| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCTG | 4,500 | 450 | 0 | 4,050 |
| PAYROLL ADMINISTRATION FEE | 5,090 | 509 | 0 | 4,581 |
| Category | Amount |
|---|---|
| GP INTEREST IN PARTNERSHIPS PROVIDING LOW INCOME HOUSING APARTMENTS ;LIST TOTAL 90,735. | 90,735 |
| 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 | 2011-05-16 | 65,906 | 3,895 | SL | 27.500000000000 | 2,097 | 0 | 2,097 | |
| LAND IMPROVEMENTS | 2011-05-16 | 1,250 | 162 | 150DB | 15.000000000000 | 54 | 0 | 76 | |
| APLIANCES | 2011-05-16 | 2,000 | 960 | 200DB | 5.000000000000 | 208 | 0 | 367 | |
| LAND | 2011-04-01 | 100 | L | 0 | 0 | 0 | |||
| LOW INCOME APARTMENT - SPRING ARBOR | 2012-06-01 | 7,091,665 | 365,328 | SL | 27.500000000000 | 32,235 | 0 | 32,235 | |
| LOW INCOME APARTMENT - LEXINTON CLUB | 2012-04-01 | 7,163,624 | 412,451 | SL | 27.500000000000 | 32,561 | 0 | 32,561 | |
| LAND IMPROVEMENTS - SPRING ARBOR | 2012-06-01 | 473,489 | 46,165 | 150DB | 15.000000000000 | 22,491 | 0 | 22,491 | |
| LOW INCOME APARTMENT - LEXINTON CLUB | 2012-04-01 | 2,042,036 | 105,196 | SL | 27.500000000000 | 9,282 | 0 | 9,282 | |
| FF&E - LEXINGTON CLUB | 2012-04-01 | 4,627 | 1,481 | 200DB | 5.000000000000 | 786 | 0 | 786 | |
| LAND IMPROVEMENTS - LEXINGTON CLUB | 2012-04-01 | 733,703 | 62,823 | 150DB | 15.000000000000 | 35,310 | 0 | 35,310 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| X | PURCHASED | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP CAPITAL IN LOW INCOME HOUSING | AT COST | 1,796,271 | 1,796,271 |
| DUE FROM RELATED PHASE | AT COST | 170,046 | 170,046 |
| OTHER ASSETS | AT COST | 46,213 | 46,213 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LOW INCOME APARTMENT - SPRING ARBOR | 7,091,665 | 397,563 | 6,694,102 | |
| LOW INCOME APARTMENT - LEXINTON CLUB | 7,163,624 | 445,012 | 6,718,612 | |
| LAND IMPROVEMENTS - SPRING ARBOR | 473,489 | 68,656 | 404,833 | |
| LOW INCOME APARTMENT - LEXINTON CLUB | 2,042,036 | 114,478 | 1,927,558 | |
| FF&E - LEXINGTON CLUB | 4,627 | 2,267 | 2,360 | |
| LAND IMPROVEMENTS - LEXINGTON CLUB | 733,703 | 98,133 | 635,570 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,600 | 460 | 0 | 4,140 |
| Item No. | 1 |
|---|---|
| Lender's Name | ROLLING GREEN INVESTMENT PARTNERS LLLP |
| Lender's Title | PARTNERSHIP |
| Relationship to Insider | NONE |
| Original Amount of Loan | 710000 |
| Balance Due | 710000 |
| Date of Note | 2011-12 |
| Maturity Date | 2071-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 12.000000000000 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | PURCHASE LAND |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF AMERICA NA |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3796900 |
| Balance Due | 3796900 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BLDG & LAND |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BANK OF AMERICA NA |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 8505000 |
| Balance Due | 8505000 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BLDG & LAND |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | SANDSPUR HOUSING PARTNERS LTD |
| Lender's Title | DEVELOPER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2367076 |
| Balance Due | 2367076 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 11.000000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND |
| Purpose of Loan | DEVELOPER FEE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | SANDSPUR HOUSING PARTNERS LTD |
| Lender's Title | DEVELOPER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1225468 |
| Balance Due | 1144605 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 11.000000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE | 491 | 0 | 0 | 491 |
| OFFICE SUPPLIES | 2,818 | 800 | 0 | 2,018 |
| WORKERS COMP INSURANCE | 4,779 | 477 | 0 | 4,302 |
| BREAKOUT FEE | 42,750 | 42,750 | 0 | 0 |
| OFFICE EXPENSE | 13,558 | 1,356 | 6,100 | 6,102 |
| BANK SERVICE CHARGE | 89 | 0 | 0 | 89 |
| PHONE & COMPUTER EXPENSES | 3,622 | 0 | 1,811 | 1,811 |
| MONSTER CLUB EXPENSES | 17,429 | 0 | 0 | 17,429 |
| WORKERS COMP - EMP INSURANC | 5,976 | 0 | 5,976 | 0 |
| UTILITIES | 8,556 | 0 | 8,556 | 0 |
| MAINTENANCE | 7,507 | 0 | 7,507 | 0 |
| ADVERTISING | 2,748 | 0 | 2,748 | 0 |
| REPAIRS | 14,840 | 0 | 14,840 | 0 |
| OTHER OPERATING | 6,398 | 0 | 6,398 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | -128,649 | 0 | -128,649 | 0 |
| WORKERS COMP - EMP INSURANC | 4,921 | 0 | 4,921 | 0 |
| UTILITIES | 18,169 | 0 | 18,169 | 0 |
| MAINTENANCE | 6,702 | 0 | 6,702 | 0 |
| ADVERTISING | 2,530 | 0 | 2,530 | 0 |
| REPAIRS | 8,842 | 0 | 8,842 | 0 |
| OTHER OPERATING | 5,453 | 0 | 5,453 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | -128,650 | 0 | -128,650 | 0 |
| RENTAL INCOME DEDUCTIONS | 11,217 | 11,217 | 11,217 | 0 |
| RENTAL INCOME DEDUCTIONS | 112 | 112 | 112 | 0 |
| RENTAL INCOME DEDUCTIONS | 3,382 | 3,382 | 3,382 | 0 |
| RENTAL INCOME DEDUCTIONS | 59 | 59 | 59 | 0 |
| RENTAL INCOME DEDUCTIONS | 21 | 21 | 21 | 0 |
| RENTAL INCOME DEDUCTIONS | 1 | 1 | 1 | 0 |
| RENTAL INCOME DEDUCTIONS | 94 | 94 | 94 | 0 |
| RENTAL INCOME DEDUCTIONS | 9,857 | 9,857 | 9,857 | 0 |
| RENTAL INCOME DEDUCTIONS | 3 | 3 | 3 | 0 |
| RENTAL INCOME DEDUCTIONS | 74 | 74 | 74 | 0 |
| RENTAL INCOME DEDUCTIONS | 96 | 96 | 96 | 0 |
| RENTAL INCOME DEDUCTIONS | 81 | 81 | 81 | 0 |
| RENTAL INCOME DEDUCTIONS | 1,006 | 1,006 | 1,006 | 0 |
| RENTAL INCOME DEDUCTIONS | 11,567 | 11,567 | 11,567 | 0 |
| RENTAL INCOME DEDUCTIONS | 2 | 2 | 2 | 0 |
| RENTAL INCOME DEDUCTIONS | 68 | 68 | 68 | 0 |
| RENTAL INCOME DEDUCTIONS | 2 | 2 | 2 | 0 |
| RENTAL INCOME DEDUCTIONS | 11,296 | 11,296 | 11,296 | 0 |
| RENTAL INCOME DEDUCTIONS | 6,654 | 6,654 | 6,654 | 0 |
| RENTAL INCOME DEDUCTIONS | 138 | 138 | 138 | 0 |
| RENTAL INCOME DEDUCTIONS | 158 | 158 | 158 | 0 |
| RENTAL INCOME DEDUCTIONS | 171 | 171 | 171 | 0 |
| RENTAL INCOME DEDUCTIONS | 6,981 | 6,981 | 6,981 | 0 |
| RENTAL INCOME DEDUCTIONS | 3,868 | 3,868 | 3,868 | 0 |
| RENTAL INCOME DEDUCTIONS | 86 | 86 | 86 | 0 |
| RENTAL INCOME DEDUCTIONS | 48 | 48 | 48 | 0 |
| RENTAL INCOME DEDUCTIONS | 152 | 152 | 152 | 0 |
| RENTAL INCOME DEDUCTIONS | 69 | 69 | 69 | 0 |
| RENTAL INCOME DEDUCTIONS | 13,095 | 13,095 | 13,095 | 0 |
| RENTAL INCOME DEDUCTIONS | 13,895 | 13,895 | 13,895 | 0 |
| RENTAL INCOME DEDUCTIONS | 14,469 | 14,469 | 14,469 | 0 |
| RENTAL INCOME DEDUCTIONS | 7,038 | 7,038 | 7,038 | 0 |
| RENTAL INCOME DEDUCTIONS | 11,336 | 11,336 | 11,336 | 0 |
| RENTAL INCOME DEDUCTIONS | 1,546 | 1,546 | 1,546 | 0 |
| RENTAL INCOME DEDUCTIONS | 20 | 20 | 20 | 0 |
| RENTAL INCOME DEDUCTIONS | 745 | 745 | 745 | 0 |
| RENTAL INCOME DEDUCTIONS | 32 | 32 | 32 | 0 |
| RENTAL INCOME DEDUCTIONS | 11 | 11 | 11 | 0 |
| RENTAL INCOME DEDUCTIONS | 10,944 | 10,944 | 10,944 | 0 |
| RENTAL INCOME DEDUCTIONS | 214 | 214 | 214 | 0 |
| RENTAL INCOME DEDUCTIONS | 1 | 1 | 1 | 0 |
| RENTAL INCOME DEDUCTIONS | 735 | 735 | 735 | 0 |
| RENTAL INCOME DEDUCTIONS | 4,134 | 4,134 | 4,134 | 0 |
| RENTAL INCOME DEDUCTIONS | 1,234 | 1,234 | 1,234 | 0 |
| RENTAL INCOME DEDUCTIONS | 31 | 31 | 31 | 0 |
| RENTAL INCOME DEDUCTIONS | 30 | 30 | 30 | 0 |
| RENTAL INCOME DEDUCTIONS | 1 | 1 | 1 | 0 |
| RENTAL INCOME DEDUCTIONS | 1,126 | 1,126 | 1,126 | 0 |
| RENTAL INCOME DEDUCTIONS | 32,742 | 32,742 | 32,742 | 0 |
| RENTAL INCOME DEDUCTIONS | 819 | 819 | 819 | 0 |
| RENTAL INCOME DEDUCTIONS | 186 | 186 | 186 | 0 |
| RENTAL INCOME DEDUCTIONS | 6,432 | 6,432 | 6,432 | 0 |
| RENTAL INCOME DEDUCTIONS | 16,100 | 16,100 | 16,100 | 0 |
| AMORTIZATION | 497,785 | 0 | 497,785 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INC HOUSING MGMT FEES | 1,069,698 | 1,069,698 | |
| DEVELOPER FEE INCOME | 84,045 | 84,045 | |
| MONSTER CLUB | 252,161 | 252,161 | |
| NEW MOVES | 77,000 | 77,000 | |
| CANCELATION OF DEBT K-1'S | 9,242 | 9,242 | |
| CANCELATION OF DEBT | 336,986 | 336,986 |
| Description | Amount |
|---|---|
| ASSUMPTION OF PARTNERSHIP ASSETS & DEBT | 67,549 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CPG CONSTRUCTION LLLP | 355,552 | 0 |
| DUE TO PARTNERSHIPS | 41,456 | 0 |
| SECURITY DEPOSIT | 0 | 148,319 |
| LOANS PAYABLE - SPRING ARBOR PARTNERSHIPS | 0 | 2,462,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROF FEES | 66,582 | 0 | 66,582 | 0 |
| PROF FEES | 38,810 | 0 | 38,810 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 40,096 | 4,010 | 0 | 36,086 |
| STATE FILING FEES | 63,360 | 0 | 0 | 63,360 |
| TAXES | 20,325 | 0 | 20,325 | 0 |
| TAXES | 10,956 | 0 | 10,956 | 0 |