| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,850 | 23 | 994 | 3,833 |
| 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 | 803,007 | SL | 40.000000000000 | 30,885 | 0 | 30,885 | |
| SECURITY GATE | 1998-03-01 | 9,374 | 6,187 | 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 | 1,810 | 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 | 4,949 | SL | 15.000000000000 | 26 | 0 | 26 | |
| SUPPORT FOR FLOOR | 2000-07-01 | 2,400 | 835 | 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 | 5,155 | SL | 15.000000000000 | 445 | 0 | 445 | |
| ROOF SHINGLES | 2003-05-03 | 19,650 | 5,444 | SL | 40.000000000000 | 491 | 0 | 491 | |
| ALARM SYSTEM | 2003-05-03 | 21,141 | 15,620 | SL | 15.000000000000 | 1,409 | 0 | 1,409 | |
| WALL HEATING & A/C | 2003-08-01 | 3,288 | 3,288 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2004-04-01 | 4,400 | 4,400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 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 | 2,046 | SL | 25.000000000000 | 124 | 0 | 124 | |
| SIDEWALK | 1998-06-01 | 1,785 | 1,426 | 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 | 1,102 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 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 | 3,125 | SL | 9.000000000000 | 399 | 0 | 399 | |
| SHOWER STALL | 2006-11-16 | 2,875 | 539 | SL | 40.000000000000 | 72 | 0 | 72 | |
| BUILDING EQUIPMENT | 2006-11-13 | 1,594 | 1,343 | SL | 9.000000000000 | 177 | 0 | 177 | |
| WINDOWS | 2007-04-10 | 89,582 | 16,050 | SL | 40.000000000000 | 2,240 | 0 | 2,240 | |
| BUILDING IMPROVEMENTS | 2007-09-01 | 14,900 | 2,514 | SL | 40.000000000000 | 373 | 0 | 373 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 3,250 | 528 | SL | 40.000000000000 | 81 | 0 | 81 | |
| BUILDING IMPROVEMENTS | 2007-12-01 | 5,750 | 934 | SL | 40.000000000000 | 144 | 0 | 144 | |
| LAND IMPROVEMENTS | 2007-12-01 | 13,250 | 4,306 | SL | 20.000000000000 | 663 | 0 | 663 | |
| PARKING LOT | 2008-01-01 | 15,202 | 4,877 | SL | 20.000000000000 | 760 | 0 | 760 | |
| HEAT PUMP | 2010-06-14 | 3,789 | 375 | SL | 40.000000000000 | 95 | 0 | 95 | |
| HEAT PUMP | 2009-08-14 | 4,200 | 504 | SL | 40.000000000000 | 105 | 0 | 105 | |
| WASHER/DRYER | 2009-08-06 | 1,527 | 820 | SL | 9.000000000000 | 170 | 0 | 170 | |
| 3 LOVE SEATS | 2010-02-04 | 2,913 | 1,403 | SL | 9.000000000000 | 324 | 0 | 324 | |
| COPIER | 2010-01-25 | 3,079 | 2,224 | SL | 6.000000000000 | 513 | 0 | 513 | |
| CONCRETE WORK/SIDEWALK | 2010-05-14 | 6,950 | 1,419 | SL | 20.000000000000 | 348 | 0 | 348 | |
| LIGHTNING PROTECTION | 2010-11-29 | 15,800 | 1,384 | SL | 40.000000000000 | 395 | 0 | 395 | |
| DOOR OPERATORS | 2011-04-15 | 3,546 | 1,248 | SL | 9.000000000000 | 394 | 0 | 394 | |
| FIRE DOORS, CLOSERS, PANIC DEV | 2010-07-27 | 2,701 | 260 | SL | 40.000000000000 | 68 | 0 | 68 | |
| ACOUSTICAL CEILING | 2011-10-26 | 4,480 | 291 | SL | 40.000000000000 | 112 | 0 | 112 | |
| EXTERIOR BUILDING IMPROVEMENTS | 2012-03-16 | 154,000 | 8,512 | SL | 40.000000000000 | 3,850 | 0 | 3,850 | |
| ATTIC IMPROVEMENTS | 2013-02-05 | 12,804 | 422 | SL | 40.000000000000 | 320 | 0 | 320 | |
| BR PLUMBING | 2013-08-20 | 14,000 | 263 | SL | 40.000000000000 | 350 | 0 | 350 | |
| COLOR PRINTER | 2013-11-15 | 1,382 | 134 | SL | 6.000000000000 | 230 | 0 | 230 | |
| KEYLESS DOOR ENTRY SYSTEM | 2014-07-17 | 7,169 | SL | 40.000000000000 | 149 | 0 | 149 | ||
| COMMON AREA CARPET | 2014-09-10 | 26,771 | SL | 10.000000000000 | 2,008 | 0 | 2,008 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | AT COST | 282,412 | 282,412 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 512,626 | 142,460 | 370,166 | 370,166 |
| BUILDING | 1,235,385 | 833,891 | 401,494 | 401,494 |
| COMPUTERS & SOFTWARE | 2,631 | 2,631 | 0 | |
| FURNITURE AND EQUIPMENT | 49,777 | 46,693 | 3,084 | 3,084 |
| LAND | 90,000 | 0 | 90,000 | 90,000 |
| LAND IMPROVEMENTS | 4,885 | 3,686 | 1,199 | 1,199 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT | 9,558 | 8,457 | 8,457 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 17,951 | 0 | 3,698 | 14,253 |
| MANAGEMENT FEES | 24,675 | 115 | 5,059 | 19,501 |
| BAD DEBTS | 191 | 0 | 39 | 152 |
| INSURANCE | 2,969 | 0 | 611 | 2,357 |
| SERVICE COORDINATOR | 29,125 | 0 | 6,000 | 23,125 |
| MANAGEMENT COMPANY EMPLOYEE CHARGEBACK | 55,692 | 258 | 11,419 | 44,015 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON CASH INVESTMENTS | 396 | 396 | |
| LOW INCOME RENTS | 122,093 | 122,093 | |
| LAUNDRY & VENDING | 2,059 | 2,059 | |
| TENANT CHARGES | 45 | 45 | |
| MISC. REVENUE | 591 | 591 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 9,558 | 8,457 |