| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,103 | 10,103 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| FINANCING COSTS | 2003-12-12 | 80,092 | 80,092 | 1 | 80,092 |
| Person Name | Explanation |
|---|---|
| WILLIAM S KELLOGG | |
| MADELAINE KELLOGG | |
| PETER M SOMMERHAUSER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2003-04-25 | 1,141,707 | |||||||
| LAND | 2003-12-12 | 505,500 | |||||||
| LAND IMPROVEMENTS | 2003-12-12 | 379,125 | 172,186 | S/L | 20.0000 | 18,956 | |||
| BUILDING & IMPROVEMENTS | 2003-12-12 | 6,826,650 | 1,550,218 | S/L | 40.0000 | 170,666 | |||
| APPLIANCES & FLOORING | 2003-12-12 | 968,875 | 968,875 | S/L | 9.0000 | ||||
| BUILDING & IMPROVEMENTS | 2004-07-01 | 64,987 | 13,810 | S/L | 40.0000 | 1,624 | |||
| APPLIANCES & FLOORING | 2004-07-01 | 96,074 | 90,736 | S/L | 9.0000 | 5,338 | |||
| LAND IMPROVEMENTS | 2004-07-01 | 114,537 | 48,678 | S/L | 20.0000 | 5,727 | |||
| BUILDING & IMPROVEMENTS | 2005-07-01 | 173,504 | 32,532 | S/L | 40.0000 | 4,338 | |||
| APPLIANCES & FLOORING | 2005-07-01 | 10,225 | 8,521 | S/L | 9.0000 | 1,136 | |||
| BUILDING & IMPROVEMENTS | 2006-07-01 | 202,565 | 32,917 | S/L | 40.0000 | 5,064 | |||
| LAND IMPROVEMENT-LANDSCAPING | 2007-05-31 | 5,320 | 1,485 | S/L | 20.0000 | 266 | |||
| DOORS | 2007-05-25 | 956 | 133 | S/L | 40.0000 | 24 | |||
| ELECTRICAL UPGRADES | 2007-03-25 | 633 | 91 | S/L | 40.0000 | 16 | |||
| ELECTRICAL UPGRADES | 2007-05-25 | 2,958 | 413 | S/L | 40.0000 | 74 | |||
| ASPHALT REPAIRS | 2007-04-05 | 433 | 124 | S/L | 20.0000 | 9 | |||
| MONUMENT SIGN FROM SIGNS WEST, INC. | 2007-08-22 | 11,150 | 2,973 | S/L | 20.0000 | 558 | |||
| HVAC UPGRADES | 2007-01-01 | 13,750 | 2,062 | S/L | 40.0000 | 344 | |||
| GENERAL IMPROVEMENTS | 2007-01-01 | 1,210 | 181 | S/L | 40.0000 | 31 | |||
| GENERAL IMPROVEMENTS- INSURANCE CLAIM | 2007-08-22 | 23,789 | 3,172 | S/L | 40.0000 | 595 | |||
| GENERAL IMPROVEMENTS - CEILING FANS | 2007-08-22 | 39,211 | 5,228 | S/L | 40.0000 | 980 | |||
| GENERAL IMPROVEMENTS - INSURANCE CLAIM | 2007-11-13 | 50,881 | 6,572 | S/L | 40.0000 | 1,272 | |||
| GENERAL PLUMBING IMPROVEMENTS | 2007-01-01 | 13,795 | 2,069 | S/L | 40.0000 | 345 | |||
| BOILER | 2007-08-22 | 18,767 | 2,502 | S/L | 40.0000 | 469 | |||
| WATER HEATER BUILDING 12 | 2007-12-14 | 1,550 | 197 | S/L | 40.0000 | 39 | |||
| 15 VINYL & TILE INSTALLATIONS | 2007-01-01 | 6,708 | 6,708 | S/L | 5.0000 | ||||
| 19FRIDGES,13DISHWASHERS,6RANGES,2VENT HOODS | 2007-01-01 | 12,626 | 12,626 | S/L | 5.0000 | ||||
| 43 CARPET REPLACEMENTS | 2007-01-01 | 38,068 | 38,068 | S/L | 5.0000 | ||||
| DRAPERIES | 2007-05-25 | 642 | 642 | S/L | 5.0000 | ||||
| LAND DEVELOPMENT - PHASE II | 2007-12-31 | 143,416 | |||||||
| EXTERIOR COMMON AREA IMPROVEMENTS | 2008-04-04 | 3,140 | 373 | S/L | 40.0000 | 78 | |||
| 92 CABINET/COUNTER REPLACEMENTS/UPGRADES | 2008-01-01 | 16,630 | 16,630 | S/L | 5.0000 | ||||
| LAND IMPROVEMENT - LANDSCAPING | 2008-07-31 | 2,849 | 629 | S/L | 20.0000 | 143 | |||
| FENCE, GATE, POOL UPGRADES & SIGNS | 2008-04-04 | 59,295 | 14,083 | S/L | 20.0000 | 2,964 | |||
| ENGINEERING COSTS | 2008-04-30 | 25,578 | 2,984 | S/L | 40.0000 | 640 | |||
| HVAC UPGRADES | 2008-04-04 | 19,580 | 2,325 | S/L | 40.0000 | 490 | |||
| GENERAL BUILDING IMPROVEMENTS | 2008-01-01 | 124,330 | 15,541 | S/L | 40.0000 | 3,109 | |||
| GENERAL PLUMBING IMPROVEMENTS | 2008-01-01 | 64,336 | 8,042 | S/L | 40.0000 | 1,608 | |||
| 115 VINYL & TILE INSTALLATIONS | 2008-01-01 | 87,585 | 87,585 | S/L | 5.0000 | ||||
| 2 FRIDGES,5 DISHWASHERS, 3 VENT HOODS | 2008-04-04 | 3,005 | 2,855 | S/L | 5.0000 | 150 | |||
| 76 CARPET REPLACEMENTS | 2008-01-01 | 65,395 | 65,395 | S/L | 5.0000 | ||||
| 44 LIGHT FIXTURES, 18 CEILING FANS | 2008-04-04 | 43,769 | 5,198 | S/L | 40.0000 | 1,094 | |||
| DRAPERIES, WOODEN BLINDS | 2008-04-10 | 24,108 | 22,903 | S/L | 5.0000 | 1,205 | |||
| 2 GOLF CARTS | 2008-06-24 | 4,050 | 3,645 | S/L | 5.0000 | 405 | |||
| APPLIANCES - WOODBURY SQUARE APARTMENTS | 2008-01-25 | 1,425 | 1,401 | S/L | 5.0000 | 24 | |||
| APPLIANCES - MONTECITO APARTMENTS | 2008-01-25 | 35,555 | 34,962 | S/L | 5.0000 | 593 | |||
| LAND DEVELOPMENT - PHASE II | 2008-01-01 | 159,257 | |||||||
| APPLIANCES & FLOORING | 2009-07-01 | 17,687 | 6,878 | S/L | 9.0000 | 1,966 | |||
| CABINETS | 2009-07-01 | 8,050 | 5,635 | S/L | 5.0000 | 1,610 | |||
| CEILING FANS, LIGHT FIXTURES | 2009-07-15 | 17,549 | 1,536 | S/L | 40.0000 | 438 | |||
| WOOD BLINDS,FAUX BLINDS | 2009-07-15 | 13,885 | 9,719 | S/L | 5.0000 | 2,777 | |||
| 49 CARPET REPLACEMENTS | 2009-07-15 | 29,930 | 20,951 | S/L | 5.0000 | 5,986 | |||
| APPLIANCES | 2009-07-15 | 13,957 | 9,770 | S/L | 5.0000 | 2,791 | |||
| 62 VINYL REPLACEMENT | 2009-07-15 | 49,577 | 34,704 | S/L | 5.0000 | 9,916 | |||
| 4 SPEED BUMPS/ASPAHLT REPAIR | 2009-09-30 | 5,376 | 874 | S/L | 20.0000 | 268 | |||
| GATES | 2009-07-15 | 1,549 | 271 | S/L | 20.0000 | 71 | |||
| OFFICE RENOVATIONS | 2009-12-21 | 53,333 | 4,000 | S/L | 40.0000 | 1,333 | |||
| GENERAL BUILDING IMPROVEMENTS | 2009-07-15 | 299,143 | 26,175 | S/L | 40.0000 | 7,479 | |||
| HVAC | 2009-11-15 | 18,880 | 1,495 | S/L | 40.0000 | 472 | |||
| PATIOS/BALCONIES | 2009-10-23 | 83,589 | 6,617 | S/L | 40.0000 | 2,090 | |||
| PLUMBING | 2009-07-15 | 9,354 | 818 | S/L | 40.0000 | 234 | |||
| POOLS AND SPAS | 2009-10-23 | 2,915 | 231 | S/L | 40.0000 | 73 | |||
| INTERIOR REHAB | 2010-07-01 | 25,748 | 7,152 | S/L | 9.0000 | 2,861 | |||
| CARPET REPLACEMENTS - 2010 | 2010-07-01 | 22,935 | 11,467 | S/L | 5.0000 | 4,587 | |||
| GENERAL LAND IMPRV-2010 | 2010-07-01 | 18,015 | 2,252 | S/L | 20.0000 | 901 | |||
| ASPHALT REPAIRS | 2010-11-02 | 5,093 | 552 | S/L | 20.0000 | 254 | |||
| SIDEWALKS | 2010-09-30 | 3,740 | 421 | S/L | 20.0000 | 187 | |||
| ELECTRICAL REPAIRS - 2010 | 2010-11-02 | 5,162 | 280 | S/L | 40.0000 | 129 | |||
| EXTERIOR REPAIRS - COMMON 2010 | 2010-11-05 | 54,270 | 2,940 | S/L | 40.0000 | 1,356 | |||
| BUILDING ENGINEERING COSTS-2010 | 2010-11-25 | 534 | 28 | S/L | 40.0000 | 13 | |||
| FIRE ALARMS/SPRINKLERS | 2010-07-01 | 8,495 | 531 | S/L | 40.0000 | 212 | |||
| HVAC REPAIRS - 2010 | 2010-07-01 | 6,754 | 422 | S/L | 40.0000 | 169 | |||
| PLUMBING REPAIRS | 2010-01-25 | 7,048 | 514 | S/L | 40.0000 | 176 | |||
| POOLS AND SPA REPAIRS - 2010 | 2010-08-25 | 1,772 | 103 | S/L | 40.0000 | 45 | |||
| VINYL & TILE REPAIRS - 2010 | 2010-07-01 | 8,422 | 4,211 | S/L | 5.0000 | 1,684 | |||
| CARPET REPLACEMENTS - 2010 | 2010-07-01 | 27,154 | 13,577 | S/L | 5.0000 | 5,431 | |||
| 8 MICROS,3 FRIDGES,2 OVENS, 1 STOVE | 2010-07-01 | 6,426 | 3,213 | S/L | 5.0000 | 1,285 | |||
| COMPUTER EQUIPMENT - 2010 | 2010-01-31 | 879 | 513 | S/L | 5.0000 | 176 | |||
| SIGNS - 2010 | 2010-07-01 | 6,951 | 2,483 | S/L | 7.0000 | 993 | |||
| ENGINEERING COSTS - 2010 | 2010-01-25 | 675 | 49 | S/L | 40.0000 | 17 | |||
| PLUMBING REPAIRS | 2010-11-15 | 1,237 | 67 | S/L | 40.0000 | 31 | |||
| ADJUSTMENT - PAST/CURRENT DIFF | 2010-12-31 | 22,365 | 1,118 | S/L | 40.0000 | 559 | |||
| COMPUTERS & EQUIP | 2010-12-31 | 592 | 119 | S/L | 10.0000 | 59 | |||
| DESK FOR OFFICE | 2011-04-22 | 518 | 123 | S/L | 7.0000 | 74 | |||
| FLOOR PLAN DISPLAYS | 2011-09-29 | 929 | 166 | S/L | 7.0000 | 133 | |||
| EQUIPMENT | 2011-10-25 | 2,374 | 396 | S/L | 7.0000 | 339 | |||
| BASKETBALL GOALS AND NET | 2011-06-09 | 373 | 84 | S/L | 7.0000 | 54 | |||
| 2 DESKTOP PCS | 2011-10-25 | 1,905 | 444 | S/L | 5.0000 | 381 | |||
| EQUIPMENT | 2011-12-01 | 710 | 110 | S/L | 7.0000 | 101 | |||
| 2011 - APPLIANCES | 2011-04-25 | 1,337 | 446 | S/L | 5.0000 | 267 | |||
| MICROWAVE | 2011-05-18 | 243 | 77 | S/L | 5.0000 | 49 | |||
| OVENS HD SUPPLY | 2011-06-30 | 680 | 204 | S/L | 5.0000 | 136 | |||
| REFRIDGERATOR | 2011-06-27 | 559 | 168 | S/L | 5.0000 | 111 | |||
| 1 FRIDGE, 2 MICROWAVES | 2011-06-27 | 1,045 | 314 | S/L | 5.0000 | 209 | |||
| VENTAHOOD | 2011-07-19 | 40 | 11 | S/L | 5.0000 | 9 | |||
| VENTA HOODS | 2011-08-25 | 163 | 43 | S/L | 5.0000 | 33 | |||
| 2011 - APPLIANCES | 2011-09-25 | 1,289 | 322 | S/L | 5.0000 | 258 | |||
| DISHWASHER | 2011-10-07 | 289 | 72 | S/L | 5.0000 | 58 | |||
| 1 MICROWAVE | 2011-10-07 | 243 | 61 | S/L | 5.0000 | 48 | |||
| 2 FRIDGES | 2011-10-07 | 1,279 | 320 | S/L | 5.0000 | 255 | |||
| MICROWAVE AND ELECTRIC RANGE | 2011-10-07 | 661 | 165 | S/L | 5.0000 | 132 | |||
| 2011 - APPLIANCES | 2011-10-25 | 515 | 120 | S/L | 5.0000 | 103 | |||
| OVEN AND DISHWASHER | 2011-11-22 | 724 | 157 | S/L | 5.0000 | 145 | |||
| RANGE AND FRIDGE | 2011-12-01 | 825 | 179 | S/L | 5.0000 | 165 | |||
| FRIDGE AND STOVE | 2011-12-22 | 825 | 165 | S/L | 5.0000 | 165 | |||
| DISHWASHER AND MICROWAVE | 2011-12-22 | 532 | 106 | S/L | 5.0000 | 107 | |||
| DISHWASHER | 2011-12-22 | 289 | 58 | S/L | 5.0000 | 57 | |||
| MICROWAVE | 2011-12-22 | 186 | 37 | S/L | 5.0000 | 37 | |||
| 2011 LANDSCAPING REPAIRS AND ITEMS | 2011-07-01 | 13,503 | 1,013 | S/L | 20.0000 | 675 | |||
| 2011 - SIDEWALK REPAIRS AND MAINT | 2011-07-01 | 11,958 | 897 | S/L | 20.0000 | 598 | |||
| NEW AWNING AND BLDG S | 2011-10-19 | 2,125 | 124 | S/L | 20.0000 | 106 | |||
| 2011 - LANDSCAPING | 2011-07-01 | 11,267 | 845 | S/L | 20.0000 | 563 | |||
| CM FEE - CONSTR FEE | 2011-08-31 | 4,459 | 149 | S/L | 40.0000 | 111 | |||
| 2011 - BREAKERS, REPAIRS, PANELS, LIGHTS | 2011-05-01 | 3,670 | 153 | S/L | 40.0000 | 92 | |||
| 2011 - COMMON AREA MAINT/REPAIRS/EQUIP/RAILS | 2011-07-31 | 3,670 | 130 | S/L | 40.0000 | 92 | |||
| 2011 - INSPECTIONS | 2011-07-31 | 1,475 | 52 | S/L | 40.0000 | 37 | |||
| FIRE KNOX BOX | 2011-03-24 | 800 | 35 | S/L | 40.0000 | 20 | |||
| EXIT GATE | 2011-06-30 | 450 | 34 | S/L | 20.0000 | 22 | |||
| KEY PAD | 2011-09-29 | 200 | 36 | S/L | 7.0000 | 28 | |||
| 2011 - HVAC REPAIRS/REPLACEMENTS | 2011-07-31 | 8,413 | 298 | S/L | 40.0000 | 210 | |||
| 2011 - BOILER REPAIRS/VAMVORAS/CAMERA | 2011-07-31 | 5,012 | 178 | S/L | 40.0000 | 125 | |||
| 2011 - FURNITURE FOR POOL | 2011-07-31 | 13,627 | 3,861 | S/L | 5.0000 | 2,725 | |||
| BOILER ROOM REPAIRS/EQUIP | 2011-10-07 | 4,480 | 140 | S/L | 40.0000 | 112 | |||
| D-KAM | 2011-11-25 | 6,232 | 169 | S/L | 40.0000 | 156 | |||
| 2011- VINYL REPLACEMENT/REPAIRS | 2011-07-31 | 9,090 | 2,576 | S/L | 5.0000 | 1,818 | |||
| VANITY | 2011-02-08 | 533 | 204 | S/L | 5.0000 | 107 | |||
| 2011 - CARPET REPLACEMENTS/REPAIRS | 2011-07-01 | 42,629 | 12,789 | S/L | 5.0000 | 8,525 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-05-25 | 13,440 | 3,752 | S/L | 20.0000 | 672 | |||
| LAND IMPROVEMENTS (LIGHTING) | 2007-06-06 | 1,675 | 468 | S/L | 20.0000 | 83 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-06-20 | 14,768 | 4,061 | S/L | 20.0000 | 739 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-08-02 | 21,091 | 5,712 | S/L | 20.0000 | 1,055 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-12-26 | 8,997 | 2,249 | S/L | 20.0000 | 450 | |||
| CAMP BUILDING | 2009-01-01 | 6,746,938 | 981,373 | S/L | 27.5000 | 245,343 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-03-31 | 11,635 | 2,763 | S/L | 20.0000 | 582 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-05-05 | 13,890 | 3,241 | S/L | 20.0000 | 695 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-06-10 | 6,700 | 1,535 | S/L | 20.0000 | 335 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-06-27 | 8,245 | 1,855 | S/L | 20.0000 | 412 | |||
| LAND IMPROVEMENTS (LAY CONCRETE) MYERS | 2008-07-16 | 6,600 | 1,458 | S/L | 20.0000 | 330 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-07-31 | 61,257 | 13,528 | S/L | 20.0000 | 3,062 | |||
| LAND IMPROVEMENTS (LIGHTING) ELECTRICAL | 2008-08-06 | 6,065 | 1,339 | S/L | 20.0000 | 304 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-11-07 | 1,660 | 346 | S/L | 20.0000 | 83 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-12-01 | 1,200 | 245 | S/L | 20.0000 | 60 | |||
| INSULATION-IMPROVEMENTS | 2009-04-07 | 9,400 | 2,350 | S/L | 15.0000 | 627 | |||
| 2012 - IRRIGATION REPAIR | 2012-02-01 | 14,273 | 654 | S/L | 20.0000 | 714 | |||
| 2012 - LANDSCAPING | 2012-02-14 | 34,030 | 1,560 | S/L | 20.0000 | 1,701 | |||
| BUILDING 31 LANDSCAPE | 2012-03-09 | 962 | 40 | S/L | 20.0000 | 48 | |||
| BUILDING 24 LANDSCAPE | 2012-03-09 | 908 | 38 | S/L | 20.0000 | 45 | |||
| 35 YDS SAND ADDED TO PLAYGROUND | 2012-12-12 | 3,217 | 13 | S/L | 20.0000 | 161 | |||
| STRIPING MACHINE - PARKING LOT | 2012-10-31 | 95 | 2 | S/L | 7.0000 | 14 | |||
| DKA78501 ARRIVED AFTER AME | 2012-04-30 | 1,500 | 50 | S/L | 20.0000 | 75 | |||
| NEW RAMP @ BUILDING 24 | 2012-12-05 | 760 | 3 | S/L | 20.0000 | 38 | |||
| LPC CM FEE IRRIGATION | 2012-02-29 | 1,415 | 29 | S/L | 40.0000 | 36 | |||
| GM-LPC-5% CM FEE | 2012-12-25 | 2,891 | S/L | 40.0000 | 72 | ||||
| 1605 ASSESSMENT | 2012-02-27 | 79 | 2 | S/L | 40.0000 | 2 | |||
| 1605 REPLACE INTERIOR PANEL | 2012-03-01 | 586 | 12 | S/L | 40.0000 | 15 | |||
| 1001 PANEL REPLACE | 2012-07-25 | 653 | 7 | S/L | 40.0000 | 16 | |||
| NEW BATTERIES/ELETRICAL | 2012-08-30 | 712 | 6 | S/L | 40.0000 | 18 | |||
| NEW ELECTRIC PANEL FOR 1103 | 2012-10-18 | 543 | 2 | S/L | 40.0000 | 14 | |||
| NEW WIRING/ELEC BLDG 10 | 2012-10-18 | 240 | 1 | S/L | 40.0000 | 6 | |||
| NEW ELEC PANEL 2108 | 2012-10-18 | 741 | 3 | S/L | 40.0000 | 19 | |||
| NEW ELEC PANEL 2104 | 2012-10-18 | 741 | 3 | S/L | 40.0000 | 19 | |||
| NEW PLAYGROUND LIGHTS | 2012-12-24 | 531 | S/L | 40.0000 | 13 | ||||
| 1103 DEMO/REPLACE SIDEWALK | 2012-02-27 | 850 | 18 | S/L | 40.0000 | 21 | |||
| 502/15506/2406 NEW BALCONY/LANDING | 2012-11-08 | 2,820 | 12 | S/L | 40.0000 | 70 | |||
| BALCONIES REPLACED | 2012-12-25 | 840 | S/L | 40.0000 | 21 | ||||
| 2 NEW FRONT DOORS | 2012-11-28 | 447 | 1 | S/L | 40.0000 | 11 | |||
| NEW FRONT DOORS | 2012-12-24 | 373 | S/L | 40.0000 | 9 | ||||
| NEW FURNACE | 2012-11-16 | 267 | 1 | S/L | 40.0000 | 6 | |||
| NEW BOILER TUBE | 2012-08-25 | 2,179 | 18 | S/L | 40.0000 | 55 | |||
| LOOP/INLET/OUTLET BOILERS | 2012-08-31 | 1,266 | 11 | S/L | 40.0000 | 31 | |||
| BOILER2 NEW PIPING/COUPLINGS | 2012-12-24 | 786 | S/L | 40.0000 | 20 | ||||
| UMBRELLA/STAND. HANDICAP TABLE (POOL SIDE) | 2012-12-25 | 1,619 | S/L | 40.0000 | 40 | ||||
| 1104 VINYL REPLACEMENT | 2012-01-25 | 879 | 161 | S/L | 5.0000 | 176 | |||
| 1103 VINYL REPLACEMENT | 2012-02-02 | 783 | 144 | S/L | 5.0000 | 156 | |||
| 2402 M/R PARTIAL VINYL INSTALL | 2012-02-08 | 53 | 10 | S/L | 5.0000 | 10 | |||
| 2106 M/R VINYL INSTALL | 2012-02-10 | 888 | 163 | S/L | 5.0000 | 177 | |||
| NEW CARPET ENTIRE UNIT 102 | 2012-08-10 | 573 | 48 | S/L | 5.0000 | 114 | |||
| NEW CARPET 1002 | 2012-08-10 | 761 | 63 | S/L | 5.0000 | 153 | |||
| DISHWASHER & REFRIDGERATOR | 2012-04-26 | 738 | 98 | S/L | 5.0000 | 148 | |||
| NEW CARPET 1701 | 2012-08-10 | 886 | 74 | S/L | 5.0000 | 177 | |||
| 2108 NEW CARPET | 2012-08-17 | 804 | 54 | S/L | 5.0000 | 161 | |||
| DISHWASHER 2306 & 2110 | 2011-12-28 | 577 | 115 | S/L | 5.0000 | 116 | |||
| DISHWASHER | 2012-01-10 | 243 | 49 | S/L | 5.0000 | 48 | |||
| STOVE | 2012-01-12 | 314 | 63 | S/L | 5.0000 | 63 | |||
| 2 GARBAGE DISPOSALS | 2012-01-17 | 86 | 16 | S/L | 5.0000 | 17 | |||
| DISHWASHER 1401 | 2012-02-06 | 429 | 79 | S/L | 5.0000 | 86 | |||
| 1 REFRIDGERATOR | 2012-02-29 | 511 | 85 | S/L | 5.0000 | 102 | |||
| MICROWAVE AND STOVE | 2012-04-23 | 719 | 96 | S/L | 5.0000 | 144 | |||
| DISHWASHER | 2012-05-01 | 329 | 44 | S/L | 5.0000 | 66 | |||
| ELECTRIC RANGE | 2012-05-17 | 521 | 61 | S/L | 5.0000 | 104 | |||
| MICROWAVE OVEN | 2012-06-04 | 275 | 32 | S/L | 5.0000 | 55 | |||
| MICROWAVE & FRIDGE | 2012-06-07 | 880 | 103 | S/L | 5.0000 | 176 | |||
| DISHWASHER REPLACEMENT 2707 | 2012-07-11 | 329 | 33 | S/L | 5.0000 | 66 | |||
| OVEN RANGE 106 | 2012-08-09 | 521 | 43 | S/L | 5.0000 | 105 | |||
| GAS FURNACE REPLACEMENT | 2012-08-14 | 329 | 27 | S/L | 5.0000 | 66 | |||
| DISHWASHER REPLACEMENT | 2012-08-14 | 457 | 38 | S/L | 5.0000 | 91 | |||
| FRIDGE 1712 | 2012-09-11 | 920 | 61 | S/L | 5.0000 | 184 | |||
| 2 MICROWAVES & 1 DISHWASHER | 2012-09-13 | 879 | 59 | S/L | 5.0000 | 175 | |||
| 2 MICROWAVES | 2012-09-25 | 550 | 27 | S/L | 5.0000 | 110 | |||
| 2411 NEW FRIDGE | 2012-10-02 | 532 | 27 | S/L | 5.0000 | 106 | |||
| 3 DISPOSALS | 2012-10-05 | 217 | 11 | S/L | 5.0000 | 43 | |||
| 1 OVEN | 2012-10-05 | 366 | 18 | S/L | 5.0000 | 74 | |||
| 2 DISHWASHERS | 2012-10-17 | 608 | 20 | S/L | 5.0000 | 122 | |||
| FRIDGE 2411 | 2012-10-17 | 532 | 18 | S/L | 5.0000 | 106 | |||
| FRIDGE | 2012-11-02 | 657 | 22 | S/L | 5.0000 | 131 | |||
| REPLACE VINYL 1906 | 2012-03-29 | 933 | 140 | S/L | 5.0000 | 186 | |||
| 2 DW ONE FRIDGE | 2012-11-23 | 982 | 16 | S/L | 5.0000 | 197 | |||
| MICROWAVE & OVEN 1203 | 2012-11-28 | 604 | 10 | S/L | 5.0000 | 121 | |||
| DISHWASHER | 2012-12-04 | 329 | 5 | S/L | 5.0000 | 66 | |||
| D/W | 2012-12-24 | 329 | S/L | 5.0000 | 66 | ||||
| M/R VINYL INSTALL 402 | 2012-03-15 | 212 | 35 | S/L | 5.0000 | 43 | |||
| 2012 CARPET REPLACEMENTS | 2012-07-01 | 30,636 | 3,064 | S/L | 5.0000 | 6,127 | |||
| M/R VINYL INSTALL 2409 | 2012-04-30 | 635 | 85 | S/L | 5.0000 | 127 | |||
| 805 VINYL REPLACEMENT | 2012-06-07 | 408 | 48 | S/L | 5.0000 | 81 | |||
| VINYL REPLACEMENT 2305 | 2012-06-07 | 690 | 81 | S/L | 5.0000 | 138 | |||
| 801 VINYL REPLACEMENT | 2012-06-12 | 426 | 50 | S/L | 5.0000 | 85 | |||
| 703 VINYL REPLACEMENT | 2012-06-28 | 175 | 18 | S/L | 5.0000 | 35 | |||
| 2511 VINYL REPLACEMENT | 2012-07-19 | 355 | 30 | S/L | 5.0000 | 71 | |||
| 804 VINYL REPLACEMENT | 2012-07-23 | 297 | 25 | S/L | 5.0000 | 59 | |||
| 103 VINYL REPLACEMENT | 2012-07-31 | 362 | 30 | S/L | 5.0000 | 73 | |||
| CONDENSING UNITS | 2012-02-16 | 1,785 | 37 | S/L | 40.0000 | 45 | |||
| 13SEER CONDENSING UNITS (2) | 2012-05-21 | 1,362 | 20 | S/L | 40.0000 | 34 | |||
| DURO 2.0T DRY22 CORD | 2012-05-30 | 589 | 9 | S/L | 40.0000 | 14 | |||
| TWO 2.0 CONDENSING UNITS | 2012-06-15 | 1,181 | 17 | S/L | 40.0000 | 30 | |||
| 1002 2.0 CONDENSOR REPLACEMENT | 2012-06-29 | 551 | 7 | S/L | 40.0000 | 14 | |||
| NEW GAS FURNACE | 2012-09-19 | 608 | 4 | S/L | 40.0000 | 15 | |||
| COIL/MOTOR/FURNACE | 2012-10-29 | 992 | 4 | S/L | 40.0000 | 25 | |||
| FURNANCE AND COILS | 2012-11-27 | 672 | 1 | S/L | 40.0000 | 17 | |||
| 1 REFRIDGERATOR | 2012-02-25 | 511 | 85 | S/L | 5.0000 | 102 | |||
| BALLASTS & STARTERS | 2012-01-31 | 373 | 9 | S/L | 40.0000 | 9 | |||
| 2409 REPLACE ELECTRICAL PANEL | 2012-06-30 | 548 | 7 | S/L | 40.0000 | 14 | |||
| HYDRO/CONTROL/GAUGES FOR AC EXHAUST FAN | 2012-01-31 | 795 | 18 | S/L | 40.0000 | 20 | |||
| REGFRIGERATOR INV 9114097731 | 2012-04-30 | 511 | 68 | S/L | 5.0000 | 102 | |||
| MICROWAVE 9114201192 | 2012-04-30 | 186 | 25 | S/L | 5.0000 | 37 | |||
| REGFRIGERATOR INV 9119497165 | 2012-12-25 | 639 | S/L | 5.0000 | |||||
| 2 MICROWAVES | 2012-12-25 | 422 | S/L | 5.0000 | |||||
| VINYL INSTALL 907 & 3401 | 2012-04-30 | 1,731 | 231 | S/L | 5.0000 | 346 | |||
| PLAYGROUND SCRAPING/CLEANING | 2012-04-30 | 1,195 | 40 | S/L | 20.0000 | 60 | |||
| CEILING FAN | 2012-10-25 | 377 | 2 | S/L | 40.0000 | 9 | |||
| BANNER | 2011-11-22 | 319 | 46 | S/L | 7.0000 | 45 | |||
| COMPUTER (CDW) | 2013-02-01 | 1,386 | S/L | 5.0000 | 254 | ||||
| RE-TILE POOL & NEW SAND FILTER | 2013-03-05 | 20,998 | S/L | 20.0000 | 875 | ||||
| NEW CONCRETE SIDEWALK | 2013-06-17 | 780 | S/L | 20.0000 | 20 | ||||
| NEW CONCRETE BUMPER STOPS | 2013-07-26 | 541 | S/L | 20.0000 | 11 | ||||
| NEW SIDEWALKS | 2013-08-15 | 16,120 | S/L | 20.0000 | 336 | ||||
| NEW CONCRETE TRACK AT GATE | 2013-09-18 | 750 | S/L | 20.0000 | 9 | ||||
| LANDSCAPE - POOL AREA | 2013-08-27 | 2,150 | S/L | 20.0000 | 36 | ||||
| LANDSCAPE - MODEL | 2013-10-10 | 1,242 | S/L | 20.0000 | 16 | ||||
| STEEL DOOR TO PUMP ROOM | 2013-03-27 | 725 | S/L | 40.0000 | 14 | ||||
| REPLACED BALCONY 3302 | 2013-12-10 | 3,120 | S/L | 40.0000 | 7 | ||||
| ELEC METER BLGD 30 | 2013-03-26 | 684 | S/L | 40.0000 | 13 | ||||
| ELECTRICAL PANAL BLDG 31 | 2013-06-21 | 699 | S/L | 40.0000 | 9 | ||||
| WIRING/LIGHTING MAILBOX | 2013-12-04 | 821 | S/L | 40.0000 | 2 | ||||
| EXIT SIGNS INSTALLED | 2013-12-06 | 2,369 | S/L | 40.0000 | 5 | ||||
| GUTTERS | 2013-12-06 | 2,490 | S/L | 40.0000 | 5 | ||||
| HYDROLIC CLOSING GATES | 2013-12-10 | 1,308 | S/L | 40.0000 | 3 | ||||
| NEW POOL PUMP | 2013-04-01 | 1,296 | S/L | 40.0000 | 24 | ||||
| PLUMBING | 2013-05-25 | 2,549 | S/L | 40.0000 | 37 | ||||
| CONTROL CABINET IGNITOR | 2013-08-09 | 884 | S/L | 40.0000 | 9 | ||||
| NEW BOILER BY POOL | 2013-08-14 | 17,580 | S/L | 40.0000 | 183 | ||||
| NEW FURNACE CONTROL MODULE | 2013-11-26 | 737 | S/L | 40.0000 | 2 | ||||
| VINYL - MAY | 2013-05-25 | 4,722 | S/L | 5.0000 | 551 | ||||
| VINYL - JUNE | 2013-06-11 | 482 | S/L | 5.0000 | 56 | ||||
| VINYL - AUGUST | 2013-07-25 | 1,165 | S/L | 5.0000 | 97 | ||||
| VINYL - SEPT | 2013-09-17 | 345 | S/L | 5.0000 | 17 | ||||
| VINYL - DEC | 2013-12-10 | 402 | S/L | 5.0000 | 7 | ||||
| DISHWASHER 9119908931 | 2013-01-11 | 296 | S/L | 5.0000 | 59 | ||||
| DISHWASHER AND DISPOSAL 9120020352 | 2013-01-17 | 506 | S/L | 5.0000 | 93 | ||||
| MICROWAVE | 2013-01-25 | 275 | S/L | 5.0000 | 50 | ||||
| REFRIDGERATOR | 2013-01-25 | 639 | S/L | 5.0000 | 117 | ||||
| FRIDGE AND STOVE | 2013-01-25 | 1,003 | S/L | 5.0000 | 184 | ||||
| MICROWAVE | 2013-01-25 | 164 | S/L | 5.0000 | 30 | ||||
| REFRIDGERATOR 9120312746 | 2013-02-01 | 622 | S/L | 5.0000 | 114 | ||||
| DISHWASHER 9120412608 | 2013-02-07 | 344 | S/L | 5.0000 | 63 | ||||
| MICROWAVE | 2013-02-12 | 290 | S/L | 5.0000 | 53 | ||||
| DISHWASHER AND DISPOSAL 9120509486 | 2013-02-12 | 489 | S/L | 5.0000 | 90 | ||||
| REFRIDGERATOR 9120734226 | 2013-02-25 | 359 | S/L | 5.0000 | 60 | ||||
| DISPOSALS 9120896152 | 2013-03-05 | 106 | S/L | 5.0000 | 18 | ||||
| REFRIDGERATOR | 2013-03-25 | 622 | S/L | 5.0000 | 93 | ||||
| DISHWASHER 9121405430 | 2013-04-01 | 395 | S/L | 5.0000 | 59 | ||||
| REFRIDGERATOR 9121463547 | 2013-04-03 | 680 | S/L | 5.0000 | 102 | ||||
| MICROWAVE 9121890941 | 2013-04-24 | 291 | S/L | 5.0000 | 39 | ||||
| REFRIDGERATOR 9122037281 | 2013-05-01 | 680 | S/L | 5.0000 | 91 | ||||
| REFRIDGERATOR AND DISHWASHER 9122144180 | 2013-05-07 | 1,082 | S/L | 5.0000 | 144 | ||||
| CARPET | 2013-05-07 | 1,031 | S/L | 5.0000 | 137 | ||||
| DISHWASHER 9122464625 | 2013-05-22 | 343 | S/L | 5.0000 | 40 | ||||
| (2) DISHWASHERS 9122688020 | 2013-06-04 | 665 | S/L | 5.0000 | 78 | ||||
| (2) OVENS 9122831347 | 2013-06-10 | 835 | S/L | 5.0000 | 97 | ||||
| MICROWAVE | 2013-06-25 | 268 | S/L | 5.0000 | 27 | ||||
| OVEN 9122938198 | 2013-06-14 | 452 | S/L | 5.0000 | 53 | ||||
| OVEN XXX-XX-XXXX | 2013-06-20 | 418 | S/L | 5.0000 | 42 | ||||
| MICROWAVE 9123105112 | 2013-06-21 | 291 | S/L | 5.0000 | 29 | ||||
| (2) OVENS 9123412758 | 2013-07-09 | 1,707 | S/L | 5.0000 | 171 | ||||
| REFRIDGERATOR 9123579402 | 2013-07-16 | 791 | S/L | 5.0000 | 66 | ||||
| REFRIDGERATOR 9123679398 | 2013-07-19 | 799 | S/L | 5.0000 | 67 | ||||
| REFRIDGERATOR 9124122299 | 2013-08-08 | 782 | S/L | 5.0000 | 65 | ||||
| REFRIDGERATOR 9124202228 | 2013-08-13 | 791 | S/L | 5.0000 | 66 | ||||
| OVEN 9124202226 | 2013-08-13 | 426 | S/L | 5.0000 | 35 | ||||
| APPLIANCES | 2013-09-25 | 2,796 | S/L | 5.0000 | 140 | ||||
| REFRIDGERATOR 9124816301 | 2013-09-10 | 680 | S/L | 5.0000 | 45 | ||||
| REFRIDGERATOR 9125094717 | 2013-09-24 | 791 | S/L | 5.0000 | 40 | ||||
| APPLIANCES | 2013-11-25 | 1,774 | S/L | 5.0000 | 30 | ||||
| DISHWASHER 91257444694 | 2013-10-24 | 327 | S/L | 5.0000 | 11 | ||||
| REFRIDGERATOR | 2013-12-25 | 791 | S/L | 5.0000 | |||||
| DISHWASHER 9125543031 | 2013-10-15 | 327 | S/L | 5.0000 | 16 | ||||
| REFRIDGERATOR 9125832284 | 2013-10-29 | 782 | S/L | 5.0000 | 26 | ||||
| MICROWAVES | 2013-11-25 | 716 | S/L | 5.0000 | 12 | ||||
| CARPET REPLACEMENTS | 2013-07-01 | 32,451 | S/L | 5.0000 | 3,245 | ||||
| LANDSCAPE UPGRADE | 2013-12-25 | 23,268 | S/L | 20.0000 | |||||
| POWERMATIC - NEW KEY PAD | 2013-12-25 | 508 | S/L | 40.0000 | |||||
| PARKING LOTS | 2013-12-25 | 3,180 | S/L | 20.0000 | |||||
| D-KAM RAMP | 2013-12-25 | 990 | S/L | 40.0000 | |||||
| FRIDGE & DW | 2013-04-10 | 344 | S/L | 10.0000 | 26 | ||||
| OVEN | 2013-09-19 | 393 | S/L | 10.0000 | 10 | ||||
| MICROWAVE | 2013-10-02 | 291 | S/L | 10.0000 | 7 | ||||
| FRIDGE | 2013-10-24 | 791 | S/L | 10.0000 | 13 | ||||
| MICROWAVE | 2013-10-30 | 291 | S/L | 10.0000 | 5 | ||||
| LEGAL FEES RELATING TO MFL PROGRAM | 2013-12-31 | 40,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ASPHALT REPAIRS | 2007-04 | PURCHASE | 2013-06 | 433 | -300 | 133 | ||||
| 15 VINYL & TILE INSTALLATIONS | 2007-01 | PURCHASE | 2013-07 | 6,708 | 6,708 | |||||
| 19FRIDGES,13DISHWASHERS,6RANGES,2VENT HOODS | 2007-01 | PURCHASE | 2013-07 | 12,626 | 12,626 | |||||
| 2 FRIDGES,5 DISHWASHERS, 3 VENT HOODS | 2008-04 | PURCHASE | 2013-07 | 3,005 | 3,005 | |||||
| GATES | 2009-07 | PURCHASE | 2013-12 | 1,549 | -1,207 | 342 | ||||
| REGFRIGERATOR INV 9119497165 | 2012-12 | PURCHASE | 2013-01 | 639 | -639 | |||||
| 2 MICROWAVES | 2012-12 | PURCHASE | 2013-01 | 422 | -422 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 17,910,661 | 5,097,527 | 12,813,134 | 12,813,134 |
| LAND | 1,989,880 | 1,989,880 | 1,989,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,895 | 9,895 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE - WILLIAM KELLOGG |
| Lender's Title | DISQUALIFIED PERSON |
| Original Amount of Loan | 4500000 |
| Balance Due | 6600000 |
| Date of Note | 2008-12 |
| Maturity Date | |
| Repayment Terms | REPAYMENT UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO FUND EXEMPT PURPOSE |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS - NET OF AMORTIZATION | 44,350 | 24,039 | 24,039 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE PREMIUMS | 57,469 | 57,469 | ||
| MAINTENANCE | 260,973 | 260,973 | ||
| MANAGEMENT FEES | 60,000 | 60,000 | ||
| OFFICE EXPENSES | 39,674 | 41,884 | ||
| SECURITY EXPENSES | 10,387 | 10,387 | ||
| UTILITIES | 82,762 | 82,762 | ||
| M |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL REVENUE - KFF LLC | 1,749,076 | ||
| OTHER REVENUE - KFF LLC | 63,920 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BEXAR COUNTY HOUSING FINANCE CORP | 5,883,977 | 5,684,116 |
| UNEARNED REVENUE | 12,005 | 8,608 |
| SECURITY DEPOSIT LIABILITY | 20,448 | 32,967 |
| UNCLAIMED PROPERTY LIABILITY | 10 | 923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 185,010 | 101,490 | ||
| TAXES | 145,204 |