| 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 | 1,081,301 | 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 | 3,987 | SL | 15.000000000000 | 598 | 0 | 598 | |
| PRINTER/COPIER | 2016-06-30 | 5,375 | 3,497 | SL | 10.000000000000 | 538 | 0 | 538 | |
| ROOFING 721 EUCLID - ROYAL ROOFING | 2016-06-03 | 84,988 | 20,343 | 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 | 2,191 | SL | 10.000000000000 | 431 | 0 | 431 | |
| ROOFING 11301 TRASK | 2017-03-09 | 9,965 | 2,112 | SL | 27.500000000000 | 362 | 0 | 362 | |
| LEASEHOLD IMPROVEMENT | 2018-01-01 | 3,792 | 481 | SL | 39.000000000000 | 97 | 0 | 97 | |
| LEASEHOLD IMPROVEMENT | 2021-07-23 | 8,000 | SL | 15.000000000000 | 0 | 0 | 533 | ||
| LEASEHOLD IMPROVEMENT | 2022-07-01 | 52,047 | SL | 15.000000000000 | 0 | 0 | 3,470 |
| 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 | 1,144,617 | 121,698 | |
| LAND | 1,237,500 | 0 | 1,237,500 | |
| REFRIGERATOR - PIRCH | 8,971 | 4,585 | 4,386 | |
| PRINTER/COPIER | 5,375 | 4,035 | 1,340 | |
| ROOFING 721 EUCLID - ROYAL ROOFING | 84,988 | 23,433 | 61,555 | |
| 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 | 2,622 | 1,688 | |
| ROOFING 11301 TRASK | 9,965 | 2,474 | 7,491 | |
| LEASEHOLD IMPROVEMENT | 3,792 | 578 | 3,214 | |
| LEASEHOLD IMPROVEMENT | 8,000 | 8,000 | 0 | |
| LEASEHOLD IMPROVEMENT | 52,047 | 52,047 | 0 |
| 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 |
| UNDEPOSITED FUNDS | 179,316 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD BOOK TO TAX DEPRECIATION ADJUSTMENT | 185,618 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 341 | 61 | 279 | 0 |
| BANK CHARGES | 880 | 158 | 721 | 0 |
| BUILDING R&M | 128,203 | 23,076 | 105,126 | 0 |
| DUES, SUBSCRIPTIONS, AND LICENSES | 14,151 | 2,547 | 11,604 | 0 |
| EQUIPMENT EXPENSES | 24,427 | 4,397 | 20,030 | 0 |
| INSURANCE | 85,834 | 15,450 | 70,384 | 0 |
| OFFICE SUPPLIES | 1,010 | 182 | 828 | 0 |
| PAYROLL PROCESSING FEE | 2,511 | 452 | 2,059 | 0 |
| PROGRAM SUPPLIES | 583 | 105 | 478 | 0 |
| TELEPHONE | 34,149 | 6,147 | 28,002 | 0 |
| TRANSPORTATION | 13,211 | 2,378 | 10,833 | 0 |
| UTILITIES | 157,065 | 28,272 | 128,793 | 0 |
| CHASE ESCROW | 17,765 | 3,198 | 14,567 | 0 |
| RENT/PRIVATE PAY REFUND | 570 | 103 | 467 | 0 |
| AMOUNTS PAID TO ACCOMPLISH CHARITABLE PURPOSES | 0 | 0 | 0 | 216,810 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SOBER LIVING PROGRAM | 163,692 | 163,692 | |
| TRASK RENT INCOME | 12,600 | 12,600 | |
| 1446 SULLIVAN MORTGAGE | 10,750 | 10,750 | |
| APARTMENTS | 287,166 | 287,166 | |
| MISCELLANEOUS | 7,173 | 7,173 | |
| UNRELIZED GAIN | 245,245 | 245,245 |
| Description | Amount |
|---|---|
| BOOK TO TAX DEPRECIATION DIFFERENCES | 6,301 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBCONTRACT | 9,250 | 1,665 | 7,585 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL EXPENSES | 30,069 | 5,412 | 24,656 | 0 |
| PROPERTY TAX | 51,227 | 9,221 | 42,006 | 0 |