| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,870 | 19,870 |
| Person Name | Explanation |
|---|---|
| SUE T CRANE | |
| JOHN HORISZNY MD | |
| LEWIS RUGE | |
| MARYANN KEPPLE | |
| M NADER KAYAL MD | |
| DENISE GEORGE | |
| SUSAN KOCHANOWSKI PHD |
| 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 | 1986-01-01 | 70,465 | |||||||
| LAND | 1986-01-01 | 26,600 | |||||||
| BUILDING | 1987-07-01 | 3,115,438 | 1,986,092 | S/L | 40.0000 | 77,886 | 77,886 | ||
| BUILDING IMPROVEMENT | 1989-04-30 | 25,065 | 14,830 | S/L | 40.0000 | 627 | 627 | ||
| EQUIPMENT | 1987-07-01 | 1,829 | 1,829 | S/L | 10.0000 | ||||
| FURNITURE | 1987-07-01 | 20,301 | 20,301 | S/L | 10.0000 | ||||
| MAINT EQUIP | 1991-01-01 | 6,509 | 6,509 | S/L | 10.0000 | ||||
| COMPUTER | 1987-09-01 | 7,749 | 7,749 | S/L | 8.0000 | ||||
| FURNISHINGS | 1993-06-01 | 3,488 | 3,488 | S/L | 10.0000 | ||||
| FURNITURE | 1994-06-01 | 7,036 | 7,036 | S/L | 10.0000 | ||||
| COMPUTER | 1993-06-01 | 490 | 490 | S/L | 8.0000 | ||||
| SNOWBLOWER | 1994-11-01 | 1,106 | 1,106 | S/L | 10.0000 | ||||
| PORTABLE | 1993-06-01 | 917 | 917 | S/L | 10.0000 | ||||
| CARPETING | 1995-06-01 | 8,523 | 8,523 | S/L | 10.0000 | ||||
| RAMPS | 1995-10-01 | 2,300 | 2,300 | S/L | 10.0000 | ||||
| SOFTWARE | 1995-09-29 | 1,173 | 1,173 | S/L | 8.0000 | ||||
| FURNISHINGS | 1996-03-12 | 766 | 766 | S/L | 10.0000 | ||||
| TRACTOR | 1996-07-17 | 7,965 | 7,965 | S/L | 10.0000 | ||||
| TANK | 1997-07-29 | 1,722 | 1,722 | S/L | 10.0000 | ||||
| WATER | 1997-08-05 | 2,406 | 2,406 | S/L | 10.0000 | ||||
| APPLIANCES | 1997-08-18 | 1,212 | 1,212 | S/L | 10.0000 | ||||
| COPIER | 1997-02-18 | 1,430 | 1,430 | S/L | 5.0000 | ||||
| LAWN MOWER | 1997-06-05 | 581 | 581 | S/L | 10.0000 | ||||
| SNOW BLOWER | 1997-12-20 | 1,280 | 1,280 | S/L | 10.0000 | ||||
| BUILDING | 1999-08-01 | 6,250 | 2,096 | S/L | 40.0000 | 157 | 157 | ||
| MAINT EQUIP | 1999-02-18 | 2,475 | 2,475 | S/L | 10.0000 | ||||
| REFRIGERATOR | 2000-11-17 | 390 | 390 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 2000-11-17 | 390 | 390 | 200DB | 7.0000 | ||||
| WASHER | 2000-06-03 | 755 | 755 | 200DB | 7.0000 | ||||
| HOT WATER HEATER | 2001-04-04 | 2,775 | 2,775 | S/L | 10.0000 | ||||
| REFRIGERATOR | 2001-08-06 | 430 | 430 | S/L | 10.0000 | ||||
| DIGITAL COPIER | 2001-10-01 | 2,885 | 2,885 | S/L | 8.0000 | ||||
| DIG OUT | 2001-11-01 | 3,870 | |||||||
| 2 GE | 2002-01-02 | 826 | 826 | S/L | 10.0000 | ||||
| GE | 2002-02-04 | 428 | 428 | S/L | 10.0000 | ||||
| AUTOMATIC | 2002-07-01 | 2,370 | 622 | S/L | 40.0000 | 59 | 59 | ||
| GE | 2002-10-01 | 428 | 428 | S/L | 10.0000 | ||||
| SIDEWALKS | 2002-11-01 | 6,000 | 6,000 | S/L | 10.0000 | ||||
| GE | 2003-02-14 | 412 | 409 | S/L | 10.0000 | 3 | 3 | ||
| GE | 2003-07-11 | 794 | 754 | S/L | 10.0000 | 40 | 40 | ||
| DELL 2550 | 2003-03-27 | 1,975 | 1,975 | S/L | 5.0000 | ||||
| BOCK 73E HOT | 2003-06-26 | 2,150 | 2,043 | S/L | 10.0000 | 107 | 107 | ||
| COMMERCIAL | 2003-10-08 | 799 | 739 | S/L | 10.0000 | 60 | 60 | ||
| CARPETING | 2003-12-01 | 14,012 | 14,012 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2004-09-28 | 466 | 466 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2004-12-17 | 423 | 423 | 200DB | 5.0000 | ||||
| LIGHTING | 2004-12-17 | 1,596 | 1,596 | 200DB | 5.0000 | ||||
| CARPETING | 2005-12-08 | 9,273 | 9,273 | S/L | 7.0000 | ||||
| HOT WATER | 2005-02-16 | 3,195 | 2,503 | S/L | 10.0000 | 319 | 319 | ||
| FURNITURE | 2005-03-16 | 9,743 | 7,632 | S/L | 10.0000 | 974 | 974 | ||
| REFRIGERATOR | 2005-03-16 | 442 | 442 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2005-04-28 | 421 | 421 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2005-06-29 | 421 | 421 | S/L | 5.0000 | ||||
| REFRIGERATORS | 2005-07-15 | 806 | 806 | S/L | 5.0000 | ||||
| REFRIGERATORS | 2005-08-30 | 988 | 988 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2005-09-30 | 444 | 444 | S/L | 5.0000 | ||||
| TANKS | 2005-12-15 | 2,000 | 1,417 | S/L | 10.0000 | 200 | 200 | ||
| REFRIGERATOR | 2005-12-16 | 467 | 467 | S/L | 5.0000 | ||||
| WATER | 2005-12-12 | 2,085 | 1,477 | S/L | 10.0000 | 208 | 208 | ||
| REFRIGERATORS | 2006-03-01 | 882 | 882 | S/L | 5.0000 | ||||
| HOT WATER | 2006-03-01 | 2,630 | 1,797 | S/L | 10.0000 | 263 | 263 | ||
| REFRIGERATOR | 2006-01-01 | 467 | 467 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-04-25 | 467 | 467 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-05-15 | 444 | 444 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-05-25 | 467 | 467 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-07-07 | 467 | 467 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-08-14 | 444 | 444 | S/L | 5.0000 | ||||
| REMODEL | 2006-11-10 | 3,143 | 484 | S/L | 40.0000 | 79 | 79 | ||
| REFRIGERATOR | 2006-11-20 | 444 | 444 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2006-12-18 | 444 | 444 | S/L | 5.0000 | ||||
| FENCE AROUND | 2006-06-15 | 2,520 | 1,659 | S/L | 10.0000 | 252 | 252 | ||
| CIRCULATOR | 2006-12-28 | 2,884 | 1,730 | S/L | 10.0000 | 289 | 289 | ||
| WINDOWS | 2006-12-28 | 1,684 | 1,010 | S/L | 10.0000 | 169 | 169 | ||
| REFRIGERATOR | 2007-02-13 | 519 | 519 | S/L | 5.0000 | ||||
| COUNTERTOPS | 2007-02-13 | 985 | 833 | S/L | 7.0000 | 140 | 140 | ||
| REFRIGERATOR/RANGE | 2007-03-27 | 822 | 822 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2007-06-05 | 496 | 496 | S/L | 5.0000 | ||||
| REFRIGERATOR/RANGE | 2007-08-15 | 817 | 817 | S/L | 5.0000 | ||||
| FURNITURE | 2007-09-25 | 3,165 | 1,662 | S/L | 10.0000 | 316 | 316 | ||
| WATER HEATER | 2007-09-30 | 3,750 | 1,969 | S/L | 10.0000 | 375 | 375 | ||
| SIDEWALKS | 2007-10-10 | 2,980 | 1,565 | S/L | 10.0000 | 298 | 298 | ||
| CARPETING | 2008-01-31 | 1,590 | 1,564 | S/L | 5.0000 | 26 | 26 | ||
| FENCE | 2007-10-04 | 2,900 | 1,523 | S/L | 10.0000 | 290 | 290 | ||
| BATHROOM | 2007-02-07 | 1,535 | 908 | S/L | 10.0000 | 154 | 154 | ||
| BATHROOM | 2007-07-12 | 1,535 | 844 | S/L | 10.0000 | 154 | 154 | ||
| BATHROOM | 2007-10-03 | 1,635 | 858 | S/L | 10.0000 | 164 | 164 | ||
| WATER HEATER | 2008-11-04 | 2,775 | 1,156 | S/L | 10.0000 | 278 | 278 | ||
| WATER HEATER | 2008-03-17 | 2,950 | 1,401 | S/L | 10.0000 | 295 | 295 | ||
| WHIRLPOOL | 2008-08-11 | 870 | 769 | S/L | 5.0000 | 101 | 101 | ||
| COMPUTER | 2008-03-20 | 900 | 900 | S/L | 3.0000 | ||||
| TRACTOR | 2008-09-29 | 12,101 | 5,143 | S/L | 10.0000 | 1,210 | 1,210 | ||
| SNOWBLOWER | 2008-10-02 | 2,595 | 1,103 | S/L | 10.0000 | 260 | 260 | ||
| BOILERS | 2009-12-14 | 12,500 | 3,854 | S/L | 10.0000 | 1,250 | 1,250 | ||
| PAVING | 2010-09-11 | 8,940 | 1,391 | S/L | 15.0000 | 596 | 596 | ||
| 17 INSULATED WINDOWS | 2010-09-15 | 4,310 | 1,437 | S/L | 7.0000 | 615 | 615 | ||
| GE HOTPOINT | 2010-06-24 | 1,084 | 542 | S/L | 5.0000 | 217 | 217 | ||
| RICOH COPIER | 2010-03-01 | 1,650 | 935 | S/L | 5.0000 | 330 | 330 | ||
| BOCK WATER HEATER - MODEL 73E | 2011-06-13 | 5,600 | 887 | S/L | 10.0000 | 560 | 560 | ||
| AO SMITH HOT WATER STORAGE TANK MODEL | 2011-06-21 | 3,450 | 518 | S/L | 10.0000 | 345 | 345 | ||
| KITCHEN REMODEL 36 CABIN | 2011-08-04 | 3,495 | 495 | S/L | 10.0000 | 350 | 350 | ||
| MAILBOX RELOCATION | 2011-06-20 | 2,982 | 1,173 | S/L | 10.0000 | 781 | 781 | ||
| 2 REFRIGERATORS 2 HTH | 2011-08-11 | 1,084 | 307 | S/L | 5.0000 | 217 | 217 | ||
| WATER HEATER | 2012-03-09 | 3,275 | 273 | S/L | 10.0000 | 327 | 327 | ||
| BATHROOM | 2012-08-29 | 1,905 | 64 | S/L | 10.0000 | 190 | 190 | ||
| ESI C-PLUS TELEPHONE SYSTEM | 2012-10-30 | 2,074 | 35 | S/L | 10.0000 | 207 | 207 | ||
| ADJ TO AGREE TO A/C 1421 | 2011-01-01 | 3,731 | |||||||
| ADJ TO AGREE TO A/C 1422 | 2011-01-01 | ||||||||
| ADJ TO AGREE TO A/C 1465 | 2011-01-01 | 1,104 | |||||||
| LED LIGHTING UPGRADES | 2013-01-31 | 5,977 | S/L | 10.0000 | 548 | 548 | |||
| BATHROOM | 2013-06-19 | 2,500 | S/L | 10.0000 | 125 | 125 | |||
| SIDEWALKS AND ENTRY ROAD | 2013-09-12 | 4,300 | S/L | 15.0000 | 96 | 96 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 39,840 | 2,082 | 37,758 | 37,758 |
| BUILDINGS | 3,115,438 | 2,063,978 | 1,051,460 | 1,051,460 |
| BUILDING IMPROVEMENTS | 91,354 | 59,815 | 31,539 | 31,539 |
| BUILDING EQUIPMENT - FIXED | 94,561 | 57,659 | 36,902 | 36,902 |
| BUILDING EQUIPMENT - PORTABLE | 7,064 | 6,179 | 885 | 885 |
| FURNITURE | 30,044 | 28,907 | 1,137 | 1,137 |
| OFFICE EQUIPMENT | 45,620 | 41,112 | 4,508 | 4,508 |
| MAINTENANCE EQUIPMENT | 37,417 | 29,653 | 7,764 | 7,764 |
| LAND | 70,465 | 70,465 | 70,465 |
| Item No. | 1 |
|---|---|
| Lender's Name | US DEPT HOUSING URBAN DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3119800 |
| Balance Due | 2149111 |
| Date of Note | 1987-01 |
| Maturity Date | 2027-01 |
| Repayment Terms | 480 MONTHLY PMTS 24,667 |
| Interest Rate | 0.0925 |
| Security Provided by Borrower | ALL ASSETS OF BORROWER |
| Purpose of Loan | TO CONSTRUCT LOW INCOME HOUSING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 29,576 | 28,419 | 28,419 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSES | 14,548 | 14,548 | ||
| ADVERTISING | 872 | 872 | ||
| INSURANCE | 29,173 | 29,173 | ||
| OFFICE EXPENSE | 10,286 | 10,286 | ||
| OUTSIDE LABOR | 197,561 | 197,561 | ||
| REPAIRS AND MAINTENANCE | 56,732 | 56,732 | ||
| SECURITY | 2,016 | 2,016 | ||
| SUPPLIES | 9,709 | 9,709 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 252,422 | 252,422 | |
| SERVICE COORDINATOR INCOME | 28,527 | 28,527 | |
| CABLE TV INCOME | 13,822 | 13,822 | |
| LAUNDRY AND VENDING | 4,511 | 4,511 | |
| HUD ASSISTANCE | 612,748 | 612,748 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 22,126 | 22,629 |
| PREPAID REVENUE | 641 | 192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 52,200 | 52,200 | ||
| INVESTMENT FEES | 40 | 40 | ||
| SERVICE COORDINATOR FEES | 28,772 | 28,772 |