| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 119,454 | 59,727 | 59,727 |
| 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 | 2016-03-31 | 11,003,701 | NC | 0 % | 0 | 0 | |||
| APT BLDGS | 2016-03-31 | 21,996,299 | 1,399,764 | SL | 27.500000000000 | 799,865 | 799,865 | ||
| COMPACTOR | 2016-03-31 | 17,318 | 6,062 | SL | 5.000000000000 | 3,464 | 3,464 | ||
| COILS FOR AIR CONDITIONER | 2016-03-31 | 4,351 | 1,087 | SL | 7.000000000000 | 622 | 622 | ||
| ALADDIN CAMELOT PERSONAL PROPERTY | 2016-03-31 | 152,850 | 53,498 | SL | 5.000000000000 | 30,570 | 30,570 | ||
| POOL DEMO & FILL | 2016-03-31 | 41,063 | NC | 0 % | 0 | 0 | |||
| DOOR | 2016-03-31 | 551 | 35 | SL | 27.500000000000 | 20 | 20 | ||
| LIGHTS | 2016-03-31 | 16,111 | 1,025 | SL | 27.500000000000 | 586 | 586 | ||
| GUTTERS | 2016-03-31 | 8,783 | 558 | SL | 27.500000000000 | 319 | 319 | ||
| DECKS | 2016-03-31 | 2,234 | 142 | SL | 27.500000000000 | 81 | 81 | ||
| GUTTERS | 2016-03-31 | 7,069 | 450 | SL | 27.500000000000 | 257 | 257 | ||
| NEW DOOR | 2016-03-31 | 608 | 39 | SL | 27.500000000000 | 22 | 22 | ||
| DECK IMPROVEMENTS | 2016-03-31 | 2,529 | 161 | SL | 27.500000000000 | 92 | 92 | ||
| GUTTERS | 2016-03-31 | 1,844 | 117 | SL | 27.500000000000 | 67 | 67 | ||
| GUTTERS | 2016-03-31 | 2,056 | 131 | SL | 27.500000000000 | 75 | 75 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 68,420 | 4,354 | SL | 27.500000000000 | 2,488 | 2,488 | ||
| GAS FURNACE | 2016-03-31 | 3,428 | 219 | SL | 27.500000000000 | 125 | 125 | ||
| SETS OF STACKABLES | 2016-03-31 | 1,742 | 436 | SL | 7.000000000000 | 249 | 249 | ||
| CAPITALIZED LABOR | 2016-03-31 | 151,471 | 9,639 | SL | 27.500000000000 | 5,508 | 5,508 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,017 | 4,201 | SL | 27.500000000000 | 2,401 | 2,401 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,744 | 4,247 | SL | 27.500000000000 | 2,427 | 2,427 | ||
| A/C "E" BUILDING | 2016-03-31 | 22,736 | 1,447 | SL | 27.500000000000 | 827 | 827 | ||
| A/C BUILDING "D | 2016-03-31 | 21,431 | 1,363 | SL | 27.500000000000 | 779 | 779 | ||
| A/C S 407 | 2016-03-31 | 8,033 | 511 | SL | 27.500000000000 | 292 | 292 | ||
| A/C DECKS | 2016-03-31 | 277,574 | 17,664 | SL | 27.500000000000 | 10,094 | 10,094 | ||
| A/C BUILDING BB | 2016-03-31 | 39,508 | 2,514 | SL | 27.500000000000 | 1,437 | 1,437 | ||
| A/C BLDG P | 2016-03-31 | 17,806 | 1,133 | SL | 27.500000000000 | 647 | 647 | ||
| A/C A1,A2, A3 | 2016-03-31 | 6,711 | 427 | SL | 27.500000000000 | 244 | 244 | ||
| A/C BLDG C | 2016-03-31 | 33,398 | 2,125 | SL | 27.500000000000 | 1,214 | 1,214 | ||
| A/C GARAGES | 2016-03-31 | 5,296 | 337 | SL | 27.500000000000 | 193 | 193 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 115,440 | 7,346 | SL | 27.500000000000 | 4,198 | 4,198 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 697,168 | 44,366 | SL | 27.500000000000 | 25,352 | 25,352 | ||
| BULIDING IMPROVEMENTS | 2016-04-30 | 325,491 | 19,727 | SL | 27.500000000000 | 11,836 | 11,836 | ||
| BULIDING IMPROVEMENTS | 2016-05-31 | 224,108 | 12,903 | SL | 27.500000000000 | 8,149 | 8,149 | ||
| BULIDING IMPROVEMENTS | 2016-09-30 | 128,317 | 5,833 | SL | 27.500000000000 | 4,666 | 4,666 | ||
| BULIDING IMPROVEMENTS | 2016-10-31 | 325,768 | 13,820 | SL | 27.500000000000 | 11,846 | 11,846 | ||
| BULIDING IMPROVEMENTS | 2016-11-30 | 116,131 | 4,575 | SL | 27.500000000000 | 4,223 | 4,223 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 313,844 | 11,412 | SL | 27.500000000000 | 11,413 | 11,413 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 129,434 | 8,237 | SL | 27.500000000000 | 4,707 | 4,707 | ||
| BULIDING IMPROVEMENTS | 2016-06-30 | 79,059 | 4,312 | SL | 27.500000000000 | 2,875 | 2,875 | ||
| BULIDING IMPROVEMENTS | 2016-07-31 | 163,403 | 8,418 | SL | 27.500000000000 | 5,942 | 5,942 | ||
| BULIDING IMPROVEMENTS | 2016-08-31 | 330,374 | 16,019 | SL | 27.500000000000 | 12,014 | 12,014 | ||
| ALADDIN CAMELOT BUILDING IMPROVEMENTS | 2017-12-31 | 2,386,323 | SL | 27.500000000000 | 86,775 | 86,775 | |||
| LAND | 2016-03-31 | 940,365 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,809,635 | 115,159 | SL | 27.500000000000 | 65,805 | 65,805 | ||
| MULLEN COVE PERSONAL PROPERTY | 2016-03-31 | 3,819 | 1,337 | SL | 5.000000000000 | 764 | 764 | ||
| BLINDS | 2016-03-31 | 267 | 93 | SL | 5.000000000000 | 53 | 53 | ||
| BUILDING IMPROVEMENTS L | 2016-03-31 | 24,012 | 1,528 | SL | 27.500000000000 | 873 | 873 | ||
| SPRINKLER HEADS | 2016-03-31 | 2,313 | 810 | SL | 5.000000000000 | 463 | 463 | ||
| GUTTERS | 2016-03-31 | 5,413 | 344 | SL | 27.500000000000 | 197 | 197 | ||
| ROOF | 2016-03-31 | 37,585 | 2,392 | SL | 27.500000000000 | 1,367 | 1,367 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,656 | 296 | SL | 27.500000000000 | 169 | 169 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,914 | 504 | SL | 27.500000000000 | 288 | 288 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,449 | 219 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,508 | 224 | SL | 27.500000000000 | 128 | 128 | ||
| ASPHALT PROPERTY PARKING LOT | 2016-08-30 | 9,407 | 836 | SL | 15.000000000000 | 627 | 627 | ||
| MULLEN COVE - C3, C5 & A10 FULL APARTMENT TURNS | 2017-12-31 | 18,704 | SL | 27.500000000000 | 680 | 680 | |||
| LAND | 2016-03-31 | 284,198 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,465,802 | 93,278 | SL | 27.500000000000 | 53,302 | 53,302 | ||
| LAND | 2016-03-31 | 155,605 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 544,395 | 34,643 | SL | 27.500000000000 | 19,796 | 19,796 | ||
| LAND | 2016-03-31 | 139,804 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 580,196 | 36,922 | SL | 27.500000000000 | 21,098 | 21,098 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 1,908 | SL | 5.000000000000 | 1,091 | 1,091 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 1,908 | SL | 5.000000000000 | 1,091 | 1,091 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 1,909 | SL | 5.000000000000 | 1,091 | 1,091 | ||
| BUILDING IMPROVEMENTS | 2016-03-31 | 58,102 | 3,698 | SL | 27.500000000000 | 2,113 | 2,113 | ||
| FIRE CONTROL PANEL | 2016-03-31 | 3,195 | 798 | SL | 7.000000000000 | 456 | 456 | ||
| PARKING LOT IMPROVEMENT | 2016-03-31 | 8,920 | 1,041 | SL | 15.000000000000 | 595 | 595 | ||
| ROOF | 2016-03-31 | 26,248 | 1,670 | SL | 27.500000000000 | 954 | 954 | ||
| FENCING | 2016-03-31 | 911 | 106 | SL | 15.000000000000 | 61 | 61 | ||
| CAPITALIZED IMPROVEMENT | 2016-03-31 | 7,114 | 453 | SL | 27.500000000000 | 259 | 259 | ||
| CAPITALIZED LABOR | 2016-03-31 | 14,070 | 896 | SL | 27.500000000000 | 512 | 512 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,132 | 390 | SL | 27.500000000000 | 223 | 223 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,236 | 397 | SL | 27.500000000000 | 227 | 227 | ||
| SANDMAN 1, BLDG C,NEW ROOF | 2017-04-30 | 21,564 | 523 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN I, BLDG B, NEW ROOF | 2017-05-05 | 21,564 | 523 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN - 4,8,B7 & D6 FULL APARTMENT TURNS | 2017-12-31 | 28,908 | SL | 27.500000000000 | 1,051 | 1,051 | |||
| LAND | 2016-03-31 | 1,245,835 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 4,354,165 | 277,083 | SL | 27.500000000000 | 158,333 | 158,333 | ||
| LAND | 2016-03-31 | 460,993 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,339,007 | 85,209 | SL | 27.500000000000 | 48,691 | 48,691 | ||
| LAND | 2016-03-31 | 618,278 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 129,722 | 8,255 | SL | 27.500000000000 | 4,717 | 4,717 | ||
| LAND | 2016-03-31 | 4,559,682 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 22,440,318 | 1,428,021 | SL | 27.500000000000 | 476,007 | 476,007 | ||
| LAND | 2016-03-31 | 458,355 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,041,645 | 66,287 | SL | 27.500000000000 | 37,878 | 37,878 | ||
| LAND | 2016-03-31 | 5,220,723 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 22,779,277 | 1,449,590 | SL | 27.500000000000 | 828,337 | 828,337 | ||
| LAND | 2016-03-31 | 95,587 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 59,413 | 12,033 | SL | 27.500000000000 | 2,160 | 2,160 | ||
| LAND | 2016-03-31 | 531,658 | NC | 0 % | 0 | 0 | |||
| BLINDS | 2016-03-31 | 891 | 312 | SL | 5.000000000000 | 178 | 178 | ||
| BLINDS & LIGHTS | 2016-03-31 | 729 | 255 | SL | 5.000000000000 | 146 | 146 | ||
| SIDING AND LABOR | 2016-03-31 | 78,971 | 5,026 | SL | 27.500000000000 | 2,872 | 2,872 | ||
| BLUE BIRD PERSONAL PROPERTY | 2016-03-31 | 10,533 | 3,687 | SL | 5.000000000000 | 2,107 | 2,107 | ||
| CANARY PERSONAL PROPERTY | 2016-03-31 | 3,394 | 1,188 | SL | 5.000000000000 | 679 | 679 | ||
| DEUCES PERSONAL PROPERTY | 2016-03-31 | 3,025 | 1,059 | SL | 5.000000000000 | 605 | 605 | ||
| DRAKE PERSONAL PROPERTY | 2016-03-31 | 107,796 | 37,728 | SL | 5.000000000000 | 12,576 | 12,576 | ||
| GOLDEN TERRACE PERSONAL PROPERTY | 2016-03-31 | 1,591 | 557 | SL | 5.000000000000 | 318 | 318 | ||
| LAKESHORE PERSONAL PROPERTY | 2016-03-31 | 60,322 | 21,112 | SL | 5.000000000000 | 12,064 | 12,064 | ||
| PARKING LOT IMPROVEMENT | 2016-03-31 | 2,886 | 336 | SL | 15.000000000000 | 192 | 192 | ||
| ELECTRIC METER & LABOR | 2016-03-31 | 15,918 | 1,013 | SL | 27.500000000000 | 579 | 579 | ||
| BLINDS | 2016-03-31 | 14,277 | 4,997 | SL | 5.000000000000 | 1,666 | 1,666 | ||
| WINDOW GRILLS & LABOR | 2016-03-31 | 355,113 | 22,598 | SL | 27.500000000000 | 7,533 | 7,533 | ||
| POOL REMOVAL | 2016-03-31 | 17,972 | 6,290 | SL | 5.000000000000 | 2,097 | 2,097 | ||
| DOORS, FRAMING & LABOR | 2016-03-31 | 33,919 | 2,158 | SL | 27.500000000000 | 1,233 | 1,233 | ||
| BLINDS | 2016-03-31 | 8,482 | 2,969 | SL | 5.000000000000 | 1,696 | 1,696 | ||
| ROOF & LABOR | 2016-03-31 | 321,738 | 20,475 | SL | 27.500000000000 | 11,700 | 11,700 | ||
| FIRE ALARM PANEL | 2016-03-31 | 8,380 | 2,095 | SL | 7.000000000000 | 1,197 | 1,197 | ||
| APARTMENT FURNISHINGS | 2016-03-31 | 46,451 | 16,258 | SL | 5.000000000000 | 9,290 | 9,290 | ||
| PARKING LOT PAVING | 2016-03-31 | 6,564 | 766 | SL | 15.000000000000 | 438 | 438 | ||
| GARAGE DOOR | 2016-03-31 | 598 | 38 | SL | 27.500000000000 | 22 | 22 | ||
| GARAGE ROOF | 2016-03-31 | 3,055 | 194 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 11,252 | 716 | SL | 27.500000000000 | 409 | 409 | ||
| CAPITALIZED LABOR | 2016-03-31 | 20,665 | 1,315 | SL | 27.500000000000 | 751 | 751 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,007 | 574 | SL | 27.500000000000 | 328 | 328 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,159 | 583 | SL | 27.500000000000 | 333 | 333 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,139 | 263 | SL | 27.500000000000 | 151 | 151 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,035 | 448 | SL | 27.500000000000 | 256 | 256 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,066 | 195 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,118 | 198 | SL | 27.500000000000 | 113 | 113 | ||
| CAPITALIZED LABOR | 2016-03-31 | 5,276 | 336 | SL | 27.500000000000 | 192 | 192 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,300 | 147 | SL | 27.500000000000 | 84 | 84 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,338 | 149 | SL | 27.500000000000 | 85 | 85 | ||
| PARKING LOT PAVING AND F | 2016-03-31 | 29,708 | 3,466 | SL | 15.000000000000 | 1,155 | 1,155 | ||
| DOOR | 2016-03-31 | 551 | 35 | SL | 27.500000000000 | 12 | 12 | ||
| GUTTERS | 2016-03-31 | 3,214 | 205 | SL | 27.500000000000 | 68 | 68 | ||
| GUTTERS | 2016-03-31 | 5,821 | 371 | SL | 27.500000000000 | 123 | 123 | ||
| GUTTERS | 2016-03-31 | 15,367 | 978 | SL | 27.500000000000 | 326 | 326 | ||
| PANEL (UNIT #145) | 2016-03-31 | 841 | 54 | SL | 27.500000000000 | 18 | 18 | ||
| DECKS (N&O BUILDING | 2016-03-31 | 2,148 | 137 | SL | 27.500000000000 | 46 | 46 | ||
| FIRE EXTINGUISHERS | 2016-03-31 | 2,461 | 616 | SL | 7.000000000000 | 205 | 205 | ||
| PULL STATION | 2016-03-31 | 798 | 199 | SL | 7.000000000000 | 66 | 66 | ||
| PANELS | 2016-03-31 | 1,187 | 75 | SL | 27.500000000000 | 25 | 25 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 50,313 | 3,202 | SL | 27.500000000000 | 1,067 | 1,067 | ||
| CAPITALIZED LABOR | 2016-03-31 | 100,687 | 6,407 | SL | 27.500000000000 | 2,136 | 2,136 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,884 | 2,793 | SL | 27.500000000000 | 931 | 931 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,749 | 2,784 | SL | 27.500000000000 | 928 | 928 | ||
| PARKING LOT PAVING | 2016-03-31 | 2,138 | 250 | SL | 15.000000000000 | 143 | 143 | ||
| ROOF | 2016-03-31 | 20,517 | 1,306 | SL | 27.500000000000 | 746 | 746 | ||
| DOOR | 2016-03-31 | 486 | 31 | SL | 27.500000000000 | 18 | 18 | ||
| VENT/CHIMNEYS | 2016-03-31 | 12,170 | 775 | SL | 27.500000000000 | 443 | 443 | ||
| DOORS | 2016-03-31 | 637 | 40 | SL | 27.500000000000 | 23 | 23 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 1,940 | 124 | SL | 27.500000000000 | 71 | 71 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,375 | 406 | SL | 27.500000000000 | 232 | 232 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,779 | 177 | SL | 27.500000000000 | 101 | 101 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,826 | 180 | SL | 27.500000000000 | 103 | 103 | ||
| PARKING LOT | 2016-03-31 | 26,101 | 3,045 | SL | 15.000000000000 | 1,740 | 1,740 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 90,953 | 5,788 | SL | 27.500000000000 | 3,307 | 3,307 | ||
| VINYL | 2016-03-31 | 2,004 | 128 | SL | 27.500000000000 | 73 | 73 | ||
| PANEL & BREAKER | 2016-03-31 | 1,760 | 112 | SL | 27.500000000000 | 64 | 64 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 49,796 | 3,169 | SL | 27.500000000000 | 1,811 | 1,811 | ||
| CAPITALIZED LABOR | 2016-03-31 | 97,170 | 6,183 | SL | 27.500000000000 | 3,533 | 3,533 | ||
| CAPITALIZED LABOR | 2016-03-31 | 42,351 | 2,695 | SL | 27.500000000000 | 1,540 | 1,540 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,067 | 2,741 | SL | 27.500000000000 | 1,566 | 1,566 | ||
| CIP PLACED IN SERVICE AFTER | 2016-03-31 | 3,586,039 | 228,202 | SL | 27.500000000000 | 130,401 | 130,401 | ||
| RESTAKE CROSSWALK | 2016-03-31 | 703 | 82 | SL | 15.000000000000 | 47 | 47 | ||
| CAPITALIZED LABOR | 2016-03-31 | 4,190 | 266 | SL | 27.500000000000 | 152 | 152 | ||
| CIP PLACED IN SERVICE FROM | 2016-03-31 | 1,952,055 | 124,222 | SL | 27.500000000000 | 70,984 | 70,984 | ||
| REMODEL FROM WATER DAMAGE | 2016-03-31 | 14,767 | 940 | SL | 27.500000000000 | 537 | 537 | ||
| DRAKE RENTAL OFFICE REMODEL | 2016-03-31 | 13,687 | 871 | SL | 27.500000000000 | 290 | 290 | ||
| REPLACE NEW ROOF, BLDG Y | 2016-03-31 | 41,441 | 2,637 | SL | 27.500000000000 | 879 | 879 | ||
| BLDG V - REPLACE ROOF | 2016-03-31 | 37,428 | 2,382 | SL | 27.500000000000 | 794 | 794 | ||
| 0091171-IN, NEW COMPACT | 2016-03-31 | 5,022 | 1,255 | SL | 7.000000000000 | 418 | 418 | ||
| LAKESHORE OFFICE REMODEL | 2016-03-31 | 14,510 | 924 | SL | 27.500000000000 | 528 | 528 | ||
| SWAN PARKING LOT | 2016-03-31 | 338,701 | 39,515 | SL | 15.000000000000 | 22,580 | 22,580 | ||
| KITCHEN AND BATHROOMS | 2016-05-31 | 5,255 | 302 | SL | 27.500000000000 | 191 | 191 | ||
| BUILDING IMPROVEMENTS | 2016-06-22 | 7,130 | 389 | SL | 27.500000000000 | 259 | 259 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-09-14 | 41,949 | 2,033 | SL | 27.500000000000 | 1,525 | 1,525 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-10-12 | 39,588 | 1,800 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-11-01 | 39,588 | 1,680 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| VACANT LAND - GRAVEL PIT | 2016-03-31 | 172,000 | NC | 0 % | 0 | 0 | |||
| VACANT LAND - GRAVEL PIT | 2016-03-31 | 35,000 | NC | 0 % | 0 | 0 | |||
| BLUE BIRD APARTMENT TURN, B34 | 2017-12-31 | 6,018 | SL | 27.500000000000 | 219 | 219 | |||
| DRAKE MAIL ROOM REMODEL | 2017-05-01 | 24,148 | 585 | SL | 27.500000000000 | 512 | 512 | ||
| DRAKE BLDG A - NEW ROOF | 2017-09-25 | 25,375 | 231 | SL | 27.500000000000 | 538 | 538 | ||
| DRAKE BLDG Z - NEW ROOF | 2017-11-02 | 40,037 | 243 | SL | 27.500000000000 | 849 | 849 | ||
| DRAKE APT TURNS - 24 UNITS | 2017-12-31 | 213,016 | SL | 27.500000000000 | 4,518 | 4,518 | |||
| LAKESHORE BLDG C -REPLACE ROOF | 2017-05-19 | 31,833 | 675 | SL | 27.500000000000 | 1,158 | 1,158 | ||
| LAKESHORE BLDG L -REPLACE ROOF | 2017-05-27 | 31,591 | 670 | SL | 27.500000000000 | 1,149 | 1,149 | ||
| LAKESHORE BLDG R, REPLACED ROOF | 2017-10-12 | 29,720 | 270 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE BLDG D, NEW ROOF | 2017-10-30 | 29,098 | 176 | SL | 27.500000000000 | 1,058 | 1,058 | ||
| LAKESHORE BUILDING IMPROVEMENTS | 2017-12-31 | 42,300 | SL | 27.500000000000 | 1,538 | 1,538 | |||
| LAKESHORE BLDG B, REPLACE ROOF | 2017-12-10 | 12,556 | 38 | SL | 27.500000000000 | 457 | 457 | ||
| REPAIR CHIMNEY BOX ON BUILDING S,T,U, AND V | 2018-01-20 | 5,275 | SL | 27.500000000000 | 176 | 176 | |||
| DECKS 1, BLD AA | 2018-01-30 | 12,882 | SL | 27.500000000000 | 429 | 429 | |||
| DECKS 1, BLDG BB | 2018-01-30 | 12,882 | SL | 27.500000000000 | 429 | 429 | |||
| DECKS 1, BLDG CC | 2018-01-31 | 12,882 | SL | 27.500000000000 | 429 | 429 | |||
| DECKS 1, BLDG DD | 2018-01-31 | 12,882 | SL | 27.500000000000 | 429 | 429 | |||
| REC ROOM REMODEL | 2018-02-05 | 9,946 | SL | 27.500000000000 | 332 | 332 | |||
| REPLACED RAILING AT COURT YARD NEAR BLDG O,Q,R,S & T | 2018-02-15 | 15,325 | SL | 27.500000000000 | 511 | 511 | |||
| APARTMENT TURNS | 2018-12-31 | 2,147,292 | SL | 27.500000000000 | 0 | 0 | |||
| ALADDIN CENTER REMODEL | 2018-12-31 | 245,491 | SL | 27.500000000000 | 0 | 0 | |||
| ELECTRICAL UPDATE | 2018-12-31 | 71,915 | SL | 27.500000000000 | 0 | 0 | |||
| HANDRAILS | 2018-12-31 | 12,445 | SL | 27.500000000000 | 0 | 0 | |||
| HVAC | 2018-12-31 | 13,386 | SL | 27.500000000000 | 0 | 0 | |||
| REC ROOM REMODEL | 2018-12-31 | 17,631 | SL | 27.500000000000 | 0 | 0 | |||
| ROOF BLDG S | 2018-12-31 | 18,854 | SL | 27.500000000000 | 0 | 0 | |||
| WINDOWS | 2018-12-31 | 23,751 | SL | 27.500000000000 | 0 | 0 | |||
| ALADDIN CENTER REMODEL | 2018-12-31 | 32,907 | SL | 27.500000000000 | 0 | 0 | |||
| APT TURNS | 2018-12-31 | 36,567 | SL | 27.500000000000 | 0 | 0 | |||
| MULLEN COVE REPLACE DECKS #5 & #8 OF BUILDING B | 2018-06-13 | 11,979 | SL | 27.500000000000 | 254 | 254 | |||
| 12.31.18 CIP TO BUILDINGS FOR APARTMENT TURNS | 2018-12-31 | 48,834 | SL | 27.500000000000 | 0 | 0 | |||
| BLUE BIRD APARTMENT TURN | 2018-12-31 | 103,287 | SL | 27.500000000000 | 0 | 0 | |||
| CANARY APARTMENT TURNS | 2018-12-31 | 63,259 | SL | 27.500000000000 | 0 | 0 | |||
| DEUCES APARTMENT TURNS | 2018-12-31 | 20,647 | SL | 27.500000000000 | 0 | 0 | |||
| DEUCES SIDING | 2018-12-31 | 5,313 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE DISABLED & VISITOR PARKING | 2018-12-31 | 7,663 | SL | 15.000000000000 | 0 | 0 | |||
| LAKESHORE BLDG K ROOF REPLACED | 2018-03-05 | 13,013 | SL | 27.500000000000 | 394 | 394 | |||
| LAKESHORE BLDG J, REPLACED ROOF | 2018-03-21 | 38,485 | SL | 27.500000000000 | 1,050 | 1,050 | |||
| LAKESHORE BLDG P, 3 & 5, REBUILD DECKS | 2018-05-02 | 14,287 | SL | 27.500000000000 | 346 | 346 | |||
| LAKESHORE APARTMENT TURNS | 2018-12-31 | 236,253 | SL | 27.500000000000 | 0 | 0 | |||
| DRAKE ALARM SYSTEM | 2018-01-31 | 10,046 | SL | 7.000000000000 | 718 | 718 | |||
| DRAKE CABINETS AND COUNTERTOPS | 2018-06-30 | 206,796 | SL | 27.500000000000 | 627 | 627 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SDRL | 10 | 10 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EFGIX | AT COST | 80,004 | 80,004 |
| UMBMX | AT COST | 16,182 | 16,182 |
| DCCIX | AT COST | 15,999 | 15,999 |
| SKSRX | AT COST | 10,642 | 10,642 |
| JVLIX | AT COST | 75,256 | 75,256 |
| LZIEX | AT COST | 47,123 | 47,123 |
| LDLFX | AT COST | 85,484 | 85,484 |
| MWTIX | AT COST | 104,534 | 104,534 |
| OIGYX | AT COST | 43,633 | 43,633 |
| OOSYX | AT COST | 17,637 | 17,637 |
| ODVYX | AT COST | 20,562 | 20,562 |
| POSIX | AT COST | 12,115 | 12,115 |
| PHYZX | AT COST | 17,793 | 17,793 |
| WESTERN ALLIANCE BANK | AT COST | 328 | 328 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 46,370 | 0 | 46,370 | 46,370 |
| 92ND WHSE PHONES | 2,068 | 812 | 1,256 | 1,256 |
| 92ND WHSE COMPUTERS | 536 | 295 | 241 | 241 |
| LAND | 476,490 | 0 | 476,490 | 476,490 |
| BLDG | 1,023,510 | 72,171 | 951,339 | 951,339 |
| OFFICE PERSONAL PROPERTY | 6,565 | 3,616 | 2,949 | 2,949 |
| 2005 CHEVY ASTRO - 25693 | 5,566 | 3,061 | 2,505 | 2,505 |
| 2013 TOYOTA LAND CRUISER - 19280 | 35,780 | 19,679 | 16,101 | 16,101 |
| 2006 TOYOTA TACOMA - 72133 | 7,891 | 4,340 | 3,551 | 3,551 |
| PAINT SCRUBBERS | 640 | 251 | 389 | 389 |
| FLOOR SANDER | 1,202 | 472 | 730 | 730 |
| AIR COMPRESSOR | 2,808 | 1,103 | 1,705 | 1,705 |
| BAND SAW | 1,283 | 504 | 779 | 779 |
| SCREEN TABLE | 2,003 | 787 | 1,216 | 1,216 |
| CARPET STRETCHER | 489 | 192 | 297 | 297 |
| TILE SAW | 1,453 | 571 | 882 | 882 |
| ADMIN & CABINET SHOP | 20,839 | 1,469 | 19,370 | 19,370 |
| ADMIN AND CABINET SHOP | 580,888 | 40,960 | 539,928 | 539,928 |
| 2005 CHEVY ASTRO - 25276 | 5,567 | 3,061 | 2,506 | 2,506 |
| 2005 CHEVY ASTRO - 25237 | 5,567 | 3,061 | 2,506 | 2,506 |
| 2005 CHEVY ASTRO - 25427 | 5,567 | 3,061 | 2,506 | 2,506 |
| 2000 TRAILER - 02257 | 733 | 403 | 330 | 330 |
| 2014 UTILITY TRAILER - 30962 | 2,884 | 1,586 | 1,298 | 1,298 |
| 2003 FORD F140 - 24509 | 7,535 | 4,144 | 3,391 | 3,391 |
| 2008 FORD F2S - 26386 | 6,921 | 3,807 | 3,114 | 3,114 |
| 2006 CHEVROLET C2500 - 12982 | 17,450 | 9,307 | 8,143 | 8,143 |
| 2012 FORD F150 - 00250 | 19,673 | 8,197 | 11,476 | 11,476 |
| U HAUL 2006 FORD E450 - 83778 | 10,739 | 4,474 | 6,265 | 6,265 |
| TOYOTA FORKLIFT | 25,277 | 5,898 | 19,379 | 19,379 |
| 2006 FORD E450 17' TRUCK - 81385 | 10,622 | 4,072 | 6,550 | 6,550 |
| 2006 FORD E450 17' TRUCK - 83806 | 10,622 | 4,072 | 6,550 | 6,550 |
| 2005 CHEVY ASTRO - 25699 | 5,567 | 3,061 | 2,506 | 2,506 |
| 2005 CHEVY ASTRO - 25700 | 5,567 | 3,061 | 2,506 | 2,506 |
| 2005 CHEVY ASTRO - 25650 | 5,566 | 3,062 | 2,504 | 2,504 |
| 2004 CHEVY ASTRO - 28504 | 5,152 | 2,834 | 2,318 | 2,318 |
| 2004 CHEVY ASTRO - 28664 | 5,152 | 2,834 | 2,318 | 2,318 |
| 2002 CHEVY ASTRO - 45113 | 4,897 | 2,693 | 2,204 | 2,204 |
| 2002 CHEVY ASTRO - 44550 | 4,897 | 2,693 | 2,204 | 2,204 |
| 1991 CHEVY 3500 - 07202 | 2,797 | 1,538 | 1,259 | 1,259 |
| 1995 FORD F47 - 58725 | 4,297 | 2,363 | 1,934 | 1,934 |
| 1997 FORD AEROSTAR - 57643 | 2,996 | 1,648 | 1,348 | 1,348 |
| 1995 FORD CARGO - 32144 | 3,904 | 2,147 | 1,757 | 1,757 |
| 1999 FORD ECONOLINE - 99880 | 4,638 | 2,551 | 2,087 | 2,087 |
| 2001 CHEVY EXPRESS - 69148 | 4,879 | 2,683 | 2,196 | 2,196 |
| 1999 DODGE PASSENGER - 33207 | 2,987 | 1,643 | 1,344 | 1,344 |
| 2006 GMC C150 - 64550 | 14,857 | 8,171 | 6,686 | 6,686 |
| 2000 TOYOTA PASSENGER - 00976 | 4,868 | 2,677 | 2,191 | 2,191 |
| 2005 CHEVY ASTRO - 25559 | 5,566 | 3,062 | 2,504 | 2,504 |
| Item No. | 1 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | MULLEN COVE APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 934,722 |
| Date of Note | 2016-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $5,588 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | MULLEN COVE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | ALADDIN-CAMELOT APARTMENTS LLC |
| Relationship to Insider | |
| Original Amount of Loan | 19,000,000 |
| Balance Due | 17,952,442 |
| Date of Note | 2016-02 |
| Maturity Date | 2039-03 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $106,378 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.300000000000 |
| Security Provided by Borrower | ALADDIN-CAMELOT APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | SANDMAN APARTMENTS I, II, III |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 935,161 |
| Date of Note | 2016-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $5,588 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | SANDMAN APARTMENTS I, II, III, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | GRANDBRIDGE REAL ESTATE CAPITAL LLC |
| Lender's Title | DRAKE APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 14,000,000 |
| Balance Due | 0 |
| Date of Note | 2010-04 |
| Maturity Date | 2020-05 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $80,459 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.610000000000 |
| Security Provided by Borrower | DRAKE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | GRANDBRIDGE REAL ESTATE CAPITAL LLC |
| Lender's Title | LAKESHORE APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 13,950,000 |
| Balance Due | 11,903,316 |
| Date of Note | 2010-10 |
| Maturity Date | 2020-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $80,459 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.600000000000 |
| Security Provided by Borrower | LAKESHORE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | CANARY APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 1,530,000 |
| Balance Due | 1,357,169 |
| Date of Note | 2011-10 |
| Maturity Date | |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $8,776 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | CANARY APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | GOLDEN TERRACE |
| Relationship to Insider | |
| Original Amount of Loan | 1,072,500 |
| Balance Due | 950,794 |
| Date of Note | 2011-10 |
| Maturity Date | 2021-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $6,152 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | GOLDEN TERRACE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | BLUE BIRD APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 4,515,000 |
| Balance Due | 4,007,948 |
| Date of Note | 2011-10 |
| Maturity Date | 2021-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $25,898 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | BLUE BIRD APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | SWAN APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 3,825,000 |
| Balance Due | 3,485,136 |
| Date of Note | 2014-03 |
| Maturity Date | 2024-06 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $25,898 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | SWAN APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | 92ND STREET BUILDING |
| Relationship to Insider | |
| Original Amount of Loan | 1,200,000 |
| Balance Due | 1,030,405 |
| Date of Note | 2013-09 |
| Maturity Date | 2020-09 |
| Repayment Terms | 83 MONTHLY INSTALLMENTS OF $6,317 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 3.900000000000 |
| Security Provided by Borrower | 92ND STREET BUILDING, LLC PROPERTY |
| Purpose of Loan | CONSTRUCTION OF REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH SECURITY DEPOSITS | 685,235 | 595,571 | 595,571 |
| CONSTRUCTION IN PROGRESS | 306,908 | 75,516 | 75,516 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 17,828 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 103,873 | 51,937 | 51,936 | |
| INSURANCE | 591,364 | 591,364 | 0 | |
| SECURITY | 400,383 | 400,383 | 0 | |
| FOUNDATION INVESTMENT FEES | 5,235 | 5,235 | 0 | |
| REPAIR AND MAINTENANCE | 1,176,568 | 1,176,568 | 0 | |
| AUTO AND MILEAGE | 83,053 | 83,053 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 6,763 | 6,763 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT LIABILITY | 684,690 | 554,505 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 3,049 | 3,049 | 0 | |
| PROPERTY TAX | 1,832,134 | 1,832,134 | 0 |