| 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 | 2014-11-17 | 479,421 | L | 0 | 0 | 0 | |||
| BUILDING | 2014-11-17 | 5,087,703 | ADS | 40.000000000000 | 23,126 | 0 | 23,126 | ||
| APPLIANCES | 2014-11-17 | 190,000 | ADS | 10.000000000000 | 1,583 | 0 | 1,583 | ||
| EQUIPMENT | 2014-11-17 | 28,841 | ADS | 10.000000000000 | 481 | 0 | 481 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 479,421 | 0 | 479,421 | |
| BUILDING | 5,087,703 | 23,126 | 5,064,577 | |
| APPLIANCES | 190,000 | 1,583 | 188,417 | |
| EQUIPMENT | 28,841 | 481 | 28,360 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 951 | 0 | 951 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1500000 |
| Balance Due | 1500000 |
| Date of Note | 2014-11 |
| Maturity Date | 2044-12 |
| Repayment Terms | 6875/MO |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5056959 |
| Balance Due | 5049272 |
| Date of Note | 2014-11 |
| Maturity Date | 2023-05 |
| Repayment Terms | 35080/MO |
| Interest Rate | 6.500000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 250000 |
| Balance Due | 250000 |
| Date of Note | 2014-12 |
| Maturity Date | 2023-04 |
| Repayment Terms | VARIABLE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 187479 |
| Balance Due | 151681 |
| Date of Note | 2014-11 |
| Maturity Date | 2015-02 |
| Repayment Terms | VARIABLE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 1,579 | 1,579 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 6,350 | 0 | 6,350 | 0 |
| UTILITIES | 44,550 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 40,879 | 0 | 0 | 0 |
| ADMINISTRATIVE | 20,667 | 0 | 20,667 | 0 |
| INTEREST EXPENSE | 50,172 | 0 | 50,172 | 0 |
| INSURANCE | 5,699 | 0 | 5,699 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 128,939 | 128,939 | |
| LAUNDRY & MISCELLANEOUS | 1,373 | 1,373 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 0 | 34,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 3,500 | 0 | 3,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 9,608 | 0 | 0 | 0 |
| PAYROLL TAXES | 1,513 | 0 | 0 | 0 |