| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & ACCOUNTING | 10,253 | 0 | 10,253 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 1995-11-20 | 2,261 | 2,261 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 1998-01-01 | 538 | 538 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 1998-08-12 | 2,900 | 2,900 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2000-01-25 | 1,337 | 1,337 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2000-09-11 | 272 | 272 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2001-03-02 | 350 | 350 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2000-08-25 | 500 | 500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2001-10-01 | 8,048 | 8,048 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2003-02-27 | 2,018 | 2,018 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2003-01-31 | 717 | 717 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2003-11-01 | 516 | 516 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2005-03-01 | 611,881 | 198,109 | SL | 40.000000000000 | 15,297 | 0 | 15,297 | |
| OFFICE FURNITURE | 2005-06-15 | 55,350 | 55,350 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2005-09-15 | 4,613 | 4,613 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2007-09-26 | 850 | 850 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2008-07-01 | 5,586 | 5,586 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HVAC EQUIPMENT | 2008-09-01 | 46,512 | 46,512 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TELEPHONE SYSTEM | 2009-06-05 | 14,038 | 14,038 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2010-01-04 | 810 | 696 | SL | 7.000000000000 | 0 | 0 | 0 | |
| XEROX PRINTER | 2010-01-04 | 13,885 | 13,885 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER T710 | 2010-01-27 | 2,014 | 2,014 | SL | 7.000000000000 | 0 | 0 | 0 | |
| XEROX PRINTER | 2010-07-23 | 1,006 | 1,006 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 2005-03-01 | 611,767 | L | 0 | 0 | 0 | |||
| COMPUTER | 2012-12-31 | 16,021 | 11,445 | SL | 7.000000000000 | 2,289 | 0 | 2,289 | |
| XEROX PRINTER | 2015-05-28 | 1,842 | 680 | SL | 7.000000000000 | 263 | 0 | 263 | |
| COMPUTER EQUIPMENT | 2017-04-18 | 886 | 84 | SL | 7.000000000000 | 127 | 0 | 127 | |
| LAND | 2017-07-31 | 350,000 | L | 0 | 0 | 0 | |||
| APARTMENT BUILDING | 2017-07-31 | 5,636,944 | 58,718 | SL | 40.000000000000 | 140,924 | 0 | 140,924 | |
| SITE IMPROVEMENTS | 2017-07-31 | 884,364 | 18,424 | SL | 20.000000000000 | 44,218 | 0 | 44,218 | |
| BLDG EQUIPMENT | 2017-07-31 | 454,778 | 27,070 | SL | 7.000000000000 | 64,968 | 0 | 64,968 | |
| SITE IMPROVEMENTS | 2018-05-15 | 10,066 | SL | 20.000000000000 | 336 | 0 | 336 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LIMITED PARTNERSHIPS | AT COST | 15,122,515 | 15,122,515 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 2,261 | 2,261 | 0 | |
| OFFICE EQUIPMENT | 538 | 538 | 0 | |
| OFFICE EQUIPMENT | 2,900 | 2,900 | 0 | |
| OFFICE EQUIPMENT | 1,337 | 1,337 | 0 | |
| OFFICE EQUIPMENT | 272 | 272 | 0 | |
| OFFICE EQUIPMENT | 350 | 350 | 0 | |
| FURNITURE & FIXTURES | 500 | 500 | 0 | |
| OFFICE EQUIPMENT | 8,048 | 8,048 | 0 | |
| OFFICE EQUIPMENT | 2,018 | 2,018 | 0 | |
| OFFICE EQUIPMENT | 717 | 717 | 0 | |
| OFFICE EQUIPMENT | 516 | 516 | 0 | |
| BUILDING | 611,881 | 213,406 | 398,475 | |
| OFFICE FURNITURE | 55,350 | 55,350 | 0 | |
| OFFICE EQUIPMENT | 4,613 | 4,613 | 0 | |
| COMPUTER | 850 | 850 | 0 | |
| COMPUTER EQUIPMENT | 5,586 | 5,586 | 0 | |
| HVAC EQUIPMENT | 46,512 | 46,512 | 0 | |
| TELEPHONE SYSTEM | 14,038 | 14,038 | 0 | |
| OFFICE FURNITURE | 810 | 696 | 114 | |
| XEROX PRINTER | 13,885 | 13,885 | 0 | |
| DELL COMPUTER T710 | 2,014 | 2,014 | 0 | |
| XEROX PRINTER | 1,006 | 1,006 | 0 | |
| LAND | 611,767 | 0 | 611,767 | |
| COMPUTER | 16,021 | 13,734 | 2,287 | |
| XEROX PRINTER | 1,842 | 943 | 899 | |
| COMPUTER EQUIPMENT | 886 | 211 | 675 | |
| LAND | 350,000 | 0 | 350,000 | |
| APARTMENT BUILDING | 5,636,944 | 199,642 | 5,437,302 | |
| SITE IMPROVEMENTS | 884,364 | 62,642 | 821,722 | |
| BLDG EQUIPMENT | 454,778 | 92,038 | 362,740 | |
| SITE IMPROVEMENTS | 10,066 | 336 | 9,730 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL | 42,908 | 0 | 42,908 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | HAMILTON STATE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 778,137 |
| Date of Note | |
| Maturity Date | 2020-06 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FLORIDA HOUSING FINANCE CORP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,482,633 |
| Date of Note | |
| Maturity Date | 2036-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | HAMILTON STATE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,083,481 |
| Date of Note | |
| Maturity Date | 2035-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | GULF COUNTY FL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 246,288 |
| Date of Note | |
| Maturity Date | 2032-10 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ADVANCES TO AFFLIATES | 1,316,596 | 1,755,648 | 1,755,648 |
| RECEIVABLES FROM AFFILIATES | 4,113,831 | 3,427,738 | 3,427,738 |
| DEVELOPMENT FEE RECEIVABLES | 2,830,197 | 4,275,652 | 4,275,652 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVELOPMENT COSTS | 152,167 | 0 | 152,167 | 0 |
| OPERATING COSTS | 326,463 | 0 | 326,463 | 0 |
| MEALS & ENTERTAINMENT | 23,507 | 0 | 23,507 | 0 |
| TELEPHONE | 3,763 | 0 | 3,763 | 0 |
| OFFICE EXPENSE | 20,848 | 0 | 20,848 | 0 |
| EDUCATION & SEMINARS | 797 | 0 | 797 | 0 |
| UTILITIES | 18,813 | 0 | 18,813 | 0 |
| REPAIRS & MAINTENANCE | 10,455 | 0 | 10,455 | 0 |
| POSTAGE & DELIVERY | 3,818 | 0 | 3,818 | 0 |
| HEALTH INSURANCE | 34,238 | 0 | 34,238 | 0 |
| OTHER INSURANCE | 8,792 | 0 | 8,792 | 0 |
| DUES & SUBSCRIPTIONS | 22,215 | 0 | 22,215 | 0 |
| AUTO EXPENSES | 4,637 | 0 | 4,637 | 0 |
| MARKETING & PROMOTIONS | 832 | 0 | 832 | 0 |
| COMPUTER MAINTENANCE | 17,013 | 0 | 17,013 | 0 |
| BANK CHARGES | 1,648 | 0 | 1,648 | 0 |
| MISCELLANEOUS | 22,490 | 0 | 22,490 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFFORDABLE HSG DEVELOPMENT | 3,127,027 | 3,127,027 | |
| AFFORDABLE HSG OPERATION | 385,935 | 385,935 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED CONSTRUCTION COSTS | 485,946 | 0 |
| TENANT SECURITY DEPOSITS | 11,800 | 13,895 |
| ACCRUED INTEREST | 0 | 13,078 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 71,760 | 0 | 71,760 | 0 |
| OTHER TAXES | 30,136 | 0 | 30,136 | 0 |