| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCTG | 3,750 | 0 | 1,875 | 1,875 |
| PAYROLL ADMINISTRATION FEE | 9,332 | 0 | 8,885 | 447 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORMATION OF 3 LOW INCOME HOUSING LIMITED PARTNERSHIPS | PART V11-A LINE 5 | PRIOR TO JANUARY 1, 2018, THE TAXPAYER OWNED 3 LOW INCOME RESIDENTIAL COMMUNITIES. THE THREE COMMUNITIES WERE SPRING ARBOR, LEXINGTON CLUB AT SPRING ARBOR, AND WINDY PINES. THE 3 COMMUNITIES WERE OWNED BY 3 SEPARATE SINGLE MEMBER LIMITED LIABILITY COMPANIES WITH THE TAXPAYER OWNING ALL OF THE MEMBER UNITS; THESE ENTITIES WERE TREATED AS DISREGARDED ENTITIES FOR FEDERAL INCOME TAX PURPOSES.THE RENTAL OPERATIONS OF THESE COMMUNITIES WERE REPORTED ON THE ANALYSIS OF REVENUE AND EXPENSES (PART I OF FORM 990) AND THE RENTAL PROPERTY, MORTGAGE DEBT AND OTHER ASSETS AND LIABILITIES OF EACH COMMUNITY WAS REPORTED ON THE BALANCE SHEETS (PART II OF FORM 990) IN PRIOR YEARS.ON JANUARY 1, 2018, UNRELATED PARTIES MADE CASH CONTRIBUTIONS TO EACH OF THE 3 LIMITED LIABILITY COMPANIES AND WERE ADMITTED AS MEMBERS OF EACH OF THE COMPANIES RESULTING IN THE FORMATION OF PARTNERSHIPS FOR EACH OF THE 3 COMMUNITIES. THE TAXPAYER BECAME THE MANAGING MEMBER OF EACH OF THE THREE LIMITED LIABILITY COMPANIES AND CONTINUED OVERSEEING THE DAY TO DAY OPERATIONS OF THE COMMUNITIES AS WELL AS ITS INVESTMENT IN EACH OF THE COMMUNITIES.THE CASH CONTRIBUTIONS WERE NECESSARY TO FUND RENOVATIONS OF MAJOR STRUCTURAL SYSTEMS SUCH AS ROOFING AND TO UPDATE THE INTERIOR OF THE UNITS AS THE COMMUNITIES ARE OVER 15 YEARS OLD AND THE OPERATING CASH FLOW OF THE COMMUNITIES IS LIMITED DUE TO THE BELOW MARKET RENTS PERMITTED TO BE CHARGED TO RESIDENTS PURSUANT TO IRC SECTION 42.AT DECEMBER 31, 2018, THE TAXPAYER'S INVESTMENT IN EACH OF THE LIMITED LIABILITY COMPANIES IS REFLECTED ON THE ACCOMPANYING BALANCE SHEET AS A COMPONENT OF THE INVESTMENT IN LOW INCOME HOUSING PARTNERSHIPS ON LINE 16(SEE STATMENT 9). THE TAXPAYER'S SHARE OF EACH LIMITED LIABILITY COMPANIES 2018 GROSS RENTS IS REPORTED ON LINE 5A OF THE ANALYSIS OF REVENUE AND EXPENSES AND THE ASSOCIATED 2018 RENTAL EXPENSES ARE REFLECTED AS A COMPONENT OF OTHER OPERATING EXPENSES ON LINE 13.BELOW IS A SUMMARY OF THE TAXPAYER'S NET INVESTMENT IN EACH OF THE THREE LIMITED LIABILITY COMPANIES AT JANUARY 1, 2018:SAS SPRING ARBOR MANAGERS, LLC FEIN:35-2618983 CASH AND RESTRICTED CASH $ 1,165,351 RENTAL PROPERTY, NET OF ACCUMULATED DEPRECIATION 7,845,255 MORTGAGE DEBT (10,263,841) OTHER ASSETS AND LIABILITIES, NET 2,148,418 ------------NET INVESTMENT $ 895,183 ============ SAS LEXINGTON CLUB AT SPRING ARBOR MANAGERS, LLC FEIN: 37-1881378 CASH AND RESTRICTED CASH $ 534,153 RENTAL PROPERTY, NET OF ACCUMULATED DEPRECIATION 8,956,524 MORTGAGE DEBT (11,333,612) OTHER ASSETS AND LIABILITIES, NET (66,720) ------------NET INVESTMENT $(1,909,655) ============ SAS WINDY PINES MANAGERS, LLC FEIN: 36-4891334 CASH AND RESTRICTED CASH $ 854,498 RENTAL PROPERTY, NET OF ACCUMULATED DEPRECIATION 10,074,961 MORTGAGE DEBT (10,965,925) OTHER ASSETS AND LIABILITIES, NET (104,814) ------------NET INVESTMENT $ (141,280) ============ |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,996 | 0 | 1,996 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ROLLING GREEN INVESTMENT PARTNERS LLLP |
| Lender's Title | PARTNERSHIP |
| Relationship to Insider | NONE |
| Original Amount of Loan | 710,000 |
| Balance Due | 710,000 |
| Date of Note | 2011-12 |
| Maturity Date | 2071-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 12.000000000000 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | PURCHASE LAND |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF AMERICA NA |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3,796,900 |
| Balance Due | 0 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 6.500000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND LEXINGTON CLUB |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BANK OF AMERICA NA |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 8,505,000 |
| Balance Due | 0 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 6.500000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND HUNTERS CREEK |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | SANDSPUR HOUSING PARTNERS LTD |
| Lender's Title | DEVELOPER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,172,769 |
| Balance Due | 0 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND HUNTERS CREEK |
| Purpose of Loan | DEVELOPER FEE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | SANDSPUR HOUSING PARTNERS LTD |
| Lender's Title | DEVELOPER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,225,468 |
| Balance Due | 0 |
| Date of Note | 2013-11 |
| Maturity Date | 2018-12 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND LEXINGTON CLUB |
| Purpose of Loan | DEVELOPER FEE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | SANDSPUR HOUSING PARTNERS LTD |
| Lender's Title | DEVELOPER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 6,329,771 |
| Balance Due | 0 |
| Date of Note | 2012-06 |
| Maturity Date | 2019-06 |
| Repayment Terms | PERIODICALLY |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND WINDY PINES |
| Purpose of Loan | DEVELOPER FEE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | BANK UNITED |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5,791,500 |
| Balance Due | 0 |
| Date of Note | 2012-06 |
| Maturity Date | 2019-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | APARTMENT BLDG & LAND WINDY PINES |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 65,312 | ||
| DEPOSITS | 29,374 | ||
| NET INVESTMENT IN LOW INCOME HOUSING TAX CREDIT PARTNERSHIPS | 1,616,958 | 468,027 | 468,027 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,232 | 0 | 616 | 616 |
| OFFICE MANAGEMENT REIMB | 49,200 | 0 | 49,200 | 0 |
| PHONE & COMPUTER EXPENSES | 2,619 | 0 | 1,309 | 1,310 |
| PROPERTY DEVELOPMENT - K-1 | 1,149 | 0 | 1,149 | 0 |
| OTHER OPERATING | 287 | 0 | 287 | 0 |
| OTHER OPERATING | 309 | 0 | 309 | 0 |
| OTHER OPERATING | 313 | 0 | 313 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 162 | 0 | 162 | 0 |
| OTHER OPERATING | 63 | 0 | 63 | 0 |
| OTHER OPERATING | 77 | 0 | 77 | 0 |
| OTHER OPERATING | 65 | 0 | 65 | 0 |
| OTHER OPERATING | 91 | 0 | 91 | 0 |
| OTHER OPERATING | 107 | 0 | 107 | 0 |
| OTHER OPERATING | 229 | 0 | 229 | 0 |
| OTHER OPERATING | 21 | 0 | 21 | 0 |
| OTHER OPERATING | 39 | 0 | 39 | 0 |
| OTHER OPERATING | 71 | 0 | 71 | 0 |
| OTHER OPERATING | 99 | 0 | 99 | 0 |
| OTHER OPERATING | 36 | 0 | 36 | 0 |
| OTHER OPERATING | 2,094 | 0 | 2,094 | 0 |
| OTHER OPERATING | 76 | 0 | 76 | 0 |
| OTHER OPERATING | 64 | 0 | 64 | 0 |
| OTHER OPERATING | 120 | 0 | 120 | 0 |
| OTHER OPERATING | 50 | 0 | 50 | 0 |
| OTHER OPERATING | 310 | 0 | 310 | 0 |
| OTHER OPERATING | 196 | 0 | 196 | 0 |
| OTHER OPERATING | 147 | 0 | 147 | 0 |
| OTHER OPERATING | 304 | 0 | 304 | 0 |
| 274 | 0 | 274 | 0 | |
| OTHER OPERATING | 63 | 0 | 63 | 0 |
| OTHER OPERATING | 118 | 0 | 118 | 0 |
| OTHER OPERATING | 82 | 0 | 82 | 0 |
| OTHER OPERATING | 58 | 0 | 58 | 0 |
| OTHER OPERATING | 36 | 0 | 36 | 0 |
| OTHER OPERATING | 66 | 0 | 66 | 0 |
| OTHER OPERATING | 50 | 0 | 50 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 608 | 0 | 608 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 36 | 0 | 36 | 0 |
| OTHER OPERATING | 53 | 0 | 53 | 0 |
| OTHER OPERATING | 83 | 0 | 83 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 65 | 0 | 65 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| OTHER OPERATING | 0 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INC HOUSING MGMT | 257,200 | 257,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 387,547 | 0 |
| LOAN PAYABLE | 1,810,317 | 0 |
| NET DUE TO/FROM PROPERTIES | 821,392 | 1,216 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 11,294 | 0 | 10,806 | 488 |
| STATE FILING FEES | 22,293 | 0 | 22,293 | 0 |