| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SANDLEWOOD BUILDING | 2011-12-08 | 5,477,399 | 136,935 | SL | 40.000000000000 | 136,935 | 136,935 | 136,935 | |
| SANDLEWOOD LAND | 2011-12-08 | 669,415 | L | 0 | 0 | 0 | |||
| SANDLEWOOD ADDITION | 2013-01-01 | 247,820 | SL | 40.000000000000 | 6,168 | 6,168 | 6,168 | ||
| CARVER GARDENS BUILDING | 2013-06-14 | 5,008,818 | SL | 40.000000000000 | 73,045 | 73,045 | 73,045 | ||
| CARVER GARDENS LAND | 2013-06-14 | 200,000 | L | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SANDLEWOOD BUILDING | 5,477,399 | 273,870 | 5,203,529 | 5,203,529 |
| SANDLEWOOD LAND | 669,415 | 0 | 669,415 | 669,415 |
| SANDLEWOOD ADDITION | 247,820 | 6,168 | 241,652 | 241,652 |
| CARVER GARDENS BUILDING | 5,008,818 | 73,045 | 4,935,773 | 4,935,773 |
| CARVER GARDENS LAND | 200,000 | 0 | 200,000 | 200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,239 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 16,494 | 27,102 | 27,102 |
| BOND COST OF ISSUANCE | 405,073 | 752,255 | 0 |
| PREPAID EXPENSES | 1,628 | 16,827 | 0 |
| TAX & INSURANCE ESCROWS | 21,603 | 63,431 | 63,431 |
| RESERVES | 521,472 | 869,865 | 869,865 |
| CONTRUCTION IN PROCESS | 0 | 733,693 | 733,693 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 1,714 | 0 | 0 | 0 |
| MEALS & ENTERTAINMENT | 9,118 | 0 | 0 | 0 |
| POSTAGE & SHIPPING | 1,459 | 0 | 0 | 0 |
| CONSULTING | 178,947 | 0 | 0 | 0 |
| TELEPHONE | 2,031 | 0 | 0 | 0 |
| BANK FEES | 145 | 0 | 0 | 0 |
| BUSINESS LICENSES | 1,100 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 800 | 0 | 0 | 0 |
| TAXES | 446 | 0 | 0 | 0 |
| COMPUTER | 489 | 0 | 0 | 0 |
| DEVELOPER FEES | 112,930 | 0 | 0 | 0 |
| ACCOUNTING FEES | 285 | 0 | 0 | 0 |
| BAD DEBT | 62,707 | 62,707 | 62,707 | 0 |
| REPAIRS & MAINTENANCE | 124,473 | 124,473 | 124,473 | 0 |
| UTILITIES | 155,099 | 155,099 | 155,099 | 0 |
| MANAGEMENT FEES | 37,248 | 37,248 | 37,248 | 0 |
| ADMINISTRATIVE EXPENSES | 126,753 | 126,753 | 126,753 | 0 |
| INSURANCE | 37,838 | 37,838 | 37,838 | 0 |
| BAD DEBT | 6,569 | 6,569 | 6,569 | 0 |
| REPAIRS & MAINTENANCE | 27,613 | 27,613 | 27,613 | 0 |
| UTILITIES | 63,994 | 63,994 | 63,994 | 0 |
| MANAGEMENT FEES | 18,553 | 18,553 | 18,553 | 0 |
| ADMINISTRATIVE EXPENSES | 37,260 | 37,260 | 37,260 | 0 |
| INSURANCE | 23,510 | 23,510 | 23,510 | 0 |
| AMORTIZATION | 42,674 | 42,674 | 42,674 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER FEE INCOME | 261,818 | 261,818 | |
| CONSULTING FEE INCOME | 125,521 | 125,521 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 4,951 | 28,650 |
| TENANT SECURITY DEPOSITS | 16,345 | 27,096 |
| PREPAID RENT | 8,308 | 3,888 |
| GUARANTEE OF ELM STREET AFFORDABLE HOUSING, INC. | 0 | 48,509 |
| DEVELOPER FEE PAYABLE | 0 | 246,720 |
| PROPERTY MANAGEMENT FEE PAYABLE | 0 | 45,635 |
| ACCRUED INTEREST | 0 | 55,422 |
| ACCRUED REAL ESTATE TAXES | 0 | 80,001 |
| NOTE - RHA ASSET MANAGER | 0 | 97,982 |
| PAYABLE - BENOIT GROUP | 145,372 | 420,237 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 19,702 | 19,702 | 19,702 | 0 |
| TAXES | 39,562 | 39,562 | 39,562 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SANDLEWOOD AFFORDABLE HOUSING LLC |
7001 SNOW LANE CHARLOTTE,NC28227 |
45-2531885 | SANDLEWOOD AFFORDABLE HOUSING, LLC IS A 100% OWNED SUBSIDIARY OF THE BANYAN FOUNDATION. | 0 |
| CARVER GARDENS LLC |
1101 SE 15TH STREET GAINESVILLE,FL32641 |
46-1783520 | CARVER GARDENS, LLC IS A 100% OWNED SUBSIDIARY OF THE BANYAN FOUNDATION. | 0 |
| Total | 0 | |||