| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 862,677 | 604,753 | 604,753 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 14,597,745 | 2,911,564 | 11,686,181 | 11,686,181 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7638161 |
| 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 | 7,030 | 30,571 | 30,571 |
| SECURITY DEPOSITS | 109,940 | 110,853 | 110,853 |
| INVESTMENT IN CHARITABLE USE PARTNER | 580,700 | 578,624 | 578,624 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| OTHER OPERATING EXPENSES | 564,884 | 564,884 | ||
| MISC TAXES & INSURANCE | 419,475 | 419,475 | ||
| ADMINISTRATIVE EXPENSES | 579,802 | 579,802 | ||
| PROPERTY INSURANCE | 74,251 | 74,251 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 2,849,913 | 2,849,913 | |
| LAUNDRY & VENDING | 51,737 | 51,737 | |
| TENANT CHGS | 13,012 | 13,012 | |
| MGMT FEES | 578,212 | 578,212 | |
| MGMT CO PAYROLL & REIMBURSEME | 1,394,030 | 1,394,030 | |
| PTRSHP MGMT FEES | 20,000 | 20,000 | |
| TAX CREDITS | 147,578 | 147,578 | |
| BAD DEBT COLLECTIONS | 377 | 377 | |
| GRANTS | 2,377,033 | 2,377,033 | |
| EXPENSE REIMBURSEMENTS | 17,012 | 17,012 | |
| MISC INCOME | 414 | 414 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SEC DEP | 90,483 | 93,812 |
| PREPAID REVENUE | 18,225 | 21,696 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREDIT ENHANCEMENT FEE | 861,064 | 861,064 |