| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 52,138 | 13,034 | 13,034 | 39,104 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 245,151 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 8,910,933 | 4,581,776 | 4,329,157 | 11,194,000 |
| LAND | 107,074 | 107,074 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 24,512 | 24,512 |
| Item No. | 1 |
|---|---|
| Lender's Name | GARDEN VIEW APARTMENTS MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2,161,679 |
| 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 | MSHA LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 739,930 |
| 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 | GMC SIERRA |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID RESIDENT SERVICES | 2,242 | ||
| EQUIPMENT LEASE | 6,014 | ||
| TENANT RENTS - CREDITS | 261 | ||
| RIGHT OF USE ASSET | 33,951 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 233,443 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| REPAIRS AND MAINTENANCE | 212,510 | 159,383 | 159,383 | 53,127 |
| INSURANCE | 59,182 | 48,529 | 48,529 | 10,653 |
| ADVERTISING | 18,907 | 18,907 | ||
| BANK FEES | 577 | 577 | ||
| DUES AND SUBSCRIPTIONS | 1,658 | 1,658 | ||
| SUPPLIES | 161,479 | 161,479 | ||
| OTHER EXPENSES | 6,589 | 6,589 | ||
| OFFICE EXPENSE | 26,549 | 26,549 | ||
| INFORMATION TECHNOLOGY | 27,805 | 27,805 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 1,076,534 | 1,076,534 | |
| 9,186 | 9,186 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 90,217 | 85,634 |
| PAYROLL LIABILITIES | 43,659 | |
| CURRENT PORTION OF LONG TERM DEBT | 60,110 | 34,153 |
| OPERATING LEASE LIABILITY | 16,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL FEES | 7,981 | 7,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 118,527 | 118,527 |