| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Michael Sczekan Co. CPAs Audit | 4,975 | 4,975 | 4,975 | |
| Peak Management | 2,304 | 2,304 | 2,304 |
| 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 | 1990-06-01 | 385,000 | 000 | ||||||
| Building | 1990-06-01 | 1,705,325 | 1,145,947 | SL | 030 | 57,353 | 57,353 | ||
| Equipment | 17,172 | 18,546 | 000 | 498 | 498 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 385,000 | 385,000 | 400,000 | |
| Buiilding | 1,702,953 | 1,205,103 | 497,850 | 750,000 |
| Equipment | 19,545 | 17,242 | 2,303 | 1,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Dept of HUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1723700 |
| Balance Due | 1499919 |
| Date of Note | 1990-05 |
| Maturity Date | 2029-03 |
| Repayment Terms | |
| Interest Rate | 0000000.0900 |
| Security Provided by Borrower | Building |
| Purpose of Loan | Affordable Housing |
| Description of Lender Consideration | Sec 202 Loan |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Encino Development Management |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 143707 |
| Date of Note | 2006-06 |
| Maturity Date | |
| Repayment Terms | Payable fromsurplus cash |
| Interest Rate | |
| Security Provided by Borrower | None |
| Purpose of Loan | Operating costs |
| Description of Lender Consideration | Advance |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Reserve funds | 48,838 | 66,553 | 66,553 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative program expenses | 49,266 | 49,266 | 49,266 | |
| Insurance for program activities | 33,361 | 33,361 | 33,361 | |
| Operating maintenance program expenses | 33,402 | 33,402 | 33,402 | |
| Payroll taxes and other program expenses | 12,854 | 12,854 | 12,854 | |
| Utilities for apartmentprogram expenses | 55,263 | 55,263 | 55,263 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Affordanle housing programs income | 431,202 | 431,202 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposits | 9,740 | 9,911 |