| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hinton Associates - Bookkeeping | 4,800 | 4,800 | 4,800 |
| Category | Amount |
|---|---|
| Funds escrowed my the mortgage holder for payment of property and liability insurance | 601 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Schedule Attached | 1981-05-12 | 1,346,251 | 896,436 | straight line | 0000000020.000000000000 | 37,541 | 37,541 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Schedule Attached | 1,308,639 | 933,977 | 374,662 | 374,662 |
| Land | 37,612 | 37,612 | 37,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | HUD |
| Lender's Title | HUD |
| Relationship to Insider | None |
| Original Amount of Loan | |
| Balance Due | 898978 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | Monthly |
| Interest Rate | 0000000000.092500000000 |
| Security Provided by Borrower | all assets |
| Purpose of Loan | Acquisition |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVE FOR REPLACEMENT | 112,065 | 127,045 | 127,045 |
| INSURANCE ESCROW | 601 | 601 | 601 |
| UTILITY DEPOSITS | 500 | 500 | 500 |
| TENANT SECURITY DEPOSITS | 7,632 | 4,129 | 4,129 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 680 | 680 | 680 | |
| OFFICE SUPPLIES | 7,568 | 7,568 | 7,568 | |
| MISCELLANEOUS ADMINISTRATIVE | 376 | 375 | 376 | |
| Other Renting Expenses | 225 | 225 | 225 | |
| Insurance | 16,148 | 16,148 | 16,148 | |
| Utilities | 12,472 | 12,472 | 12,472 | |
| Supplies | 22,342 | 22,342 | 22,342 | |
| Contracts | 15,771 | 15,771 | 15,771 | |
| Heating/Cooling Repairs | 1,012 | 1,012 | 1,012 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tenant Charges Miscellaneous | 1,518 | 1,518 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,386 | 6,858 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Van T. Enloe, CPA - Auditing | 5,520 | 5,520 | 5,520 | |
| Metro Property Managers - Managing Agent | 16,080 | 16,080 | 16,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 1,340 | 1,340 | 1,340 |