| Contractor | Explanation |
|---|---|
| DEVELOPMENT OUTREACH INC | MANAGEMENT AGENT |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1994-06-24 | 6,121,630 | 3,223,671 | ARR | 27.5 | 222,582 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | HUD |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 6499700 |
| Balance Due | 6499700 |
| Date of Note | 1994-08 |
| Maturity Date | 2034-08 |
| Repayment Terms | NONE |
| Interest Rate | 0 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | HUD SECTION 202 |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANTS SECURITY DEPOSITS | 17,989 | 21,667 | 21,667 |
| CAPITAL INVESTMENT ESCROW | 10,000 | 10,000 | 10,000 |
| RESERVE FOR REPLACEMENT | 88,552 | 122,344 | 122,344 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING EXPENSES | 9,400 | 0 | 9,400 | 0 |
| REAL ESTATE TAXES | 169,184 | 0 | 169,184 | 0 |
| PAYROLL TAXES | 27,780 | 0 | 27,780 | 0 |
| OFFICE EQUIP AND SUPPLIES | 29,094 | 0 | 29,094 | 0 |
| SUPERINTENDENT APT | 13,872 | 0 | 13,872 | 0 |
| TELEPHONE | 9,062 | 0 | 9,062 | 0 |
| WATER | 25,927 | 0 | 25,927 | 0 |
| ELECTRICITY | 40,671 | 0 | 40,671 | 0 |
| JANITORIAL SUPPLIES | 9,898 | 0 | 9,898 | 0 |
| REPAIRS & MAINT CONTRACT | 82,793 | 0 | 82,793 | 0 |
| HAZARD INSURANCE | 73,448 | 0 | 73,448 | 0 |
| MANAGEMENT FEES | 60,847 | 0 | 60,847 | 0 |
| MISC ADMIN EXPENSES | 26,795 | 0 | 26,795 | 0 |
| MISC ADMINISTRATIVE EXP SC | 10,984 | 0 | 10,984 | 0 |
| EXTERMINATING CONTRACT | 16,375 | 0 | 16,375 | 0 |
| ELEVATOR CONTRACT | 8,037 | 0 | 8,037 | 0 |
| DECORATING SUPPLIES | 1,455 | 0 | 1,455 | 0 |
| DECORATING & PAINTING CONTRACT | 14,585 | 0 | 14,585 | 0 |
| COMPUTER EXPENSES | 8,209 | 0 | 8,209 | 0 |
| HVAC | 1,956 | 0 | 1,956 | 0 |
| REPAIR MATERIALS | 15,539 | 0 | 15,539 | 0 |
| ALL OTHER MISC EXPENSES | 8,951 | 0 | 8,951 | 0 |
| APPLIANCES & KITCHEN CABINETS | 4,013 | 0 | 4,013 | 0 |
| WORKMAN COMP INS | 13,311 | 0 | 13,311 | 0 |
| LEGAL EXPENSES | 2,551 | 0 | 2,551 | 0 |
| GAS | 47,424 | 0 | 47,424 | 0 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSITS | 17,989 | 21,667 |
| CAPITAL INVESTMENT ESCROW | 10,000 | 10,000 |