| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEE | 4,700 | 0 | 4,700 | 4,700 |
| BOOKKEEPING FEES | 2,304 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2014-01-01 | 1,702,953 | 1,308,791 | 91 | 33.0000 | 58,119 | |||
| EQUIPMENT | 2014-01-01 | 21,047 | 17,622 | 91 | 7.0000 | 182 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 21,047 | 17,804 | 3,243 | 21,047 |
| Buildings | 1,702,953 | 1,366,728 | 336,225 | 1,702,953 |
| Land | 385,000 | 385,000 | 385,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | US DEPT OF HUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | RED CAPITAL MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2128420 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | ENCINO DEVELOPMENT MGMT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | 2006-06 |
| Maturity Date | |
| Repayment Terms | PAYABLE FROM SURPLUS 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 |
|---|---|---|---|
| 544,990 | |||
| Net Intangible Assets | 98,769 | 95,821 | 95,821 |
| RESERVE/ESCROW FUNDS | 520,863 | 544,990 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN RENT FREE UNIT | 9,910 | 9,910 | 9,910 | |
| CONTRACT R&M | 5,652 | 5,652 | 5,652 | |
| CONVENTIONS AND MEETINGS | 437 | 437 | 437 | |
| DIRECTOR & OFFICER INSURANCE | 425 | 425 | 425 | |
| ELECTRICITY | 17,352 | 17,352 | 17,352 | |
| EMPLOYEE BENEFITS HEALTH INS | 20,486 | 20,486 | 20,486 | |
| FIDELITY BOND | 935 | 935 | 935 | |
| GARBAGE AND TRASH | 5,669 | 5,669 | 5,669 | |
| GAS | 24,225 | 24,225 | 24,225 | |
| INSURANCE PROPERTY & LIAB | 29,931 | 29,931 | 29,931 | |
| INSURANCE WC | 2,876 | 2,876 | 2,876 | |
| LOAN COST AMORTIZATION | 2,948 | 2,948 | 2,948 | |
| MISC ADMIN | 3,550 | 3,550 | 3,550 | |
| MORTGAGE INSURANCE PREM | 16,497 | 16,497 | 16,497 | |
| NNC EXPENSES PAID | 537 | 537 | 537 | |
| NON CAP R&M | 11,924 | 11,924 | 11,924 | |
| OFFICE EXPENSE | 4,774 | 4,774 | 4,774 | |
| OFFICE SUPPLIES | 6,542 | 6,542 | 6,542 | |
| R&M - EQUIPMENT | 282 | 282 | 282 | |
| R&M - HVAC | 1,896 | 1,896 | 1,896 | |
| Rental Expenses | 410 | 410 | 410 | |
| SEWER | 5,546 | 5,546 | 5,546 | |
| SNOW | 162 | 162 | 162 | |
| WATER | 14,275 | 14,275 | 14,275 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY AND VENDING | 1,519 | 1,519 | |
| MISCELLENEOUS | 202 | 202 | |
| RENT REVENUE - GROSS POT | 170,551 | 170,551 | |
| TENANT ASSIST PAYMENTS | 294,633 | 294,633 | |
| TENANT CHARGES | 100 | 100 | |
| VACANCY LOSS | -6,450 | -6,450 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 11,641 | 12,258 |
| MISC LIABILITIES | 150 | |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 19,584 | 0 | 19,584 | 19,584 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC TAXES PAID | 1,577 | 1,577 | 1,577 | |
| PAYROLL TAXES | 14,908 | 14,908 | 14,908 |