| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENT RENTALS | 3,464 | 3,464 |
| 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-CHERRY STREET | 1982-01-01 | 107,694 | |||||||
| BUILDINGS-8 UNITS | 1985-07-01 | 247,425 | 247,425 | S/L | 30.0000 | ||||
| BUILDINGS | 1988-06-30 | 326,471 | 321,029 | S/L | 30.0000 | 5,442 | 5,442 | ||
| NEW BUILDINGS-15 | 1991-06-30 | 374,004 | 330,370 | S/L | 30.0000 | 12,467 | 12,467 | ||
| BUILDING | 1994-10-17 | 133,183 | 102,847 | S/L | 30.0000 | 4,439 | 4,439 | ||
| MONUMENT | 1995-06-21 | 2,100 | 1,500 | S/L | 31.5000 | 67 | 67 | ||
| BUILDING IN CONST | 1995-12-31 | 148,686 | 103,844 | S/L | 31.5000 | 4,721 | 4,721 | ||
| BUILDING | 1996-08-01 | 146,269 | 99,447 | S/L | 31.5000 | 4,644 | 4,644 | ||
| BUILDING | 1997-09-30 | 147,430 | 79,612 | S/L | 38.0000 | 3,932 | 3,932 | ||
| BUILDING IN CONST | 1997-12-31 | 34,260 | 18,272 | S/L | 38.0000 | 914 | 914 | ||
| BUILDING | 1998-10-01 | 408,569 | 201,666 | S/L | 39.0000 | 10,476 | 10,476 | ||
| BUILDINGS | 1983-07-01 | 622,342 | 622,342 | S/L | 30.0000 | ||||
| LAND-BONHAM STREET | 1999-03-04 | 114,976 | |||||||
| BUILDINGS-BONHAM STREET | 2000-01-01 | 522,395 | 238,053 | S/L | 40.0000 | 13,226 | 13,226 | ||
| PARKING LOT | 2001-06-28 | 18,555 | 18,555 | S/L | 10.0000 | ||||
| BUILDINGS-BONHAM STREET | 2003-08-01 | 844,564 | 312,200 | S/L | 39.0000 | 21,655 | 21,655 | ||
| DESK & CHAIRS | 2004-03-25 | 990 | 990 | S/L | 7.0000 | ||||
| DESK & CHAIRS | 2004-04-05 | 982 | 982 | S/L | 7.0000 | ||||
| PRINTS-SAFFLE | 2004-06-17 | 160 | 160 | S/L | 7.0000 | ||||
| LAND-3850 CLARKSVILLE ST | 2004-06-22 | 128,537 | |||||||
| ADD'L BLDG-BONHAM | 2004-01-01 | 15,994 | 5,742 | S/L | 39.0000 | 410 | 410 | ||
| BUILDINGS-3850 CLARKSVILLE ST | 2005-07-15 | 1,475,247 | 472,836 | S/L | 39.0000 | 37,826 | 37,826 | ||
| FURNITURE | 2006-05-28 | 500 | 500 | S/L | 7.0000 | ||||
| BONHAM STREET LOT | 2006-07-03 | 5,487 | |||||||
| TRI-PLEX-3850 CLARKSVILLE | 2008-06-30 | 163,870 | 38,919 | S/L | 40.0000 | 4,097 | 4,097 | ||
| 4 UNITS-3524 CLARKSVILLE APTS 1-4 | 2009-12-15 | 239,707 | 70,096 | S/L | 27.5000 | 8,717 | 8,717 | ||
| PRINTER | 2011-06-27 | 385 | 385 | 200DB | 5.0000 | ||||
| APPLIANCES | 2011-07-01 | 2,046 | 2,046 | 200DB | 5.0000 | ||||
| 4 UNITS 3558 CLARK APT 1 2 3 4 | 2011-02-01 | 284,699 | 71,175 | S/L | 27.5000 | 10,353 | 10,353 | ||
| FURNITURE | 2011-03-07 | 377 | 377 | 200DB | 7.0000 | ||||
| UNITS @3560 CLARKSVILLE 1-4 | 2012-11-01 | 240,860 | 44,888 | S/L | 27.5000 | 8,758 | 8,758 | ||
| UNITS @3560 CLARKSVILLE-ADDITIONAL | 2013-04-15 | 20,204 | 3,459 | S/L | 27.5000 | 735 | 735 | ||
| COMPUTER | 2014-01-20 | 1,299 | 1,299 | 200DB | 5.0000 | ||||
| 3562 CLARKSVILLE APT 1,2,3,4 | 2014-07-15 | 287,297 | 36,130 | S/L | 27.5000 | 10,447 | 10,447 | ||
| UNITS @ 3556 1-4 | 2016-05-05 | 292,557 | 17,287 | S/L | 27.5000 | 10,639 | 10,639 | ||
| 3620 CLARKSVILLE-LOT 14, BLK 311 | 2017-12-04 | 50,309 | |||||||
| UNITS @3544 CLARKSVILLE 1-4 | 2017-06-30 | 298,761 | 5,885 | S/L | 27.5000 | 10,864 | 10,864 | ||
| UNITS @3526 CLARKSVILLE 1-4 | 2018-06-30 | 358,812 | S/L | 27.5000 | 7,068 | 7,068 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,660,999 | 3,662,218 | 3,998,781 | 6,000,000 | |
| LAND | 407,003 | 407,003 | 600,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST FEDERAL COMMUNITY BANK LOC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 200,000 |
| Balance Due | 200,000 |
| Date of Note | 2017-02 |
| Maturity Date | |
| Repayment Terms | LINE OF CREDIT |
| Interest Rate | 0.0450 |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | CONSTRUCTION FUNDING |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 24,573 | 352,448 | 360,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENT RENTALS | ||||
| SECURITY SERVICE | 467 | 467 | ||
| CONTRACT LABOR | 3,000 | 3,000 | ||
| EXPENSES | ||||
| DUES & SUBSCRIPTIONS | 200 | 200 | ||
| BANK CHARGES | 58 | 58 | ||
| OFFICE SUPPLIES | 668 | 668 | ||
| OPERATING SUPPLIES | ||||
| TELEPHONE | 2,925 | 2,925 | ||
| AUTO AND TRUCK | ||||
| DONATIONS | 5,500 | 5,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APARTMENT RENTALS | 913,509 | 913,509 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES, LICENSES, AND PERMITS | 4 | 4 |