| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,261 | 5,261 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 75,476 | 76,032 | STRAIGHT LINE | 7.0000 | |||||
| FURNISHINGS | 201,291 | 199,482 | STRAIGHT LINE | 7.0000 | |||||
| APPLIANCES | 136,006 | 128,465 | STRAIGHT LINE | 7.0000 | |||||
| LAND IMPROVEMENTS | 92,911 | 83,078 | STRAIGHT LINE | ||||||
| OFFICE EQUIPMENT | 2,545 | 2,545 | STRAIGHT LINE | 5.0000 | |||||
| BUILDINGS | 3,966,607 | 3,055,552 | STRAIGHT LINE | ||||||
| HAFACKER LEAF BLOWER (E) | 2002-02-13 | 1,300 | 1,300 | S/L | 7.0000 | ||||
| FLAG POLE (E) | 2002-12-05 | 400 | 400 | S/L | 7.0000 | ||||
| NH 4WD TRACTOR (E) | 2005-04-15 | 16,150 | 16,150 | S/L | 7.0000 | ||||
| NH LOADER (E) | 2005-04-15 | 3,950 | 3,950 | S/L | 7.0000 | ||||
| NH 7.5' HYD BACK BLADE (E) | 2005-04-15 | 3,095 | 3,095 | S/L | 7.0000 | ||||
| 3 BU SPREADER (E) | 2005-04-15 | 575 | 575 | S/L | 7.0000 | ||||
| GOLF CART (E) | 2007-03-19 | 1,600 | 1,600 | S/L | 7.0000 | ||||
| GRASS HOPPER MOWER TRD 3/21/13 (E) | 2008-03-28 | 11,300 | 11,300 | S/L | 7.0000 | ||||
| JD TRACTOR, BLOWER, BLADE (E) | 2008-08-13 | 6,002 | 6,002 | S/L | 7.0000 | ||||
| CHAINSAW (E) | 2008-06-25 | 320 | 320 | S/L | 7.0000 | ||||
| GOLF CART (E) | 2009-04-09 | 1,700 | 1,700 | S/L | 7.0000 | ||||
| AUTOMATE SPRINKLER SYSTEM (E) | 2011-10-31 | 6,400 | 6,400 | S/L | 7.0000 | ||||
| GRASS HOPPER MOWER (E) | 2013-03-21 | 11,293 | 11,293 | S/L | 7.0000 | ||||
| JD TRACT S X738 (E) | 2014-08-01 | 9,831 | 9,831 | S/L | 7.0000 | ||||
| GRASS HOPPER MOWER (E) | 2019-04-04 | 11,884 | 8,064 | S/L | 7.0000 | 1,698 | 1,698 | ||
| K BLDG FURNACE (A) | 1995-12-01 | 12,800 | 12,800 | S/L | 7.0000 | ||||
| ELEC LIGHT FIX (A) | 1995-12-01 | 10,096 | 10,096 | S/L | 7.0000 | ||||
| GRANDFATHER CLOCK (A) | 1996-06-01 | 4,215 | 4,215 | S/L | 7.0000 | ||||
| GARAGE HEATER (A) | 2006-12-01 | 1,950 | 1,950 | S/L | 7.0000 | ||||
| HT WTR HEATER BLDG D (A) | 2007-05-01 | 1,750 | 1,750 | S/L | 7.0000 | ||||
| E-8 REFRIG (A) | 2008-08-01 | 470 | 470 | S/L | 7.0000 | ||||
| C-5 REFRIG (A) | 2008-11-01 | 440 | 440 | S/L | 7.0000 | ||||
| E-3 REFRIG (A) | 2008-12-01 | 530 | 530 | S/L | 7.0000 | ||||
| B-6 RANGE (A) | 2008-12-01 | 395 | 395 | S/L | 7.0000 | ||||
| C-3 REFRIG (A) | 2009-04-01 | 570 | 570 | S/L | 7.0000 | ||||
| F-1 REFRIG (A) | 2009-05-01 | 605 | 605 | S/L | 7.0000 | ||||
| A-8 REFRIG (A) | 2009-07-01 | 498 | 498 | S/L | 7.0000 | ||||
| A-8 RANGE (A) | 2009-07-01 | 380 | 380 | S/L | 7.0000 | ||||
| E-1 REFRIG (A) | 2009-10-01 | 776 | 776 | S/L | 7.0000 | ||||
| E-1 RANGE (A) | 2009-10-01 | 466 | 466 | S/L | 7.0000 | ||||
| B-7 RANGE (A) | 2010-03-01 | 466 | 466 | S/L | 7.0000 | ||||
| B-7 STOVE (A) | 2010-04-01 | 570 | 570 | S/L | 7.0000 | ||||
| K-4 RANGE (A) | 2010-07-01 | 608 | 608 | S/L | 7.0000 | ||||
| E-5 REFRIG (A) | 2010-12-01 | 710 | 710 | S/L | 7.0000 | ||||
| E-4 REFRIG (A) | 2010-12-01 | 710 | 710 | S/L | 7.0000 | ||||
| D-1 REFRIG (A) | 2010-12-01 | 1,365 | 1,365 | S/L | 7.0000 | ||||
| F-7 REFRIG (A) | 2010-12-01 | 1,365 | 1,365 | S/L | 7.0000 | ||||
| D-3 STOVE (A) | 2011-01-01 | 484 | 484 | S/L | 7.0000 | ||||
| G-2 STOVE (A) | 2011-06-01 | 469 | 469 | S/L | 7.0000 | ||||
| G-2 REFRIG (A) | 2011-06-01 | 627 | 627 | S/L | 7.0000 | ||||
| G-4 REFRIG (A) | 2011-07-01 | 697 | 697 | S/L | 7.0000 | ||||
| J-7 REFRIG (A) | 2011-07-01 | 627 | 627 | S/L | 7.0000 | ||||
| G-4 STOVE (A) | 2011-07-01 | 504 | 504 | S/L | 7.0000 | ||||
| E-4 STOVE (A) | 2011-07-01 | 444 | 444 | S/L | 7.0000 | ||||
| D-2 STOVE (A) | 2011-10-01 | 662 | 662 | S/L | 7.0000 | ||||
| F-5 STOVE (A) | 2011-12-01 | 603 | 603 | S/L | 7.0000 | ||||
| E-6 STOVE (A) | 2011-12-01 | 505 | 505 | S/L | 7.0000 | ||||
| J-4 STOVE (A) | 2011-11-01 | 479 | 479 | S/L | 7.0000 | ||||
| J-4 REFRIG (A) | 2011-11-01 | 667 | 667 | S/L | 7.0000 | ||||
| H-3 REFRIG (A) | 2011-09-01 | 672 | 672 | S/L | 7.0000 | ||||
| H-6 REFRIG (A) | 2011-09-01 | 672 | 672 | S/L | 7.0000 | ||||
| H-7 REFRIG (A) | 2011-09-01 | 671 | S/L | 7.0000 | |||||
| HOTWATER HTR (A) | 2011-01-01 | 1,595 | 1,595 | S/L | 7.0000 | ||||
| H-8 AC (A) | 2011-06-01 | 1,890 | 1,890 | S/L | 7.0000 | ||||
| G-8 STOVE (A) | 2012-02-01 | 549 | 549 | S/L | 7.0000 | ||||
| C-6 STOVE (A) | 2012-05-01 | 505 | 505 | S/L | 7.0000 | ||||
| E-7 REFRIG (A) | 2012-05-01 | 683 | 683 | S/L | 7.0000 | ||||
| J-8 REFRIG (A) | 2012-05-01 | 580 | 580 | S/L | 7.0000 | ||||
| E-7 STOVE (A) | 2012-05-01 | 558 | 558 | S/L | 7.0000 | ||||
| F-1 STOVE (A) | 2012-05-01 | 558 | 558 | S/L | 7.0000 | ||||
| G-5 REFRIG (A) | 2012-08-01 | 609 | 609 | S/L | 7.0000 | ||||
| B-2 STOVE (A) | 2012-10-01 | 541 | 541 | S/L | 7.0000 | ||||
| B-2 REFRIG (A) | 2012-10-01 | 776 | 776 | S/L | 7.0000 | ||||
| G-1 REFRIG (A) | 2012-11-01 | 630 | 630 | S/L | 7.0000 | ||||
| C-8 STOVE (A) | 2012-11-01 | 558 | 558 | S/L | 7.0000 | ||||
| K-6 REFRIG (A) | 2013-01-01 | 658 | 658 | S/L | 7.0000 | ||||
| K-5 REFRIG (A) | 2013-04-01 | 679 | 679 | S/L | 7.0000 | ||||
| K-7 REFRIG (A) | 2013-04-01 | 679 | 679 | S/L | 7.0000 | ||||
| B-4 RANGE (A) | 2013-04-01 | 583 | 583 | S/L | 7.0000 | ||||
| F-8 REFRIG (A) | 2013-06-01 | 679 | 679 | S/L | 7.0000 | ||||
| F-8 RANGE (A) | 2013-06-01 | 583 | 583 | S/L | 7.0000 | ||||
| B-4 REFRIG (A) | 2013-06-01 | 658 | 658 | S/L | 7.0000 | ||||
| MICRO COMMUNITY ROOM (A) | 2013-11-01 | 201 | 201 | S/L | 7.0000 | ||||
| RANGE COMMUNITY ROOM (A) | 2013-11-01 | 567 | 567 | S/L | 7.0000 | ||||
| AC CHASIS F-5 (A) | 2013-08-01 | 2,400 | 2,400 | S/L | 7.0000 | ||||
| AC CHASIS H7 (A) | 2013-08-01 | 2,495 | 2,495 | S/L | 7.0000 | ||||
| AC COMMUNITY ROOM (A) | 2013-08-01 | 7,495 | 7,495 | S/L | 7.0000 | ||||
| H-4 REF & STOVE (A) | 2014-06-01 | 1,190 | 1,190 | S/L | 7.0000 | ||||
| J-5 REF & STOVE (A) | 2014-06-01 | 1,400 | 1,400 | S/L | 7.0000 | ||||
| A-6 REFRIG (A) | 2014-06-01 | 630 | 630 | S/L | 7.0000 | ||||
| F-2 REF & STOVE (A) | 2014-07-01 | 1,098 | 1,098 | S/L | 7.0000 | ||||
| E-8 REF & STOVE (A) | 2014-07-01 | 1,068 | 1,068 | S/L | 7.0000 | ||||
| A-6 STOVE (A) | 2014-08-01 | 528 | 528 | S/L | 7.0000 | ||||
| H-5 REF & STOVE (A) | 2014-09-01 | 1,147 | 1,147 | S/L | 7.0000 | ||||
| F-6 REFRIG (A) | 2014-09-01 | 678 | 678 | S/L | 7.0000 | ||||
| G-8 REFRIG (A) | 2014-12-01 | 595 | 595 | S/L | 7.0000 | ||||
| A-2 REF & STOVE (A) | 2014-12-01 | 1,248 | 1,248 | S/L | 7.0000 | ||||
| E-6 AC (A) | 2014-08-01 | 2,395 | 2,395 | S/L | 7.0000 | ||||
| H-6 ELEC RANGE (A) | 2015-01-01 | 548 | 548 | S/L | 7.0000 | ||||
| A-4 ELECT RANGE (A) | 2015-01-01 | 709 | 709 | S/L | 7.0000 | ||||
| H-8 REFRIG (A) | 2015-01-01 | 704 | 704 | S/L | 7.0000 | ||||
| K-5 ELEC RANGE (A) | 2015-04-01 | 535 | 535 | S/L | 7.0000 | ||||
| C-1 REFRIG (A) | 2015-03-01 | 629 | 629 | S/L | 7.0000 | ||||
| C-1 ELEC RANGE (A) | 2015-03-01 | 571 | 571 | S/L | 7.0000 | ||||
| K-8 ELEC RANGE (A) | 2015-09-01 | 518 | 518 | S/L | 7.0000 | ||||
| G-1 ELEC RANGE (A) | 2015-09-01 | 518 | 518 | S/L | 7.0000 | ||||
| SPRINKLER SYSTEM (I) | 1977-01-01 | 10,669 | 10,669 | S/L | 10.0000 | ||||
| SPRINKLER SYSTEM (I) | 1987-06-01 | 1,810 | 1,810 | S/L | 12.0000 | ||||
| SPRINKLER SYSTEM (I) | 1983-08-01 | 483 | 483 | S/L | 12.0000 | ||||
| DEEP WELL 2012 AVL NOT U (I) | 2000-08-01 | 4,012 | 4,012 | S/L | 12.0000 | ||||
| SPRINKLER SYSTEM (I) | 2000-08-01 | 3,855 | 3,855 | S/L | 12.0000 | ||||
| PAVING (I) | 2003-08-01 | 17,965 | 17,965 | S/L | 20.0000 | ||||
| PAVING K BLDG (I) | 2010-10-01 | 6,685 | 4,429 | S/L | 20.0000 | 334 | 334 | ||
| SPRINKLER TO L&M (I) | 2012-08-01 | 1,850 | 1,850 | S/L | 7.0000 | ||||
| 3-8 UNIT APT BLDGS (B) | 1971-10-01 | 295,491 | 295,491 | S/L | 30.0000 | ||||
| 1-5 UNIT BLDG (B) | 1973-01-01 | 131,988 | 131,988 | S/L | 30.0000 | ||||
| 1-8 UNIT BLDG (B) | 1977-01-01 | 218,208 | 218,208 | S/L | 30.0000 | ||||
| 1-8 UNIT BLDG (B) | 1981-10-01 | 234,628 | 234,628 | S/L | 35.0000 | ||||
| 1-8 UNIT BLDG (B) | 1983-09-01 | 278,157 | 278,157 | S/L | 35.0000 | ||||
| 1-8 UNIT BLDG (B) | 1983-01-01 | 1,672 | 1,672 | S/L | 35.0000 | ||||
| 1-8 UNIT BLDG H (B) | 1986-11-01 | 260,426 | 260,426 | S/L | 35.0000 | ||||
| 1-8 UNIT BLDG H (B) | 1987-11-01 | 6,065 | 6,065 | S/L | 35.0000 | ||||
| BLDG H CARPORT (B) | 1983-11-01 | 13,213 | 13,213 | S/L | 35.0000 | ||||
| BLDG H CARPORT (B) | 1987-11-01 | 5,811 | 5,811 | S/L | 35.0000 | ||||
| BLDG J (B) | 2005-06-01 | 354,538 | 354,538 | S/L | 31.5000 | ||||
| BLDG J (B) | 2005-06-01 | 17,726 | 17,726 | S/L | 12.0000 | ||||
| K BUILDING (B) | 1995-12-01 | 367,290 | 257,868 | S/L | 40.0000 | 9,182 | 9,182 | ||
| K BUILDING (B) | 1996-06-01 | 48,043 | 48,043 | S/L | 10.0000 | ||||
| ROOF C BLDG (B) | 1999-08-01 | 13,800 | 13,800 | S/L | 27.5000 | ||||
| 1-8 UNIT BLDG (B) | 2000-08-01 | 541,998 | 517,317 | S/L | 28.0000 | 19,357 | 19,357 | ||
| ROOF F BLDG (B) | 2001-08-01 | 19,940 | 19,940 | S/L | 10.0000 | ||||
| ROOF A B & D BLDG (B) | 2002-08-01 | 43,200 | 43,200 | S/L | 10.0000 | ||||
| 1-8 UNIT BLDG M (B) | 2006-09-01 | 627,742 | 407,893 | S/L | 27.5000 | 22,827 | 22,827 | ||
| LABOR BLDG M (B) | 2007-01-01 | 22,000 | 13,568 | S/L | 27.5000 | 800 | 800 | ||
| A-1 CABINETS (B) | 2008-05-01 | 5,657 | 5,657 | S/L | 10.0000 | ||||
| EQUIPMENT BLDG (B) | 2010-12-01 | 143,414 | 44,740 | S/L | 39.0000 | 3,677 | 3,677 | ||
| B-7 CABINETS (B) | 2010-03-01 | 5,810 | 5,810 | S/L | 10.0000 | ||||
| B-1 CABINETS (B) | 2011-12-01 | 5,447 | 5,447 | S/L | 10.0000 | ||||
| DUMPSTER PAD (B) | 2012-08-01 | 2,925 | 2,925 | S/L | 10.0000 | ||||
| CONCRETE SW (B) | 2012-08-01 | 13,632 | 13,632 | S/L | 10.0000 | ||||
| B-1 CABINET INSTALL (B) | 2012-01-01 | 2,722 | 2,722 | S/L | 10.0000 | ||||
| B-3 CABINETS + INST (B) | 2012-12-01 | 8,340 | 8,340 | S/L | 10.0000 | ||||
| B-2 CABINETS + INST (B) | 2012-09-01 | 8,069 | 8,069 | S/L | 10.0000 | ||||
| E-7 K&B CNTR TOPS AND PNT (B) | 2012-05-01 | 1,771 | 1,771 | S/L | 10.0000 | ||||
| C-6 COUNTER TOPS PLUMB FIX (B) | 2012-04-01 | 1,916 | 1,916 | S/L | 10.0000 | ||||
| PAVING (B) | 2014-09-01 | 73,384 | 67,891 | S/L | 10.0000 | 5,493 | 5,493 | ||
| A-6 REMODEL (B) | 2014-12-01 | 12,040 | 10,944 | S/L | 10.0000 | 1,096 | 1,096 | ||
| A-2 CABINETS (B) | 2014-12-01 | 7,407 | 6,733 | S/L | 10.0000 | 674 | 674 | ||
| C-4 REMODEL (B) | 2015-06-01 | 6,888 | 5,855 | S/L | 10.0000 | 689 | 689 | ||
| INSTL CAB A (B) | 2015-06-01 | 3,717 | 3,160 | S/L | 10.0000 | 372 | 372 | ||
| B-4 REMODEL (B) | 2016-06-01 | 11,517 | 8,638 | S/L | 10.0000 | 1,152 | 1,152 | ||
| D-6 REMODEL (B) | 2018-08-01 | 16,737 | 10,461 | S/L | 10.0000 | 1,674 | 1,674 | ||
| A-7 REMODEL (B) | 2018-08-01 | 14,144 | 8,840 | S/L | 10.0000 | 1,414 | 1,414 | ||
| F-3 REMODEL (B) | 2018-08-01 | 15,086 | 9,353 | S/L | 10.0000 | 1,509 | 1,509 | ||
| B-8 REMODEL (B) | 2018-03-01 | 20,794 | 11,957 | S/L | 10.0000 | 2,079 | 2,079 | ||
| C-8 REMODEL (B) | 2018-04-01 | 21,925 | 11,708 | S/L | 10.0000 | 2,193 | 2,193 | ||
| B-6 REMODEL (B) | 2018-10-01 | 23,191 | 11,989 | S/L | 10.0000 | 2,320 | 2,320 | ||
| A-4 REMODEL (B) | 2019-03-01 | 19,409 | 9,220 | S/L | 10.0000 | 1,941 | 1,941 | ||
| F-6 REMODEL (B) | 2019-03-01 | 8,890 | 4,223 | S/L | 10.0000 | 889 | 889 | ||
| E-8 REMODEL (B) | 2019-06-01 | 10,799 | 4,860 | S/L | 10.0000 | 1,080 | 1,080 | ||
| D-5 REMODEL (B) | 2019-06-01 | 24,004 | 10,802 | S/L | 10.0000 | 2,400 | 2,400 | ||
| H-2 REMODEL (B) | 2019-09-01 | 4,833 | 2,094 | S/L | 10.0000 | 484 | 484 | ||
| K-4 REMODEL (B) | 2019-10-01 | 13,857 | 5,779 | S/L | 10.0000 | 1,386 | 1,386 | ||
| H-6 REMODEL (B) | 2019-10-01 | 6,828 | 2,847 | S/L | 10.0000 | 683 | 683 | ||
| LIGHTING UPGRADE (B) | 2019-09-01 | 31,270 | 13,549 | S/L | 10.0000 | 3,127 | 3,127 | ||
| K BUILDING ROOF (B) | 2019-07-01 | 30,094 | 12,602 | S/L | 10.0000 | 3,009 | 3,009 | ||
| K CARPORT ROOF (B) | 2019-09-01 | 12,012 | 5,205 | S/L | 10.0000 | 1,201 | 1,201 | ||
| MITY LITE TABLES COMM RM (F) | 2004-09-01 | 1,712 | 1,712 | S/L | 7.0000 | ||||
| NEW CABINETS (F) | 2007-07-01 | 5,720 | 5,720 | S/L | 7.0000 | ||||
| CARPET/VINYL (F) | 2008-05-01 | 1,595 | 1,595 | S/L | 7.0000 | ||||
| L-2 VINYL (F) | 2008-06-01 | 868 | 868 | S/L | 7.0000 | ||||
| CARPET/VINYL (F) | 2008-08-01 | 2,112 | 2,112 | S/L | 7.0000 | ||||
| E-8 CARPET/VINYL (F) | 2008-08-01 | 2,132 | 2,132 | S/L | 7.0000 | ||||
| J-2 CARPET (F) | 2008-10-01 | 1,974 | 1,974 | S/L | 7.0000 | ||||
| C-1 CARPETING (F) | 2008-11-01 | 1,237 | 1,237 | S/L | 7.0000 | ||||
| F-1 CARPET/VINYL (F) | 2009-05-01 | 2,103 | 2,103 | S/L | 7.0000 | ||||
| G-1 CARPET (F) | 2009-07-01 | 1,971 | 1,971 | S/L | 7.0000 | ||||
| J-3 CARPET (F) | 2009-08-01 | 1,971 | 1,971 | S/L | 7.0000 | ||||
| E-1 CARPET/VINYL (F) | 2009-10-01 | 3,046 | 3,046 | S/L | 7.0000 | ||||
| B-7 CARPET/VINYL (F) | 2010-03-01 | 2,446 | 2,446 | S/L | 7.0000 | ||||
| L-4 CARPET & VINYL (F) | 2010-06-01 | 3,208 | 3,208 | S/L | 7.0000 | ||||
| G-3 CARPET & VINYL (F) | 2010-08-01 | 2,906 | 2,906 | S/L | 7.0000 | ||||
| F-7 CARPET & VINYL (F) | 2010-12-01 | 2,806 | 2,806 | S/L | 7.0000 | ||||
| G-2 G-7 CARPET & VINYL (F) | 2011-05-01 | 6,034 | 6,034 | S/L | 7.0000 | ||||
| E-4 CARPET (F) | 2011-07-01 | 2,171 | 2,171 | S/L | 7.0000 | ||||
| J-7 CARPET (F) | 2011-07-01 | 3,031 | 3,031 | S/L | 7.0000 | ||||
| C-4 CARPET (F) | 2011-08-01 | 921 | 921 | S/L | 7.0000 | ||||
| F-5 CARPET (F) | 2011-12-01 | 1,937 | 1,937 | S/L | 7.0000 | ||||
| J-4 CARPET & VINYL (F) | 2011-12-01 | 1,832 | 1,832 | S/L | 7.0000 | ||||
| MITY LITE 41 CHAIRS COM RM (F) | 2011-12-01 | 3,416 | 3,416 | S/L | 7.0000 | ||||
| B-1 CARPET & VINYL (F) | 2012-01-01 | 1,034 | 1,034 | S/L | 7.0000 | ||||
| B-2 CARPET & VINYL (F) | 2012-09-01 | 1,039 | 1,039 | S/L | 7.0000 | ||||
| C-8 CARPET & VINYL (F) | 2012-10-01 | 1,509 | 1,509 | S/L | 7.0000 | ||||
| D-2 CARPET & VINYL (F) | 2012-12-01 | 1,359 | 1,359 | S/L | 7.0000 | ||||
| B-3 CARPET & VINYL (F) | 2012-12-01 | 966 | 966 | S/L | 7.0000 | ||||
| J-5 CARPET &VINYL (F) | 2014-06-01 | 2,245 | 2,245 | S/L | 7.0000 | ||||
| A-6 FLOOR COVER (F) | 2014-09-01 | 1,500 | 1,500 | S/L | 7.0000 | ||||
| K-7 FLOOR COVER (F) | 2014-09-01 | 1,515 | 1,515 | S/L | 7.0000 | ||||
| SHOWER RENOVATIONS (B) | 2019-12-31 | 25,214 | 3,667 | S/L | 27.5000 | 917 | 917 | ||
| PLUMBING RENOVATIONS (B) | 2019-12-31 | 5,133 | 747 | S/L | 27.5000 | 186 | 186 | ||
| FLOORING RENOVATIONS (B) | 2019-12-31 | 17,231 | 17,231 | S/L | 5.0000 | ||||
| CABINETS RENOVATIONS (B) | 2019-12-31 | 20,195 | 20,195 | S/L | 5.0000 | ||||
| BOSHER RENOVATIONS (B) | 2019-12-31 | 4,629 | 4,629 | S/L | 5.0000 | ||||
| LIGHTS RENOVATIONS (B) | 2019-12-31 | 2,094 | 2,094 | S/L | 5.0000 | ||||
| DRYWALL RENOVATIONS (B) | 2019-12-31 | 2,210 | 321 | S/L | 27.5000 | 81 | 81 | ||
| CONSTRUCTION RENOVATIONS (B) | 2019-12-31 | 11,914 | 1,733 | S/L | 27.5000 | 433 | 433 | ||
| IMPROVEMENTS RENOVATIONS (B) | 2019-12-31 | 4,499 | 1,180 | S/L | 15.0000 | 300 | 300 | ||
| APPLIANCE RENOVATIONS (B) | 2019-12-31 | 5,436 | 5,436 | S/L | 5.0000 | ||||
| C-6 REFRIG (A) | 2012-05-01 | 708 | 708 | S/L | 7.0000 | ||||
| J-7 STOVE (A) | 2012-07-01 | 567 | 567 | S/L | 7.0000 | ||||
| RENOVATIONS (R) | 2020-06-30 | 67,501 | 8,591 | S/L | 27.5000 | 2,455 | 2,455 | ||
| K-1 APPLIANCES (A) | 2020-03-11 | 605 | 331 | S/L | 7.0000 | 87 | 87 | ||
| A-8 APPLIANCES (A) | 2020-09-03 | 2,434 | 1,159 | S/L | 7.0000 | 348 | 348 | ||
| C-5 APPLIANCES (A) | 2020-10-06 | 2,821 | 1,310 | S/L | 7.0000 | 403 | 403 | ||
| J-1 RANGE (A) | 2020-12-03 | 528 | 233 | S/L | 7.0000 | 75 | 75 | ||
| C-3 RANGE (A) | 2020-12-21 | 647 | 277 | S/L | 7.0000 | 92 | 92 | ||
| A-1 RANGE & FRIG (A) | 2020-12-21 | 1,355 | 581 | S/L | 7.0000 | 193 | 193 | ||
| DISHWASHER GERRITS (A) | 2020-08-14 | 594 | 290 | S/L | 7.0000 | 85 | 85 | ||
| APPLIANCES GERRITS (A) | 2020-08-14 | 1,046 | 511 | S/L | 7.0000 | 149 | 149 | ||
| H-6 CARPETING (F) | 2020-06-30 | 1,547 | 773 | S/L | 7.0000 | 221 | 221 | ||
| K-4 CARPETING (F) | 2020-01-29 | 1,929 | 1,079 | S/L | 7.0000 | 276 | 276 | ||
| J-4 VINYL (F) | 2020-03-25 | 2,045 | 1,096 | S/L | 7.0000 | 292 | 292 | ||
| G-5 FLOORING (F) | 2020-06-04 | 2,188 | 1,120 | S/L | 7.0000 | 313 | 313 | ||
| A-5 FLOORING (F) | 2020-07-31 | 3,659 | 1,786 | S/L | 7.0000 | 522 | 522 | ||
| D-4 FLOORING (F) | 2020-12-15 | 1,609 | 709 | S/L | 7.0000 | 230 | 230 | ||
| FLOORING OTHER (F) | 2020-06-30 | 4,748 | 2,374 | S/L | 7.0000 | 678 | 678 | ||
| LAND | 1971-10-01 | 301,875 | |||||||
| C-3 CABINETS (R) | 2021-01-07 | 6,797 | 2,913 | S/L | 7.0000 | 971 | 971 | ||
| C-3 KITCHEN REMODEL (R) | 2021-02-01 | 4,387 | 1,828 | S/L | 7.0000 | 627 | 627 | ||
| E-3 VANITY (R) | 2021-04-23 | 3,635 | 1,385 | S/L | 7.0000 | 519 | 519 | ||
| BUILDING CONCRETE (B) | 2021-06-30 | 40,477 | 3,741 | S/L | 27.5000 | 1,472 | 1,472 | ||
| ROOF (B) | 2021-07-22 | 48,215 | 4,310 | S/L | 27.5000 | 1,753 | 1,753 | ||
| APPLIANCES (DECKER & SONS) (A) | 2021-09-09 | 633 | 211 | S/L | 7.0000 | 90 | 90 | ||
| OFFICE COMPUTER (O) | 2021-04-29 | 1,133 | 604 | S/L | 5.0000 | 227 | 227 | ||
| J-8 J-7 J-2 M-7 APPLIANCES (A) | 2021-06-30 | 7,894 | 2,819 | S/L | 7.0000 | 1,128 | 1,128 | ||
| C-3 H-1 H-8 B-3 FURNISHINGS (F) | 2021-06-30 | 13,279 | 4,742 | S/L | 7.0000 | 1,897 | 1,897 | ||
| FIRE PROS (B) | 2021-02-28 | 3,989 | 411 | S/L | 27.5000 | 145 | 145 | ||
| EAVESTROUGHS (B) | 2021-07-08 | 1,975 | 177 | S/L | 27.5000 | 71 | 71 | ||
| SHOWER RENOVATIONS (B) | 2021-06-30 | 23,915 | 2,174 | S/L | 27.5000 | 870 | 870 | ||
| A-3 CUPBOARDS (R) | 2022-09-07 | 10,008 | 1,906 | S/L | 7.0000 | 1,430 | 1,430 | ||
| ROOF BUILDING E | 2022-05-31 | 61,270 | 3,528 | S/L | 27.5000 | 2,228 | 2,228 | ||
| NEW STOVE (A) | 2022-01-26 | 769 | 211 | S/L | 7.0000 | 109 | 109 | ||
| FRIDGE 1999 (A) | 2022-06-02 | 2,854 | 646 | S/L | 7.0000 | 407 | 407 | ||
| MICROWAVES (3) (A) | 2022-09-07 | 2,761 | 526 | S/L | 7.0000 | 394 | 394 | ||
| A-3 STOVE (A) | 2022-10-10 | 3,400 | 607 | S/L | 7.0000 | 486 | 486 | ||
| K-2 REFRIG (A) | 2022-11-08 | 2,417 | 403 | S/L | 7.0000 | 345 | 345 | ||
| C-4 STOVE (A) | 2022-12-01 | 884 | 137 | S/L | 7.0000 | 126 | 126 | ||
| L-1 FLOORING (F) | 2022-05-10 | 2,797 | 666 | S/L | 7.0000 | 399 | 399 | ||
| L-5 FLOORING (F) | 2022-06-23 | 3,278 | 702 | S/L | 7.0000 | 469 | 469 | ||
| G-4 FLOORING (F) | 2022-08-19 | 2,846 | 542 | S/L | 7.0000 | 407 | 407 | ||
| H-5 FLOORING/VINYL (F) | 2022-09-20 | 1,120 | 200 | S/L | 7.0000 | 160 | 160 | ||
| A-3 FLOORING (F) | 2022-10-13 | 5,778 | 1,032 | S/L | 7.0000 | 825 | 825 | ||
| K-2 FLOORING (F) | 2022-10-21 | 1,981 | 330 | S/L | 7.0000 | 283 | 283 | ||
| H-4 FLOORING (F) | 2022-11-08 | 1,126 | 188 | S/L | 7.0000 | 160 | 160 | ||
| K-3 FLOORING (F) | 2022-12-30 | 1,979 | 283 | S/L | 7.0000 | 282 | 282 | ||
| L-1 CABINETS (R) | 2022-06-16 | 1,558 | 334 | S/L | 7.0000 | 223 | 223 | ||
| G-4 VANITY (R) | 2022-09-20 | 2,115 | 378 | S/L | 7.0000 | 302 | 302 | ||
| A-3 CABINETRY (R) | 2022-10-10 | 10,515 | 1,878 | S/L | 7.0000 | 1,502 | 1,502 | ||
| M-1 PLUMBING (B) | 2022-03-10 | 5,257 | 350 | S/L | 27.5000 | 192 | 192 | ||
| PLUMBING/SHOWER RENOVATIONS (B) | 2022-07-15 | 25,902 | 1,413 | S/L | 27.5000 | 942 | 942 | ||
| THERMOSTATS (B) | 2022-12-01 | 6,942 | 1,074 | S/L | 7.0000 | 992 | 992 | ||
| G-4 SHOWER RENOVATION (B) | 2022-12-01 | 4,445 | 175 | S/L | 27.5000 | 162 | 162 | ||
| ROOF (BLDG D) | 2023-08-15 | 29,375 | 282 | S/L | 39.0000 | 754 | 754 | ||
| ROOF (BLDG A) | 2023-11-06 | 29,050 | 93 | S/L | 39.0000 | 745 | 745 | ||
| K-3 REFRIG (A) | 2023-01-12 | 1,663 | 238 | S/L | 7.0000 | 237 | 237 | ||
| C-2 APPLIANCE | 2023-01-26 | 1,997 | 262 | S/L | 7.0000 | 285 | 285 | ||
| K-1 REFRIG (A) | 2023-02-16 | 884 | 105 | S/L | 7.0000 | 127 | 127 | ||
| L-8 DISHWASHER | 2023-03-30 | 644 | 69 | S/L | 7.0000 | 92 | 92 | ||
| J-6 REFRIG (A) | 2023-09-06 | 791 | 38 | S/L | 7.0000 | 113 | 113 | ||
| J-6 STOVE (A) | 2023-09-26 | 814 | 29 | S/L | 7.0000 | 116 | 116 | ||
| E-7 M-5 MICROWAVES | 2023-10-19 | 1,466 | 35 | S/L | 7.0000 | 209 | 209 | ||
| E-7 REFRIG (A) | 2023-11-08 | 799 | 19 | S/L | 7.0000 | 114 | 114 | ||
| G-7 STOVE (A) | 2023-11-30 | 1,157 | 14 | S/L | 7.0000 | 165 | 165 | ||
| G-7 REFRIG (A) | 2023-12-11 | 868 | 10 | S/L | 7.0000 | 124 | 124 | ||
| C-2 CARPET | 2023-01-26 | 1,234 | 162 | S/L | 7.0000 | 176 | 176 | ||
| E-2 CARPET | 2023-08-15 | 2,091 | 124 | S/L | 7.0000 | 299 | 299 | ||
| E-7 CARPET | 2023-11-08 | 3,517 | 84 | S/L | 7.0000 | 502 | 502 | ||
| CARPET (ACTIVITY ROOM) | 2023-11-30 | 7,101 | 85 | S/L | 7.0000 | 1,014 | 1,014 | ||
| C-2 CABINETS | 2023-01-10 | 10,831 | 1,547 | S/L | 7.0000 | 1,547 | 1,547 | ||
| C-2 REMODEL (B) | 2023-01-26 | 6,042 | 791 | S/L | 7.0000 | 863 | 863 | ||
| SIDEWALK UPGRADE | 2023-07-17 | 24,080 | 669 | S/L | 15.0000 | 1,605 | 1,605 | ||
| CARPET (VARIOUS) | 2023-08-22 | 2,831 | 135 | S/L | 7.0000 | 404 | 404 | ||
| E-7 CABINETS | 2023-11-30 | 1,382 | 16 | S/L | 7.0000 | 198 | 198 | ||
| C-2 SHOWER (B) | 2023-01-26 | 5,135 | 672 | S/L | 7.0000 | 734 | 734 | ||
| E-2 SHOWER (B) | 2023-08-16 | 6,669 | 318 | S/L | 7.0000 | 952 | 952 | ||
| H-6 FURNACE | 2023-10-19 | 5,965 | 142 | S/L | 7.0000 | 852 | 852 | ||
| C-6 REFRIG (A) | 2024-01-29 | 868 | S/L | 7.0000 | 114 | 114 | |||
| E-6 STOVE (A) | 2024-04-12 | 798 | S/L | 7.0000 | 86 | 86 | |||
| E-8 REFRIG (A) | 2024-02-09 | 868 | S/L | 7.0000 | 114 | 114 | |||
| G-4 DISHWASHER (A) | 2024-04-26 | 654 | S/L | 7.0000 | 62 | 62 | |||
| K-8 DISHWASHER (A) | 2024-05-15 | 654 | S/L | 7.0000 | 62 | 62 | |||
| J-7 STOVE (A) | 2024-05-31 | 828 | S/L | 7.0000 | 69 | 69 | |||
| F-8 STOVE & MICROWAVE (A) | 2024-08-09 | 2,764 | S/L | 7.0000 | 165 | 165 | |||
| F-5 APPLIANCES (A) | 2024-11-27 | 3,961 | S/L | 7.0000 | 47 | 47 | |||
| F-8 VINYL (F) | 2024-07-19 | 2,096 | S/L | 7.0000 | 125 | 125 | |||
| J-4 CARPET (F) | 2024-09-05 | 1,994 | S/L | 7.0000 | 95 | 95 | |||
| L-8 CARPET (F) | 2024-10-14 | 2,458 | S/L | 7.0000 | 88 | 88 | |||
| M-3 CARPET (F) | 2024-11-13 | 1,849 | S/L | 7.0000 | 44 | 44 | |||
| F-5 VINYL (F) | 2024-11-20 | 1,000 | S/L | 7.0000 | 12 | 12 | |||
| F-5 FLOORING (F) | 2024-12-10 | 1,860 | S/L | 7.0000 | 22 | 22 | |||
| D-5 REFRIG (A) | 2024-08-16 | 698 | S/L | 7.0000 | 33 | 33 | |||
| ROOF G BUILDING (B) | 2024-09-05 | 33,975 | S/L | 27.5000 | 412 | 412 | |||
| GOLF CART (DOOWUTCHY) (E) | 2024-06-27 | 4,600 | S/L | 7.0000 | 329 | 329 | |||
| K-8 WALKIN SHOWER (R) | 2024-01-29 | 5,049 | S/L | 15.0000 | 309 | 309 | |||
| H-4 WALK-IN SHOWER (B) | 2024-06-25 | 4,495 | S/L | 15.0000 | 150 | 150 | |||
| F-8 WALK-IN SHOWER (B) | 2024-07-03 | 5,145 | S/L | 15.0000 | 172 | 172 | |||
| L-8 WALK-IN SHOWER (B) | 2024-07-19 | 4,495 | S/L | 15.0000 | 125 | 125 | |||
| F-6 FURNACE (B) | 2024-12-19 | 10,168 | S/L | 15.0000 | |||||
| E-5 AIR CONDITIONING UNIT (A) | 2024-08-21 | 5,500 | S/L | 7.0000 | 262 | 262 | |||
| F-5 SHOWER INSTALL (B) | 2024-10-25 | 4,695 | S/L | 27.5000 | 28 | 28 | |||
| E-2 AIR CONDITIONING UNIT (A) | 2024-10-25 | 5,500 | S/L | 7.0000 | 131 | 131 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 5,108,583 | 3,995,674 | 1,112,909 | |
| LAND | 301,875 | 301,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 117 | 117 | ||
| BANK SERVICE CHARGES | 202 | 202 | ||
| GROUNDS CARE | 26,210 | 26,210 | ||
| INSURANCE | 43,006 | 43,006 | ||
| OFFICE SUPPLIES | 6,019 | 6,019 | ||
| REPAIRS & MAINTENANCE | 72,619 | 72,619 | ||
| SUPPLIES | 986 | 986 | ||
| TAXES - OTHER | 52 | 52 | ||
| TELEPHONE | 2,558 | 2,558 | ||
| TENANT MEMORIALS | 200 | 200 | ||
| TRASH REMOVAL | 8,736 | 8,736 | ||
| UTILITIES | 121,621 | 121,621 | ||
| WEBSITE | 1,950 | 1,950 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BUILDING RENTS-SENIOR CITIZEN | 500,565 | 500,565 | 500,565 |
| TENANT REIMBURSEMENTS | 2,728 | 2,728 | 2,728 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 27,357 | 28,694 |