| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,850 | 20 | 1,147 | 3,683 |
| 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 | 1988-06-01 | 90,000 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING | 1998-06-01 | 1,235,385 | 772,122 | SL | 40.000000000000 | 30,885 | 0 | 30,885 | |
| SECURITY GATE | 1998-03-01 | 9,374 | 5,812 | SL | 25.000000000000 | 375 | 0 | 375 | |
| PAINTING | 1998-02-01 | 14,620 | 14,620 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PORCH | 1998-12-01 | 4,665 | 1,693 | SL | 40.000000000000 | 117 | 0 | 117 | |
| PLANTER BOX & PAD | 1999-05-01 | 2,700 | 2,700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PLNTR/CEMENT BLOCK | 1999-07-01 | 4,975 | 4,617 | SL | 15.000000000000 | 332 | 0 | 332 | |
| SUPPORT FOR FLOOR | 2000-07-01 | 2,400 | 775 | SL | 40.000000000000 | 60 | 0 | 60 | |
| SECURITY CAMERA | 2001-11-09 | 1,282 | 1,282 | SL | 10.000000000000 | 0 | 0 | 0 | |
| VAPOR LIGHTS (5) | 2001-04-28 | 1,835 | 1,835 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ELECTRONIC DOOR | 2002-05-15 | 9,418 | 9,418 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MAINTENANCE WORKSHED | 2002-11-02 | 6,675 | 4,710 | SL | 15.000000000000 | 445 | 0 | 445 | |
| ROOF SHINGLES | 2003-05-03 | 19,650 | 4,953 | SL | 40.000000000000 | 491 | 0 | 491 | |
| ALARM SYSTEM | 2003-05-03 | 21,141 | 14,210 | SL | 15.000000000000 | 1,409 | 0 | 1,409 | |
| WALL HEATING & A/C | 2003-08-01 | 3,288 | 3,233 | SL | 10.000000000000 | 55 | 0 | 55 | |
| WATER HEATER | 2004-04-01 | 4,400 | 4,033 | SL | 10.000000000000 | 367 | 0 | 367 | |
| COPIER & FAX | 1994-12-01 | 1,202 | 1,202 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 1998-07-01 | 1,872 | 1,872 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER | 1998-07-01 | 759 | 759 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROV.-RESURFACE | 1997-12-01 | 3,100 | 1,922 | SL | 25.000000000000 | 124 | 0 | 124 | |
| SIDEWALK | 1998-06-01 | 1,785 | 1,337 | SL | 20.000000000000 | 89 | 0 | 89 | |
| CARPET | 1998-06-01 | 4,288 | 4,288 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CARPET | 2001-01-01 | 9,500 | 9,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2000-07-01 | 10,064 | 10,064 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2001-06-20 | 9,913 | 9,913 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WASHING MACHINE | 2004-04-01 | 1,102 | 1,010 | SL | 10.000000000000 | 92 | 0 | 92 | |
| COPIER | 2004-07-01 | 3,138 | 3,138 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 10 GALLON CANISTER EXTRACTOR | 2006-02-01 | 1,668 | 1,668 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNITS | 2006-07-28 | 3,590 | 2,726 | SL | 9.000000000000 | 399 | 0 | 399 | |
| SHOWER STALL | 2006-11-16 | 2,875 | 467 | SL | 40.000000000000 | 72 | 0 | 72 | |
| BUILDING EQUIPMENT | 2006-11-13 | 1,594 | 1,166 | SL | 9.000000000000 | 177 | 0 | 177 | |
| WINDOWS | 2007-04-10 | 89,582 | 13,811 | SL | 40.000000000000 | 2,240 | 0 | 2,240 | |
| BUILDING IMPROVEMENTS | 2007-09-01 | 14,900 | 2,142 | SL | 40.000000000000 | 373 | 0 | 373 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 3,250 | 447 | SL | 40.000000000000 | 81 | 0 | 81 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 5,750 | 791 | SL | 40.000000000000 | 144 | 0 | 144 | |
| LAND IMPROVEMENTS | 2007-12-01 | 13,250 | 3,644 | SL | 20.000000000000 | 663 | 0 | 663 | |
| PARKING LOT | 2008-01-01 | 15,202 | 4,117 | SL | 20.000000000000 | 760 | 0 | 760 | |
| HEAT PUMP | 2010-06-14 | 3,789 | 281 | SL | 40.000000000000 | 95 | 0 | 95 | |
| HEAT PUMP | 2009-08-14 | 4,200 | 399 | SL | 40.000000000000 | 105 | 0 | 105 | |
| WASHER/DRYER | 2009-08-06 | 1,527 | 650 | SL | 9.000000000000 | 170 | 0 | 170 | |
| 3 LOVE SEATS | 2010-02-04 | 2,913 | 1,079 | SL | 9.000000000000 | 324 | 0 | 324 | |
| COPIER | 2010-01-25 | 3,079 | 1,711 | SL | 6.000000000000 | 513 | 0 | 513 | |
| CONCRETE WORK/SIDEWALK | 2010-05-14 | 6,950 | 1,071 | SL | 20.000000000000 | 348 | 0 | 348 | |
| LIGHTNING PROTECTION | 2010-11-29 | 15,800 | 989 | SL | 40.000000000000 | 395 | 0 | 395 | |
| DOOR OPERATORS | 2011-04-15 | 3,546 | 854 | SL | 9.000000000000 | 394 | 0 | 394 | |
| FIRE DOORS, CLOSERS, PANIC DEV | 2010-07-27 | 2,701 | 192 | SL | 40.000000000000 | 68 | 0 | 68 | |
| ACOUSTICAL CEILING | 2011-10-26 | 4,480 | 179 | SL | 40.000000000000 | 112 | 0 | 112 | |
| EXTERIOR BUILDING IMPROVEMENTS | 2012-03-16 | 154,000 | 4,662 | SL | 40.000000000000 | 3,850 | 0 | 3,850 | |
| ATTIC IMPROVEMENTS | 2013-02-05 | 12,804 | 102 | SL | 40.000000000000 | 320 | 0 | 320 | |
| BR PLUMBING | 2013-08-20 | 14,000 | SL | 40.000000000000 | 263 | 0 | 263 | ||
| COLOR PRINTER | 2013-11-15 | 1,382 | SL | 6.000000000000 | 134 | 0 | 134 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 266,356 | 266,356 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 478,687 | 126,436 | 352,251 | 352,251 |
| BUILDING | 1,235,385 | 803,007 | 432,378 | 432,378 |
| COMPUTERS & SOFTWARE | 2,631 | 2,631 | 0 | |
| FURNITURE AND EQUIPMENT | 49,777 | 45,456 | 4,321 | 4,321 |
| LAND | 90,000 | 0 | 90,000 | 90,000 |
| LAND IMPROVEMENTS | 4,885 | 3,472 | 1,413 | 1,413 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT | 9,176 | 9,558 | 9,558 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 18,365 | 0 | 4,361 | 14,004 |
| MANAGEMENT FEES | 24,997 | 104 | 5,914 | 18,979 |
| INSURANCE | 2,345 | 0 | 557 | 1,788 |
| SERVICE COORDINATOR | 28,873 | 0 | 6,859 | 22,014 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 58,261 | 243 | 13,784 | 44,234 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 367 | 367 | |
| LOW INCOME RENTS | 125,299 | 125,299 | |
| LAUNDRY & VENDING | 2,291 | 2,291 | |
| TENANT CHARGES | 3,305 | 3,305 | |
| MISC. REVENUE | 761 | 761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 9,176 | 9,558 |