| 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 | 3,606,129 | ARR | 27.5 | 222,582 | 0 | 222,582 |
| Item No. | 1 |
|---|---|
| Lender's Name | HUD |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 6,499,700 |
| Balance Due | 6,499,700 |
| Date of Note | 1994-08 |
| Maturity Date | 2034-08 |
| Repayment Terms | NONE |
| Interest Rate | 4.5 |
| 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 | 21,667 | 23,393 | 0 |
| CAPITAL INVESTMENT ESCROW | 10,000 | 10,000 | 0 |
| RESERVE FOR REPLACEMENT | 122,344 | 177,190 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING EXPENSES | 12,500 | 0 | 12,500 | 0 |
| REAL ESTATE TAXES | 178,482 | 0 | 178,482 | 0 |
| PAYROLL TAXES | 23,432 | 0 | 23,432 | 0 |
| OFFICE EQUIP AND SUPPLIES | 26,283 | 0 | 26,283 | 0 |
| SUPERINTENDENT APT | 14,232 | 0 | 14,232 | 0 |
| TELEPHONE | 10,370 | 0 | 10,370 | 0 |
| WATER | 21,259 | 0 | 21,259 | 0 |
| ELECTRICITY | 43,925 | 0 | 43,925 | 0 |
| JANITORIAL SUPPLIES | 6,908 | 0 | 6,908 | 0 |
| REPAIRS & MAINT CONTRACT | 79,711 | 0 | 79,711 | 0 |
| HAZARD INSURANCE | 48,390 | 0 | 48,390 | 0 |
| MANAGEMENT FEES | 62,116 | 0 | 62,116 | 0 |
| MISC ADMIN EXPENSES | 11,122 | 0 | 11,122 | 0 |
| MISC ADMINISTRATIVE EXP SC | 0 | 0 | 0 | 0 |
| EXTERMINATING CONTRACT | 11,540 | 0 | 11,540 | 0 |
| ELEVATOR CONTRACT | 7,696 | 0 | 7,696 | 0 |
| DECORATING SUPPLIES | 6,320 | 0 | 6,320 | 0 |
| DECORATING & PAINTING CONTRACT | 27,575 | 0 | 27,575 | 0 |
| COMPUTER EXPENSES | 8,832 | 0 | 8,832 | 0 |
| HVAC | 3,263 | 0 | 3,263 | 0 |
| REPAIR MATERIALS | 32,644 | 0 | 32,644 | 0 |
| ALL OTHER MISC EXPENSES | 3,251 | 0 | 3,251 | 0 |
| APPLIANCES & KITCHEN CABINETS | 11,652 | 0 | 11,652 | 0 |
| WORKMAN COMP INS | 7,970 | 0 | 7,970 | 0 |
| LEGAL EXPENSES | 1,000 | 0 | 1,000 | 0 |
| GAS | 38,792 | 0 | 38,792 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSITS | 21,667 | 23,393 |
| CAPITAL INVESTMENT ESCROW | 10,000 | 10,000 |