| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3,674,915 | 195,129 | 195,129 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 4,852,713 | 1,775,400 | 3,077,313 | 3,077,313 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 4,273 | 4,273 | 4,273 |
| SECURITY DEPOSITS | 45,310 | 26,678 | 26,678 |
| INVESTMENT IN CHARITABLE USE PARTNER | 1,568,089 | 872,846 | 872,846 |
| OTHER ASSETS | 51,764 |
| Description | Amount |
|---|---|
| PY AUDIT ADJ | 208,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| OTHER OPERATING EXPENSES | 34,902 | 34,902 | ||
| MISC TAXES & INSURANCE | 456,200 | 456,200 | ||
| ADMINISTRATIVE EXPENSES | 281,657 | 281,657 | ||
| SERVICE COORDINATOR FEES | 30,574 | 30,574 | ||
| LEGAL,AUDIT,& ACCOUNTING | 415,641 | 415,641 | ||
| ASSET MGMT FEE | 16,309 | 16,309 | ||
| PY ADJ FROM INVESTMENTS | 268,853 | 268,853 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 770,957 | 770,957 | |
| LAUNDRY & VENDING | 13,233 | 13,233 | |
| TENANT CHGS | 11,049 | 11,049 | |
| MGMT FEES | 639,506 | 639,506 | |
| MGMT CO PAYROLL & REIMBURSEME | 1,650,415 | 1,650,415 | |
| BAD DEBT COLLECTIONS | 1,665 | 1,665 | |
| MISC INCOME | 38,993 | 38,993 | |
| REFUND OF FEES PAID | 32,538 | 32,538 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SEC DEP | 26,121 | 25,037 |
| PREPAID REVENUE | ||
| MORTGAGE - FRIST | 1,145,735 | 1,042,563 |
| MORTGAGE - SECOND | 222,648 | 218,131 |
| NOTE PAYABLE | 14,144 | 31,144 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTES RECEIVABLE |
3,425,858 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREDIT ENHANCEMENT FEE | 16,309 | 16,309 |