| 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 | 2004-12-14 | 63,000 | |||||||
| BUILDING | 2004-12-14 | 237,000 | 53,684 | S/L | 40.0000 | 5,925 | 5,925 | ||
| LAND | 2010-09-10 | 110,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 237,000 | 59,609 | 177,391 | |
| LAND | 173,000 | 173,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | THE PEOPLE'S STATE BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 305351 |
| Balance Due | 225499 |
| Date of Note | 2011-08 |
| Maturity Date | 2016-08 |
| Repayment Terms | 2,275.55/MO. FOR 60 MOS. |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | LAND AND BUILDING |
| Purpose of Loan | PURCHASE COMMERCIAL PROPERTY |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF MONTGOMERY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 100250 |
| Balance Due | 98833 |
| Date of Note | 2014-04 |
| Maturity Date | 2019-04 |
| Repayment Terms | PRIN & INT DUE ON MATURITY |
| Interest Rate | 0.0575 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | TO PURCHASE LAND |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | ||||
| ADMINISTRATIVE | 95 | 95 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL PROPERTY | 43,000 | 43,000 | |
| K-1 WILLA POINT APARTMENTS LP | -99 | -99 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 9,728 | 1,378 |
| DEFICIT IN PARTNERSHIP INVESTMENT | 635 | 734 |