| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT | 1,300 | 0 | 1,300 | 1,300 |
| BOOKKEEPING | 960 | 0 | 960 | 960 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2013-01-01 | 647,000 | 490,642 | 91 | 30.0000 | 21,567 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 4,906 | 4,906 | ||
| Buildings | 647,000 | 512,209 | 134,791 | 134,791 |
| Land | 75,000 | 75,000 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL PROJECT | 4 | 0 | 4 | 4 |
| Item No. | 1 |
|---|---|
| Lender's Name | US DEPT OF HUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 536021 |
| 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 | RURAL HOUSING INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 45677 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 52,273 | |||
| OTHER RESERVES | 28 | 168 | |
| REPLACEMENT ESCROW | 40,529 | 47,937 | |
| TENANT SECURITY DEPOSITS | 4,168 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND MARKETING | 122 | 122 | 122 | |
| CONTRACT LABOR | 2,929 | 2,929 | 2,929 | |
| CONVENTIONS AND MEETINGS | 143 | 143 | 143 | |
| DIRECTOR & OFFICER INSURANCE | 935 | 935 | 935 | |
| EMPLOYEE BENEFITS | 724 | 724 | 724 | |
| FIDELITY BOND | 154 | 154 | 154 | |
| GARBAGE AND TRASH | 2,260 | 2,260 | 2,260 | |
| INSURANCE PROPERTY & LIAB | 8,262 | 8,262 | 8,262 | |
| MISC ADMIN | 2,536 | 2,536 | 2,536 | |
| MISC TAX & INSURANCE | 649 | 649 | 649 | |
| NON CAP R&M | 6,983 | 6,983 | 6,983 | |
| OFFICE EXPENSE | 2,924 | 2,924 | 2,924 | |
| R&M - EQUIPMENT | 761 | 761 | 761 | |
| R&M - HVAC | 457 | 457 | 457 | |
| R&M - MISC | -1,598 | -1,598 | -1,598 | |
| Rental Expenses | 214 | 214 | 214 | |
| SUPPLIES | 3,530 | 3,530 | 3,530 | |
| UTILITIES - ELECTRICITY | 8,839 | 8,839 | 8,839 | |
| UTILITIES - GAS | 10,006 | 10,006 | 10,006 | |
| UTILITIES - SEWER | 4,479 | 4,479 | 4,479 | |
| UTILITIES - WATER | 3,925 | 3,925 | 3,925 | |
| WORKMANS COMP | 499 | 499 | 499 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY & VENDING | 166 | 166 | |
| RENT REVENUE GROSS POTENT | 74,646 | 74,646 | |
| RENT STORES AND CMML | 1,200 | 1,200 | |
| TENANT ASSISTANCE PAYMENT | 123,953 | 123,953 | |
| TENANT CHARGES | 239 | 239 | |
| VACANCY LOSS | -24,745 | -24,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES PAYABLE | 3,454 | 1,631 |
| ACCRUED MANAGEMENT FEES | 5,863 | |
| ACCRUED INTEREST PAY - 1ST | 3,918 | |
| MISC LIABILITIES | 6 | |
| SECURITY DEPOSITS | 3,446 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 8,160 | 0 | 8,160 | 8,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 7,275 | 7,275 | 7,275 |