-01 | 42,648 | 42,648 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 405 N COOPER ST | 1984-06-01 | 53,628 | 53,628 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 409 N COOPER ST | 1984-06-01 | 73,521 | 73,521 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 417 N COOPER LAND | 1984-06-01 | 39,247 | L | 0 | 0 | 0 | |||
| 5421 W 4TH ST BLDG | 1984-06-01 | 67,925 | 67,925 | PRE | 20.000000000000 | 0 | 0 | 0 | |
| 421 N COOPER ST | 1984-06-01 | 63,050 | 63,050 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 413 N COOPER ST | 1984-06-01 | 64,039 | 64,039 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 414 N COOPER ST | 1984-06-01 | 64,573 | 64,573 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 11353 TRASK | 1985-05-01 | 130,999 | 130,999 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 11355 TRASK | 1985-05-01 | 175,607 | 175,607 | PRE | 18.000000000000 | 0 | 0 | 0 | |
| 422 N COOPER ST | 1985-07-01 | 53,555 | 53,555 | PRE | 19.000000000000 | 0 | 0 | 0 | |
| 5422 5TH ST BLDG | 1985-12-01 | 45,716 | 45,716 | PRE | 19.000000000000 | 0 | 0 | 0 | |
| 410 N COOPER ST | 1987-01-01 | 87,742 | 87,742 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 721 N EUCLID ST | 1990-01-01 | 1,481,491 | 1,481,491 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 5422 W 4TH ST | 1990-01-01 | 21,363 | 21,333 | 150DB | 20.000000000000 | 0 | 0 | 0 | |
| CHEVROLET VAN | 1992-06-11 | 22,188 | 22,188 | SL | 3.000000000000 | 0 | 0 | 0 | |
| 11301 TRASK #3 | 1993-01-01 | 138,246 | 138,240 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| TRAILER | 1994-07-15 | 900 | 900 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BEDS AND DRESSERS | 1994-08-15 | 613 | 613 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FORD ASTRO VAN 1994 | 1997-09-30 | 14,010 | 14,010 | SL | 3.000000000000 | 0 | 0 | 0 | |
| TRUCK | 2002-12-30 | 9,342 | 9,342 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BMW | 2003-04-03 | 51,221 | 51,221 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| AUTO | 2005-07-15 | 19,095 | 19,095 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 2007-01-31 | 1,266,315 | 891,353 | SL | 20.000000000000 | 63,316 | 0 | 63,316 | |
| LAND | 2007-01-31 | 1,237,500 | L | 0 | 0 | 0 | |||
| REFRIGERATOR - PIRCH | 2016-04-20 | 8,971 | 2,193 | SL | 15.000000000000 | 598 | 0 | 598 | |
| PRINTER/COPIER | 2016-06-30 | 5,375 | 1,883 | SL | 10.000000000000 | 538 | 0 | 538 | |
| ROOFING 721 EUCLID - ROYAL ROOFING | 2016-06-03 | 84,988 | 11,073 | SL | 27.500000000000 | 3,090 | 0 | 3,090 | |
| 401 N COOPER ST LAND | 1984-06-01 | 39,246 | L | 0 | 0 | 0 | |||
| 405 N COOPER ST LAND | 1984-06-01 | 39,246 | L | 0 | 0 | 0 | |||
| 409 N COOPER ST LAND | 1984-06-01 | 39,247 | L | 0 | 0 | 0 | |||
| 5421 W 4TH ST BLDG LAND | 1984-06-01 | 28,932 | L | 0 | 0 | 0 | |||
| 421 N COOPER ST LAND | 1984-06-01 | 39,247 | L | 0 | 0 | 0 | |||
| 413 N COOPER ST LAND | 1984-06-01 | 39,247 | L | 0 | 0 | 0 | |||
| 414 N COOPER ST LAND | 1984-06-01 | 91,747 | L | 0 | 0 | 0 | |||
| 11353 TRASK LAND | 1985-05-01 | 78,599 | L | 0 | 0 | 0 | |||
| 11355 TRASK LAND | 1985-05-01 | 135,673 | L | 0 | 0 | 0 | |||
| 422 N COOPER ST LAND | 1985-07-01 | 35,703 | L | 0 | 0 | 0 | |||
| 5422 5TH ST BLDG LAND | 1985-12-01 | 30,477 | L | 0 | 0 | 0 | |||
| 410 N COOPER ST LAND | 1987-01-01 | 37,604 | L | 0 | 0 | 0 | |||
| 721 N EUCLID ST LAND | 1990-01-01 | 485,295 | L | 0 | 0 | 0 | |||
| 5422 W 4TH ST LAND | 1990-01-01 | 66,022 | L | 0 | 0 | 0 | |||
| 11301 TRASK #3 LAND | 1993-01-01 | 29,754 | L | 0 | 0 | 0 | |||
| PRINTER/COPIER | 2017-11-30 | 4,310 | 898 | SL | 10.000000000000 | 431 | 0 | 431 | |
| ROOFING 11301 TRASK | 2017-03-09 | 9,965 | 1,026 | SL | 27.500000000000 | 362 | 0 | 362 | |
| LEASEHOLD IMPROVEMENT | 2018-01-01 | 3,792 | 190 | SL | 39.000000000000 | 97 | 0 | 97 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 401 N COOPER ST | 42,648 | 42,648 | 0 | |
| 405 N COOPER ST | 53,628 | 53,628 | 0 | |
| 409 N COOPER ST | 73,521 | 73,521 | 0 | |
| 417 N COOPER LAND | 39,247 | 0 | 39,247 | |
| 5421 W 4TH ST BLDG | 67,925 | 67,925 | 0 | |
| 421 N COOPER ST | 63,050 | 63,050 | 0 | |
| 413 N COOPER ST | 64,039 | 64,039 | 0 | |
| 414 N COOPER ST | 64,573 | 64,573 | 0 | |
| 11353 TRASK | 130,999 | 130,999 | 0 | |
| 11355 TRASK | 175,607 | 175,607 | 0 | |
| 422 N COOPER ST | 53,555 | 53,555 | 0 | |
| 5422 5TH ST BLDG | 45,716 | 45,716 | 0 | |
| 410 N COOPER ST | 87,742 | 87,742 | 0 | |
| 721 N EUCLID ST | 1,481,491 | 1,481,491 | 0 | |
| 5422 W 4TH ST | 21,363 | 21,333 | 30 | |
| CHEVROLET VAN | 22,188 | 22,188 | 0 | |
| 11301 TRASK #3 | 138,246 | 138,240 | 6 | |
| TRAILER | 900 | 900 | 0 | |
| BEDS AND DRESSERS | 613 | 613 | 0 | |
| FORD ASTRO VAN 1994 | 14,010 | 14,010 | 0 | |
| TRUCK | 9,342 | 9,342 | 0 | |
| BMW | 51,221 | 51,221 | 0 | |
| AUTO | 19,095 | 19,095 | 0 | |
| BUILDINGS | 1,266,315 | 954,669 | 311,646 | |
| LAND | 1,237,500 | 0 | 1,237,500 | |
| REFRIGERATOR - PIRCH | 8,971 | 2,791 | 6,180 | |
| PRINTER/COPIER | 5,375 | 2,421 | 2,954 | |
| ROOFING 721 EUCLID - ROYAL ROOFING | 84,988 | 14,163 | 70,825 | |
| 401 N COOPER ST LAND | 39,246 | 0 | 39,246 | |
| 405 N COOPER ST LAND | 39,246 | 0 | 39,246 | |
| 409 N COOPER ST LAND | 39,247 | 0 | 39,247 | |
| 5421 W 4TH ST BLDG LAND | 28,932 | 0 | 28,932 | |
| 421 N COOPER ST LAND | 39,247 | 0 | 39,247 | |
| 413 N COOPER ST LAND | 39,247 | 0 | 39,247 | |
| 414 N COOPER ST LAND | 91,747 | 0 | 91,747 | |
| 11353 TRASK LAND | 78,599 | 0 | 78,599 | |
| 11355 TRASK LAND | 135,673 | 0 | 135,673 | |
| 422 N COOPER ST LAND | 35,703 | 0 | 35,703 | |
| 5422 5TH ST BLDG LAND | 30,477 | 0 | 30,477 | |
| 410 N COOPER ST LAND | 37,604 | 0 | 37,604 | |
| 721 N EUCLID ST LAND | 485,295 | 0 | 485,295 | |
| 5422 W 4TH ST LAND | 66,022 | 0 | 66,022 | |
| 11301 TRASK #3 LAND | 29,754 | 0 | 29,754 | |
| PRINTER/COPIER | 4,310 | 1,329 | 2,981 | |
| ROOFING 11301 TRASK | 9,965 | 1,388 | 8,577 | |
| LEASEHOLD IMPROVEMENT | 3,792 | 287 | 3,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| W.C DEPOSIT | 2,008 | 2,008 | 2,008 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 330 | 59 | 270 | 0 |
| BANK CHARGES | 528 | 95 | 433 | 0 |
| BUILDING R&M | 139,788 | 25,162 | 114,626 | 0 |
| CHASE ESCROW | 21,890 | 3,940 | 17,950 | 0 |
| DUES, SUBSCRIPTIONS, AND LICENSES | 11,249 | 2,025 | 9,224 | 0 |
| EQUIPMENT EXPENSES | 33,740 | 6,073 | 27,667 | 0 |
| FOOD | 46,982 | 8,457 | 38,525 | 0 |
| INSURANCE | 102,425 | 18,437 | 83,989 | 0 |
| MISC | 45 | 8 | 37 | 0 |
| OFFICE SUPPLIES | 3,460 | 615 | 2,801 | 0 |
| PAYROLL PROCESSING FEE | 2,509 | 452 | 2,058 | 0 |
| PERSONNEL EXPENSE | 392 | 71 | 321 | 0 |
| PROGRAM SUPPLIES | 390 | 70 | 320 | 0 |
| PUBLIC RELATIONS | 796 | 143 | 653 | 0 |
| RECRUITMENT EXPENSE | 78,000 | 14,040 | 63,960 | 0 |
| TELEPHONE | 22,155 | 3,988 | 18,167 | 0 |
| TRANSPORTATION | 12,479 | 2,246 | 10,233 | 0 |
| UTILITIES | 142,337 | 25,621 | 116,716 | 0 |
| REALIZED LOSS | 38,054 | 6,850 | 31,204 | 0 |
| UNREALIZED LOSS | 581,469 | 104,664 | 476,805 | 0 |
| AMOUNTS PAID TO ACCOMPLISH CHARTIABLE PURPOSES | 0 | 0 | 0 | 267,044 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SOBER LIVING PROGRAM | 48,300 | 48,300 | |
| TRASK RENT INCOME | 9,600 | 9,600 | |
| 1446 SULLIVAN MORTGAGE | 12,900 | 12,900 | |
| APARTMENTS | 152,899 | 152,899 | |
| OTHER INCOME | 107 | 107 | |
| REALIZED GAINS | 49,256 | 49,256 | |
| UNREALIZED GAINS | 820,355 | 820,355 | |
| PROPERTY TAX | 3,690 | 3,690 |
| Description | Amount |
|---|---|
| BOOK TO TAX DEPRECIATION DIFFERENCES | 8,389 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBCONTRACT | 23,729 | 4,271 | 19,458 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL EXPENSES | 50,876 | 9,158 | 41,719 | 0 |
| INCOME TAX EXPENSE | 394 | 71 | 323 | 0 |