| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSES | 2,700 |
| 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 | 1999-12-31 | 210,000 | L | ||||||
| BUILDING-PHASE IV | 2000-07-01 | 847,572 | 444,330 | M27 | 30,818 | ||||
| CARPET | 2005-09-07 | 2,476 | 2,475 | M7 | |||||
| APPLIANCES | 2005-12-28 | 304 | 303 | M7 | |||||
| FURNITURE | 2006-07-01 | 3,713 | 3,713 | M7 | |||||
| EQUIPMENT | 2007-07-01 | 2,203 | 2,203 | M7 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT-KSD VILLAGE I | 47,969 | 47,969 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 210,000 | 210,000 | ||
| BUILDING-PHASE IV | 847,572 | 475,148 | 372,424 | |
| CARPET | 2,476 | 2,475 | 1 | |
| APPLIANCES | 304 | 303 | 1 | |
| FURNITURE | 3,713 | 3,713 | ||
| EQUIPMENT | 2,203 | 2,203 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 910 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL FILING FEE | 30 | |||
| PARTNERSHIP LOSS | 188 | 188 | ||
| REPAIRS | 6,984 | 6,984 | ||
| UTILITIES | 6,880 | 6,880 | ||
| GROUNDS & MAINTENANCE | 1,900 | 1,900 | ||
| INSURANCE | 8,730 | 8,730 | ||
| MANAGEMENT | 6,365 | 6,365 | ||
| BANK CHARGE | 25 | 25 | ||
| ADMINISTRATIVE | 383 | 383 | ||
| BAD DEBT | 4,912 | 4,912 | ||
| TELEPHONE | 1,278 | 1,278 | ||
| OFFICE SUPPLIES | 340 | 340 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 106,423 | ||
| MISCELLANEOUS INCOME | 200 |
| Description | Amount |
|---|---|
| KSD PHASE II ADJUSTMENT DUE TO TECHNICAL | 28 |
| TERMINATION UNDER IRC SEC 708(B)(1)(B) | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 5,247 | 6,623 |
| PREPAID RENT | 162 | 0 |
| PREPAID INSURANCE | 4,998 | 4,900 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| KSD II | 80,000 | 40,197 | 2000-01 | 2029-09 | PAYABLE FROM CASH FLOW OF PROJECT | 0 % | CONSTRUCTION AND OPERATING MONIES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 1,748 |