| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 5,000 | 4,000 | 1,000 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| PLAN COST AND REVIEW | 2018-04-26 | 2,800 | 68.000000000000 | 329 | 0 | 329 | 329 | |
| NMTC TRANSACTION COST | 2018-04-26 | 364,858 | 68.000000000000 | 43,875 | 0 | 43,875 | 43,875 | |
| DEFERRED LOAN INTEREST | 2018-04-26 | 169,827 | 68.000000000000 | 20,388 | 0 | 20,388 | 20,388 | |
| DEFERRED MANAGEMENT FEES | 2018-04-26 | 65,625 | 68.000000000000 | 7,881 | 0 | 7,881 | 7,881 | |
| AUDIT & TAX FEE | 2018-04-26 | 20,000 | 68.000000000000 | 2,353 | 0 | 2,353 | 2,353 |
| 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 | 1984-12-18 | 1,068,373 | 882,405 | SL | 40.000000000000 | 8,507 | 0 | 8,507 | |
| FURNITURE AND FIXTURES | 1984-12-31 | 233,167 | 233,167 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FULLY DEP IMPROVEMENTS | 1994-06-04 | 10,731 | 10,731 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2018-04-26 | 31,200 | SL | 10.000000000000 | 2,080 | 0 | 2,080 | ||
| FURNITURE | 2018-04-26 | 51,975 | SL | 10.000000000000 | 3,465 | 0 | 3,465 | ||
| DONOR WALL | 2018-04-26 | 27,000 | SL | 10.000000000000 | 1,800 | 0 | 1,800 | ||
| ROOM PLAQUE NUMBERS | 2018-04-26 | 714 | SL | 10.000000000000 | 48 | 0 | 48 | ||
| FURNITURE | 2018-04-26 | 44,336 | SL | 10.000000000000 | 2,956 | 0 | 2,956 | ||
| LAMPS | 2018-04-26 | 475 | SL | 10.000000000000 | 32 | 0 | 32 | ||
| SHELVING & CASTERS | 2018-04-26 | 17,917 | SL | 10.000000000000 | 1,194 | 0 | 1,194 | ||
| 10 COMMERCIAL VACUUMS | 2018-04-26 | 3,486 | SL | 10.000000000000 | 232 | 0 | 232 | ||
| LG 4K TV | 2018-04-26 | 2,580 | SL | 10.000000000000 | 172 | 0 | 172 | ||
| NAME PLATES, LAMPS, STAMPS | 2018-04-26 | 2,305 | SL | 10.000000000000 | 154 | 0 | 154 | ||
| PLAQUES | 2018-04-26 | 3,211 | SL | 10.000000000000 | 214 | 0 | 214 | ||
| ARTWORK | 2018-04-26 | 2,337 | SL | 10.000000000000 | 156 | 0 | 156 | ||
| IT EQUIPMENT | 2018-04-26 | 5,639 | SL | 5.000000000000 | 752 | 0 | 752 | ||
| MATTRESSES | 2018-04-26 | 9,366 | SL | 10.000000000000 | 624 | 0 | 624 | ||
| IT EQUIPMENT | 2018-04-26 | 41,927 | SL | 5.000000000000 | 5,590 | 0 | 5,590 | ||
| REFINISHING FURNITURE & REPAIRS | 2018-04-26 | 3,766 | SL | 5.000000000000 | 502 | 0 | 502 | ||
| CUTLERY SET | 2018-04-26 | 201 | SL | 5.000000000000 | 27 | 0 | 27 | ||
| REMODELING | 2018-04-26 | 27,218 | SL | 15.000000000000 | 907 | 0 | 907 | ||
| FURNITURE-NEW HOUSE | 2018-04-26 | 388,124 | SL | 10.000000000000 | 22,304 | 0 | 22,304 | ||
| SIGNAGE-NEW HOUSE | 2018-04-26 | 10,968 | SL | 20.000000000000 | 366 | 0 | 366 | ||
| SECURITY SYSTEM-NEW HOUSE | 2018-04-26 | 38,653 | SL | 7.000000000000 | 3,681 | 0 | 3,681 | ||
| BEDDING-NEW HOUSE | 2018-04-26 | 45,730 | SL | 5.000000000000 | 6,097 | 0 | 6,097 | ||
| KITCHEN EQUIPMENT-NEW HOUSE | 2018-04-26 | 108,246 | SL | 10.000000000000 | 7,351 | 0 | 7,351 | ||
| CONSTRUCTION COSTS-NEW HOUSE | 2018-04-26 | 10,507,209 | SL | 40.000000000000 | 154,638 | 0 | 154,638 | ||
| LAND IMPROVEMENTS | 2018-04-26 | 3,136 | SL | 20.000000000000 | 107 | 0 | 107 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,068,373 | 890,912 | 177,461 | |
| FURNITURE AND FIXTURES | 233,167 | 233,167 | 0 | |
| FULLY DEP IMPROVEMENTS | 10,731 | 10,731 | 0 | |
| FURNITURE | 31,200 | 2,080 | 29,120 | |
| FURNITURE | 51,975 | 3,465 | 48,510 | |
| DONOR WALL | 27,000 | 1,800 | 25,200 | |
| ROOM PLAQUE NUMBERS | 714 | 48 | 666 | |
| FURNITURE | 44,336 | 2,956 | 41,380 | |
| LAMPS | 475 | 32 | 443 | |
| SHELVING & CASTERS | 17,917 | 1,194 | 16,723 | |
| 10 COMMERCIAL VACUUMS | 3,486 | 232 | 3,254 | |
| LG 4K TV | 2,580 | 172 | 2,408 | |
| NAME PLATES, LAMPS, STAMPS | 2,305 | 154 | 2,151 | |
| PLAQUES | 3,211 | 214 | 2,997 | |
| ARTWORK | 2,337 | 156 | 2,181 | |
| IT EQUIPMENT | 5,639 | 752 | 4,887 | |
| MATTRESSES | 9,366 | 624 | 8,742 | |
| IT EQUIPMENT | 41,927 | 5,590 | 36,337 | |
| REFINISHING FURNITURE & REPAIRS | 3,766 | 502 | 3,264 | |
| CUTLERY SET | 201 | 27 | 174 | |
| REMODELING | 27,218 | 907 | 26,311 | |
| FURNITURE-NEW HOUSE | 388,124 | 22,304 | 365,820 | |
| SIGNAGE-NEW HOUSE | 10,968 | 366 | 10,602 | |
| SECURITY SYSTEM-NEW HOUSE | 38,653 | 3,681 | 34,972 | |
| BEDDING-NEW HOUSE | 45,730 | 6,097 | 39,633 | |
| KITCHEN EQUIPMENT-NEW HOUSE | 108,246 | 7,351 | 100,895 | |
| CONSTRUCTION COSTS-NEW HOUSE | 10,507,209 | 154,638 | 10,352,571 | |
| LAND IMPROVEMENTS | 3,136 | 107 | 3,029 | |
| PLAN COST AND REVIEW | 2,800 | 329 | 2,471 | |
| NMTC TRANSACTION COST | 364,858 | 43,875 | 320,983 | |
| DEFERRED LOAN INTEREST | 169,827 | 20,388 | 149,439 | |
| DEFERRED MANAGEMENT FEES | 65,625 | 7,881 | 57,744 | |
| AUDIT & TAX FEE | 20,000 | 2,353 | 17,647 |
| Item No. | 1 |
|---|---|
| Lender's Name | WESTERN RESERVE DF AFFILIATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7,125,000 |
| 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 | CHASE BANK NA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2,564,000 |
| 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 |
|---|---|---|---|
| CONTRUCTION IN PROGRESS | 9,124,549 | 0 | 0 |
| ESCROW FUNDS | 32,054 | 32,054 | 0 |
| Description | Amount |
|---|---|
| PRIOR YR EQUITY CONTRIBUTIONS RECLASSED TO CONTRIBUTION REVENUE | 2,632,439 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK AND MANAGEMENT FEES | 28,318 | 28,318 | 0 | 0 |
| STATE FILING FEES | 200 | 0 | 200 | 0 |
| POSTAGE | 73 | 0 | 73 | 0 |
| AMORTIZATION | 74,826 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REAL ESTATE RENTAL | 375,341 | 375,341 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH OVERDRAFT | 0 | 129,401 |