| Person Name | Explanation |
|---|---|
| ROLLYN SAMP | |
| ROBERT SCOTT | |
| JOHANNA SHREVE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 386,327 | 476,350 | 476,350 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 11,803,674 | 2,307,413 | 9,496,261 | 9,496,261 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7040370 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 7,354 | 7,030 | 7,030 |
| SECURITY DEPOSITS | 104,994 | 109,940 | 109,940 |
| INVESTMENT IN CHARITABLE USE PARTNER | 578,154 | 580,700 | 580,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| OTHER OPERATING EXPENSES | 517,008 | 517,008 | ||
| MISC TAXES & INSURANCE | 406,384 | 406,384 | ||
| ADMINISTRATIVE EXPENSES | 517,189 | 517,189 | ||
| PROPERTY INSURANCE | 73,608 | 73,608 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 2,819,794 | 2,819,794 | |
| LAUNDRY & VENDING | 51,796 | 51,796 | |
| TENANT CHGS | 14,638 | 14,638 | |
| MGMT FEES | 506,570 | 506,570 | |
| MGMT CO PAYROLL & REIMBURSEME | 1,199,124 | 1,199,124 | |
| PTRSHP MGMT FEES | 22,892 | 22,892 | |
| ENERGY REBATES | 6,935 | 6,935 | |
| BAD DEBT COLLECTIONS | 57 | 57 | |
| GRANTS | 14,252 | 14,252 | |
| INSURANCE PROCEEDS | 5,888 | 5,888 | |
| MISC INCOME | 562 | 562 |
| Description | Amount |
|---|---|
| RECLASSIFY LOAN | 60,930 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SEC DEP | 90,612 | 90,483 |
| PREPAID REVENUE | 10,189 | 18,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREDIT ENHANCEMENT FEE | 331,983 | 331,983 |