| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING AND EQUIPMENTS | 1,087,806 | 1,087,806 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 26,734 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 4,965 | |||
| DEVELOPER FEES | 401,600 | |||
| GRCE REHAB PROJECT | 11,025 | |||
| OFFICE SUPPLIES | 2,959 | |||
| BAD DEBT | 231,964 | |||
| INTEREST ON CONSTRUCTION CONT | 116,644 | |||
| DONATED RENT | 30,000 | |||
| OTHER EXPENSES | 1,873 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPMENT FEES | 640,368 | 640,368 | |
| RENTAL INCOME | 17,500 | 17,500 | |
| IN-KIND RENTAL INCOME | 30,000 | 30,000 | |
| INTEREST INCOME FROM LOANS | 395,110 | 395,110 | |
| MISCELLANEOUS INCOME | 7 | 7 |
| Description | Amount |
|---|---|
| AUDITED FINANCIAL STATEMENTS RESTATEMENT | 258,737 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RETAINAGE | 211,653 | 211,653 |
| ACCRUED EXPENSES | 7,416 | 7,697 |
| INTEREST PAYABLE | 116,644 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROSARIO FERRE ROIG ELDERLY LLC | 8,576,778 | 8,886,075 | 2021-02 | 1971-02 | AT MARTURITY | 2.00 % | NONE | CDBG- DR GAP TO LOW INCOME HOUSING | |||
| DUE FROM RELATED PARTIES | GP AND SPONSORS | 61,686 | 61,686 | 2025-01 | NOT SPECIFIED | 0 % | NONE | OP LOANS FOR LOW INCOME HOUSING PRO |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
PY OTHER LOANS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 78,921 |