| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 7,590 | 7,590 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 104,900 | 106,832 | 106,832 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,176,057 | 1,002,971 | 1,173,086 | 1,173,086 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,783 | 2,783 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGES |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,430,261 |
| 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 |
|---|---|---|---|
| ESCROW DEPOSITS | 11,431 | 10,510 | 10,510 |
| RESERVE FOR REPLACEMENT | 47,412 | 40,130 | 40,130 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MANAGEMENT FEE | 28,305 | 400 | 27,905 | |
| TELEPHONE EXPENSE | 4,649 | 4,649 | ||
| BAD DEBT EXPENSE | 6,901 | 6,901 | ||
| ADMINISTRATIVE EXPENSE | 9,782 | 9,782 | ||
| SOFTWARE EXPENSE | 4,360 | 4,360 | ||
| OPERATING AND MAINTENANCE | 102,583 | 28,149 | 74,434 | |
| INSURANCE | 21,468 | 21,468 | ||
| UTILITIES | 135,545 | 135,545 | ||
| KHC FEES | 2,360 | 2,360 | ||
| LICENSES | 45 | 45 | ||
| ADVERTISING AND MARKETING | 4,026 | 4,026 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 468,842 | 468,842 | |
| OTHER | 4,927 | 4,927 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 24,026 | 24,307 |
| ADVANCE RENT | 1,421 | 6,992 |
| OTHER LIABILITIES | 108,204 | 110,576 |