| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 4,062,935 | 193,068 | 193,068 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND,BLDG, & EQUIPMENT | 4,780,955 | 2,116,450 | 2,664,505 | 4,780,955 |
| LAND | 154,158 | 154,158 | 154,158 |
| 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 |
| INVESTMENT IN CHARITABLE USE PARTNER | 458,038 | 128,549 | 128,549 |
| OTHER ASSETS | 233 | 14,597 | 14,597 |
| SECURITY DEPOSITS | 27,916 | 30,450 | 30,450 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOW INCOME HOUSING | ||||
| ADJ FROM INVESTMENTS | 372,215 | 372,215 | ||
| ADMINISTRATIVE EXPENSES | 247,853 | 247,853 | ||
| LEGAL,AUDIT,& ACCOUNTING | 76,295 | 76,295 | ||
| MISC TAXES & INSURANCE | 473,836 | 473,836 | ||
| OTHER OPERATING EXPENSES | 36,738 | 36,738 | ||
| SERVICE COORDINATOR FEES | 40,571 | 40,571 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING | 835,059 | 835,059 | |
| BAD DEBT COLLECTIONS | 257 | 257 | |
| FINANCIAL | 45,424 | 45,424 | |
| LAUNDRY & VENDING | 11,720 | 11,720 | |
| MGMT CO PAYROLL & REIMBURSEME | 2,435,834 | 2,435,834 | |
| MGMT FEES | 648,787 | 648,787 | |
| MISC INCOME | 218 | 218 | |
| OTHER INC | 5,531 | 5,531 | |
| TENANT CHGS | 3,083 | 3,083 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MORTGAGES | 1,151,633 | 983,270 |
| NOTE PAYABLE | 31,144 | 31,144 |
| OTHER LIAB | 7,175 | |
| PREPAID REVENUE | 5,308 | 6,639 |
| TENANT SEC DEP | 24,649 | 30,402 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTES RECEIVABLE |
3,216,721 |