| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1,467,430 | 730,523 | 730,523 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 14,648,101 | 3,608,483 | 11,039,618 | 11,039,618 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7053054 |
| 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 | 30,571 | 28,637 | 28,637 |
| SECURITY DEPOSITS | 110,853 | 114,837 | 114,837 |
| INVESTMENT IN CHARITABLE USE PARTNER | 578,624 | 572,019 | 572,019 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| OTHER OPERATING EXPENSES | 606,790 | 606,790 | ||
| MISC TAXES & INSURANCE | 595,159 | 595,159 | ||
| ADMINISTRATIVE EXPENSES | 592,821 | 592,821 | ||
| PROPERTY INSURANCE | 86,466 | 86,466 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 2,933,102 | 2,933,102 | |
| LAUNDRY & VENDING | 50,773 | 50,773 | |
| TENANT CHGS | 23,290 | 23,290 | |
| MGMT FEES | 527,604 | 527,604 | |
| MGMT CO PAYROLL & REIMBURSEME | 1,450,402 | 1,450,402 | |
| PTRSHP MGMT FEES | 20,000 | 20,000 | |
| INSURANCE PROCEEDS | 39,289 | 39,289 | |
| BAD DEBT COLLECTIONS | 172 | 172 | |
| GRANTS | 114 | 114 | |
| SALES TAX REFUND | 51,577 | 51,577 | |
| MISC INCOME | 3,590 | 3,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SEC DEP | 93,812 | 100,201 |
| PREPAID REVENUE | 21,696 | 17,915 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREDIT ENHANCEMENT FEE | 222,800 | 222,800 |