| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2,197,953 | 685,516 | 685,516 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CENTURY II | PURCHASE | 2015-09 | 3,469,773 | 2,116,681 | 1,920,461 | 567,369 | ||||
| WEST PARK | PURCHASE | 2015-09 | 1,802,646 | 1,204,550 | 1,064,934 | 466,838 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 11,414,459 | 3,253,231 | 8,161,228 | 8,161,228 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 4,552,282 |
| 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 | 28,637 | 24,919 | 24,919 |
| SECURITY DEPOSITS | 114,837 | 86,400 | 86,400 |
| INVESTMENT IN CHARITABLE USE PARTNER | 572,019 | 569,935 | 569,935 |
| PREPAID EXPENSES | 67,650 | 67,650 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| OTHER OPERATING EXPENSES | 444,873 | 444,873 | ||
| MISC TAXES & INSURANCE | 504,414 | 504,414 | ||
| ADMINISTRATIVE EXPENSES | 637,508 | 637,508 | ||
| PROPERTY INSURANCE | 92,703 | 92,703 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 2,778,624 | 2,778,624 | |
| LAUNDRY & VENDING | 47,928 | 47,928 | |
| TENANT CHGS | 23,776 | 23,776 | |
| MGMT FEES | 575,595 | 575,595 | |
| MGMT CO PAYROLL & REIMBURSEME | 1,330,949 | 1,330,949 | |
| PTRSHP MGMT FEES | 20,000 | 20,000 | |
| BAD DEBT COLLECTIONS | 1,118 | 1,118 | |
| MISC INCOME | 506 | 506 | |
| CONSULTING | 33,105 | 33,105 | |
| FRANCHISE SETTLEMENT | 2,604 | 2,604 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SEC DEP | 100,201 | 81,452 |
| PREPAID REVENUE | 17,915 | 19,404 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTES RECEIVABLE |
3,087,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREDIT ENHANCEMENT FEE | 436,098 | 436,098 |