| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 5,000 | 1,250 | 0 | 3,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HARPER HULL CONSTRUCTION | 1999-02-25 | 40,567 | 32,758 | SL | 4.00 % | 1,623 | |||
| SECUIRTY SYSTEM - HONEY | 1999-02-25 | 2,000 | 1,614 | SL | 4.00 % | 80 | |||
| REFRIGERATOR & DISHWASHER | 1999-02-25 | 1,987 | 1,596 | SL | 4.00 % | 79 | |||
| HARPER HULL - REMODELING | 1999-03-04 | 18,565 | 14,967 | SL | 4.00 % | 743 | |||
| BUILDING IMPROVEMENTS | 1999-04-08 | 34,373 | 27,643 | SL | 4.00 % | 1,375 | |||
| BUILDING IMPROVEMENTS | 1999-04-08 | 29,698 | 23,884 | SL | 4.00 % | 1,188 | |||
| AUDUBON GUTTERS CO. | 1999-05-06 | 5,905 | 4,735 | SL | 4.00 % | 236 | |||
| APPLIANCES | 1999-05-06 | 3,250 | 2,608 | SL | 4.00 % | 130 | |||
| JEFFERSON SPRINKLER | 1999-05-06 | 981 | 783 | SL | 4.00 % | 39 | |||
| HARPER CONSTRUCTION | 1999-05-17 | 27,486 | 22,050 | SL | 4.00 % | 1,099 | |||
| BUILDING IMPROVEMENTS | 1999-05-17 | 8,426 | 6,762 | SL | 4.00 % | 337 | |||
| LANDSCAPING | 1999-05-17 | 2,404 | 1,926 | SL | 4.00 % | 96 | |||
| SECURITY SYSTEM - HONEY | 1999-06-28 | 3,315 | 2,662 | SL | 4.00 % | 133 | |||
| SECURITY SYSTEM - HONEY | 1999-06-28 | 3,315 | 2,662 | SL | 4.00 % | 133 | |||
| SECURITY SYSTEM - HONEY | 1999-06-28 | 3,315 | 2,662 | SL | 4.00 % | 133 | |||
| AUDUBON GUTTERS - 100 CEN | 2000-01-05 | 10,650 | 8,405 | SL | 4.00 % | 426 | |||
| BLDG 3704-06 S-110 SERVIC | 2020-03-02 | 109,767 | 86,264 | SL | 4.00 % | 4,391 | |||
| HONEY SECURITY SYSTEM | 2000-03-14 | 1,326 | 1,042 | SL | 4.00 % | 53 | |||
| TIME CLOCK | 2000-10-01 | 1,703 | 1,316 | SL | 4.00 % | 68 | |||
| BUILDING IMPROVEMENTS | 2000-10-16 | 159,469 | 123,460 | SL | 4.00 % | 6,379 | |||
| SCURITY SYSTEM | 2000-10-16 | 1,063 | 831 | SL | 4.00 % | 43 | |||
| SPRINKLER SYSTEM | 2000-10-16 | 6,980 | SL | 4.00 % | 63 | ||||
| APPLIANCES | 2000-11-07 | 2,119 | 1,641 | SL | 4.00 % | 85 | |||
| WASHER/DRYER | 2000-11-08 | 800 | 618 | SL | 4.00 % | 32 | |||
| FIRE ALARM | 2000-11-10 | 3,188 | 2,472 | SL | 4.00 % | 128 | |||
| ARCHITECT FEES I-110 SERVI | 2001-03-01 | 800 | 613 | SL | 4.00 % | 32 | |||
| ARCHITECT FEES - ARIS GROU | 2001-03-06 | 3,800 | 2,910 | SL | 4.00 % | 152 | |||
| RENOVATIONS I-10 SERVICE | 2000-08-29 | 16,374 | 12,732 | SL | 4.00 % | 655 | |||
| 1009 ARIS STREET | 2002-08-01 | 88,000 | 60,405 | SL | 3.64 % | 3,201 | |||
| IMPROVEMENTS 1009 ARIS | 2003-04-03 | 96,597 | 63,952 | SL | 3.64 % | 3,512 | |||
| GROUP HOME | 2005-02-28 | 8,064 | 5,276 | SL | 4.00 % | 323 | |||
| GROUP HOME | 2005-06-08 | 23,163 | 14,909 | SL | 4.00 % | 927 | |||
| GROUP HOME-326 CENTRAL AV | 2014-01-01 | 460,800 | 138,240 | SL | 4.00 % | 18,432 | |||
| IMPROV - 326 CENTRAL AV | 2014-01-01 | 22,401 | 6,720 | SL | 4.00 % | 896 | |||
| FURNITURE-326 CENTRAL AVE | 2014-01-01 | 21,406 | 6,420 | SL | 4.00 % | 856 | |||
| APPLIANCES-307 SHREWSBURY | 2015-03-12 | 4,517 | 1,086 | SL | 4.00 % | 181 | |||
| FURNITURE - 307 SHREWSBURY | 2015-03-12 | 5,856 | 1,404 | SL | 4.00 % | 234 | |||
| IMPROVEMENTS - 1009 ARIS | 2015-07-01 | 80,212 | 19,248 | SL | 4.00 % | 3,208 | |||
| IMPROVEMENTS - 119 MAINE | 2015-06-24 | 2,886 | 690 | SL | 4.00 % | 115 | |||
| IMPROVEMENTS - 1233 8TH ST | 2015-07-01 | 18,236 | 4,374 | SL | 4.00 % | 729 | |||
| IMPROV - 307 SHREWSBURY | 2015-07-01 | 66,024 | 15,846 | SL | 4.00 % | 2,641 | |||
| IMPROVEMENTS - 333 DODGE | 2016-02-10 | 41,503 | 9,960 | SL | 4.00 % | 1,660 | |||
| IMPROV - 400 SHREWSBURY | 2015-07-01 | 35,528 | 8,526 | SL | 4.00 % | 1,421 | |||
| IMPROV-645 ST. GEORGE | 2015-07-01 | 32,986 | 7,914 | SL | 4.00 % | 1,319 | |||
| IMPROVEMENTS - 764 HICKORY | 2015-06-24 | 59,983 | SL | 4.00 % | 1,824 | ||||
| FURNITURE - 764 HICKORY | 2015-07-25 | 8,290 | 1,964 | SL | 4.00 % | 332 | |||
| APPLIANCES - 645 ST. GEORGE | 2015-09-14 | 2,501 | 583 | SL | 4.00 % | 100 | |||
| FURNITURE - 333 DODGE | 2016-02-01 | 6,263 | 1,359 | SL | 4.00 % | 251 | |||
| IMPROVEMENTS - 1233 8TH ST | 2016-04-28 | 3,062 | 630 | SL | 4.00 % | 122 | |||
| IMPROV - 213 ST. GEORGE | 2015-11-03 | 7,165 | 1,626 | SL | 4.00 % | 287 | |||
| IMPRO - 307 SHREWSBURY | 2015-10-02 | 4,188 | 966 | SL | 4.00 % | 168 | |||
| IMPROVEMENTS - 333 DODGE | 2015-07-01 | 94,061 | 20,691 | SL | 4.00 % | 3,762 | |||
| IMPROV - 3704 I-10 SVC RD | 2016-01-01 | 26,286 | 5,781 | SL | 4.00 % | 1,051 | |||
| IMPROV - 400 SHREWSBURY | 2015-07-01 | 49,923 | 11,316 | SL | 4.00 % | 1,997 | |||
| IMPROVEMENTS - 520 DECKBAR | 2016-02-10 | 25,689 | 5,397 | SL | 4.00 % | 1,028 | |||
| IMPROV - 645 ST. GEORGE | 2016-01-01 | 104,844 | 24,465 | SL | 4.00 % | 4,194 | |||
| IMPROVEMENTS - 764 HICKORY | 2015-07-25 | 28,369 | 6,715 | SL | 4.00 % | 1,135 | |||
| GROUP HOME - 680 JEFF HTS | 2015-06-30 | 335,089 | 80,424 | SL | 4.00 % | 13,404 | |||
| FURNITURE - 645 ST. GEORGE | 2016-07-11 | 4,207 | 840 | SL | 4.00 % | 168 | |||
| FURNITURE - 6980 JEFF HGTS | 2015-04-30 | 29,141 | 5,635 | SL | 4.00 % | 1,166 | |||
| IMPROV - 680 JEFF HGTS | 2015-04-30 | 233,457 | 45,134 | SL | 4.00 % | 9,338 | |||
| IMPROVEMENTS - 520 DECKBAR | 2019-02-26 | 58,085 | 5,420 | SL | 4.00 % | 2,323 | |||
| BUILDING IMPROVEMENTS REMAI | 1999-02-25 | 24,318 | 19,640 | SL | 4.00 % | 973 | |||
| IMPROV - 1009 ARIS | 2019-01-01 | 12,964 | 821 | SL | 4.00 % | 519 | |||
| IMPROV - 213 ST, GEORGE | 2019-01-01 | 9,502 | 728 | SL | 4.00 % | 380 | |||
| IMPROV - 307 SHREWSBURY | 2019-11-11 | 4,000 | 267 | SL | 4.00 % | 160 | |||
| IMPROV - 326 CENTRAL | 2019-12-01 | 19,239 | 1,155 | SL | 4.00 % | 770 | |||
| IMPROV - 400 SHREWSBURY | 2019-12-01 | 5,502 | 422 | SL | 4.00 % | 220 | |||
| IMPROV - 520 DECKBAR | 2019-12-13 | 4,000 | 253 | SL | 4.00 % | 160 | |||
| IMPROV - 645 ST GEORGE | 2020-07-01 | 13,114 | 1,006 | SL | 4.00 % | 525 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 71,808 | 19,674 | 52,134 | |
| Buildings | 2,112,861 | 1,514,174 | 598,687 | 2,741,524 |
| Improvements | 1,588,356 | 679,691 | 908,665 | |
| Land | 300,272 | 300,272 | 300,272 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSSES ON INVESTMENTS | 466,050 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 4,600 | 3,450 | ||
| Contract labor | 17,520 | 13,140 | ||
| Portfolio management fees | 42,207 | 42,207 | 31,655 | |
| Property Insurance | 46,591 | 34,943 | ||
| Real Estate COmmissions | 1,185 | 889 | ||
| Repairs | 169,756 | 127,317 | ||
| Utilities | 3,090 | 2,317 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME-INVESTMENT PROPE | 239,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 1,538,299 | 1,495,358 |