| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,900 | 21,900 |
| 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 | 3,087,594 | 2,122,721 | S/L | 40.0000 | 77,190 | 77,190 | ||
| BUILDING IMPROVEMENT | 1989-04-30 | 25,065 | 16,084 | S/L | 40.0000 | 626 | 626 | ||
| FURNITURE | 1987-07-01 | 20,301 | 20,301 | S/L | 10.0000 | ||||
| FURNISHINGS | 1993-06-01 | 3,488 | 3,488 | S/L | 10.0000 | ||||
| FURNITURE | 1994-06-01 | 7,036 | 7,036 | S/L | 10.0000 | ||||
| CARPETING | 1995-06-01 | 8,523 | 8,523 | S/L | 10.0000 | ||||
| RAMPS | 1995-10-01 | 2,300 | 2,300 | S/L | 10.0000 | ||||
| FURNISHINGS | 1996-03-12 | 766 | 766 | 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 | ||||
| LAWN MOWER | 1997-06-05 | 581 | 581 | S/L | 10.0000 | ||||
| BUILDING | 1999-08-01 | 6,250 | 2,409 | S/L | 40.0000 | 156 | 156 | ||
| REFRIGERATOR | 2000-11-17 | 390 | 390 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 2000-11-17 | 390 | 390 | 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 | ||||
| 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 | 741 | S/L | 40.0000 | 59 | 59 | ||
| GE | 2002-10-01 | 428 | 428 | S/L | 10.0000 | ||||
| GE | 2003-02-14 | 412 | 412 | S/L | 10.0000 | ||||
| GE | 2003-07-11 | 794 | 794 | S/L | 10.0000 | ||||
| DELL 2550 | 2003-03-27 | 1,975 | 1,975 | S/L | 5.0000 | ||||
| BOCK 73E HOT | 2003-06-26 | 2,150 | 2,150 | S/L | 10.0000 | ||||
| COMMERCIAL | 2003-10-08 | 799 | 799 | S/L | 10.0000 | ||||
| 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 | ||||
| HOT WATER | 2005-02-16 | 3,195 | 3,142 | S/L | 10.0000 | 53 | 53 | ||
| FURNITURE | 2005-03-16 | 9,743 | 9,581 | S/L | 10.0000 | 162 | 162 | ||
| 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 | 1,817 | S/L | 10.0000 | 183 | 183 | ||
| REFRIGERATOR | 2005-12-16 | 467 | 467 | S/L | 5.0000 | ||||
| WATER | 2005-12-12 | 2,085 | 1,894 | S/L | 10.0000 | 191 | 191 | ||
| REFRIGERATORS | 2006-03-01 | 882 | 882 | S/L | 5.0000 | ||||
| HOT WATER | 2006-03-01 | 2,630 | 2,323 | 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 | ||||
| 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 | 2,163 | S/L | 10.0000 | 252 | 252 | ||
| CIRCULATOR | 2006-12-28 | 2,884 | 2,307 | S/L | 10.0000 | 289 | 289 | ||
| REFRIGERATOR | 2007-02-13 | 519 | 519 | S/L | 5.0000 | ||||
| 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 | 2,295 | S/L | 10.0000 | 316 | 316 | ||
| WATER HEATER | 2007-09-30 | 3,750 | 2,719 | S/L | 10.0000 | 375 | 375 | ||
| FENCE | 2007-10-04 | 2,900 | 2,103 | S/L | 10.0000 | 290 | 290 | ||
| WATER HEATER | 2008-11-04 | 2,775 | 1,711 | S/L | 10.0000 | 278 | 278 | ||
| WATER HEATER | 2008-03-17 | 2,950 | 1,991 | S/L | 10.0000 | 295 | 295 | ||
| COMPUTER | 2008-03-20 | 900 | 900 | S/L | 3.0000 | ||||
| TRACTOR | 2008-09-29 | 12,101 | 7,563 | S/L | 10.0000 | 1,210 | 1,210 | ||
| SNOWBLOWER | 2008-10-02 | 2,595 | 1,622 | S/L | 10.0000 | 260 | 260 | ||
| PAVING | 2010-09-11 | 8,940 | 2,583 | S/L | 15.0000 | 596 | 596 | ||
| GE HOTPOINT | 2010-06-24 | 1,084 | 976 | S/L | 5.0000 | 108 | 108 | ||
| RICOH COPIER | 2010-03-01 | 1,650 | 1,595 | S/L | 5.0000 | 55 | 55 | ||
| BOCK WATER HEATER - MODEL 73E | 2011-06-13 | 5,600 | 2,007 | S/L | 10.0000 | 560 | 560 | ||
| AO SMITH HOT WATER STORAGE TANK MODEL | 2011-06-21 | 3,450 | 1,208 | S/L | 10.0000 | 345 | 345 | ||
| MAILBOX RELOCATION | 2011-06-20 | 2,982 | 2,252 | S/L | 10.0000 | 299 | 299 | ||
| 2 REFRIGERATORS 2 HTH | 2011-08-11 | 1,084 | 741 | S/L | 5.0000 | 217 | 217 | ||
| WATER HEATER | 2012-03-09 | 3,275 | 928 | S/L | 10.0000 | 327 | 327 | ||
| ESI C-PLUS TELEPHONE SYSTEM | 2012-10-30 | 2,074 | 449 | S/L | 10.0000 | 208 | 208 | ||
| 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 | 1,146 | S/L | 10.0000 | 597 | 597 | ||
| SIDEWALKS AND ENTRY ROAD | 2013-09-12 | 4,300 | 382 | S/L | 15.0000 | 287 | 287 | ||
| MINOLTA BIZHUB C224E COPIER | 2014-01-09 | 6,275 | 1,255 | S/L | 5.0000 | 1,255 | 1,255 | ||
| OIL TANK | 2015-06-09 | 15,000 | S/L | 40.0000 | 219 | 219 | |||
| PAVING SIDEWALK WORK | 2015-08-14 | 4,188 | S/L | 15.0000 | 116 | 116 | |||
| PAVING SIDEWALK WORK | 2015-10-02 | 4,188 | S/L | 15.0000 | 70 | 70 | |||
| PAVING PARKINGLOT | 2015-10-26 | 2,160 | S/L | 15.0000 | 24 | 24 | |||
| FLOORING | 2015-04-14 | 3,753 | S/L | 10.0000 | 282 | 282 | |||
| CABINETS | 2015-09-15 | 2,180 | S/L | 10.0000 | 73 | 73 | |||
| CABINET INSTALL | 2015-08-26 | 1,567 | S/L | 10.0000 | 52 | 52 | |||
| CABINETS | 2015-08-18 | 1,729 | S/L | 10.0000 | 58 | 58 | |||
| CABINET INSTALL | 2015-09-30 | 1,567 | S/L | 10.0000 | 39 | 39 | |||
| CABINETS | 2015-10-30 | 1,569 | S/L | 10.0000 | 26 | 26 | |||
| FLOORING | 2015-12-23 | 3,015 | S/L | 10.0000 | |||||
| FLOORING | 2015-08-03 | 1,324 | S/L | 10.0000 | 55 | 55 | |||
| FLOORING | 2015-08-17 | 1,099 | S/L | 10.0000 | 37 | 37 | |||
| FLOORING | 2015-09-14 | 1,299 | S/L | 10.0000 | 43 | 43 | |||
| OIL TANK | 2015-06-09 | 25,668 | S/L | 40.0000 | 374 | 374 | |||
| WASHER | 2015-12-11 | 7,000 | S/L | 5.0000 | 117 | 117 | |||
| REFINANCING FEES | 2015-12-31 | 6,850 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 53,875 | 4,058 | 49,817 | 49,817 |
| BUILDINGS | 3,087,594 | 2,201,432 | 886,162 | 886,162 |
| BUILDING IMPROVEMENTS | 55,774 | 22,279 | 33,495 | 33,495 |
| BUILDING EQUIPMENT - FIXED | 116,573 | 56,565 | 60,008 | 60,008 |
| BUILDING EQUIPMENT - PORTABLE | 9,168 | 2,158 | 7,010 | 7,010 |
| FURNITURE | 30,044 | 30,044 | ||
| OFFICE EQUIPMENT | 36,956 | 31,209 | 5,747 | 5,747 |
| MAINTENANCE EQUIPMENT | 19,362 | 15,321 | 4,041 | 4,041 |
| 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 | 3,119,800 |
| Balance Due | 1,936,491 |
| 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 | 22,190 | 24,274 | 24,274 |
| PREPAID EXPENSES | 6,850 | 6,850 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSES | 3,596 | 3,596 | ||
| ADVERTISING | 542 | 542 | ||
| INSURANCE | 40,790 | 40,790 | ||
| OFFICE EXPENSE | 7,873 | 7,873 | ||
| OUTSIDE LABOR | 186,446 | 186,446 | ||
| REPAIRS AND MAINTENANCE | 58,281 | 58,281 | ||
| SECURITY | 2,420 | 2,420 | ||
| SUPPLIES | 14,177 | 14,177 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 243,388 | 243,388 | |
| SERVICE COORDINATOR INCOME | 32,007 | 32,007 | |
| CABLE TV INCOME | 3,532 | 3,532 | |
| LAUNDRY AND VENDING | 3,708 | 3,708 | |
| HUD ASSISTANCE | 648,844 | 648,844 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 22,187 | 22,380 |
| PREPAID REVENUE | 72 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 60,052 | 60,052 | ||
| INVESTMENT FEES | 31 | 31 | ||
| SERVICE COORDINATOR FEES | 32,181 | 32,181 |