| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 3,569 | 3,569 |
| 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 | 326,471 | S/L | 30.0000 | ||||
| NEW BUILDINGS-15 | 1991-06-30 | 374,004 | 355,303 | S/L | 30.0000 | 12,467 | 12,467 | ||
| BUILDING | 1994-10-17 | 133,183 | 111,726 | S/L | 30.0000 | 4,439 | 4,439 | ||
| MONUMENT | 1995-06-21 | 2,100 | 1,633 | S/L | 31.5000 | 67 | 67 | ||
| BUILDING IN CONST | 1995-12-31 | 148,686 | 113,285 | S/L | 31.5000 | 4,720 | 4,720 | ||
| BUILDING | 1996-08-01 | 146,269 | 108,734 | S/L | 31.5000 | 4,644 | 4,644 | ||
| BUILDING | 1997-09-30 | 147,430 | 87,475 | S/L | 38.0000 | 3,932 | 3,932 | ||
| BUILDING IN CONST | 1997-12-31 | 34,260 | 20,099 | S/L | 38.0000 | 914 | 914 | ||
| BUILDING | 1998-10-01 | 408,569 | 222,618 | 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 | 264,504 | S/L | 40.0000 | 13,225 | 13,225 | ||
| PARKING LOT | 2001-06-28 | 18,555 | 18,555 | S/L | 10.0000 | ||||
| BUILDINGS-BONHAM STREET | 2003-08-01 | 844,564 | 355,511 | 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 | 6,562 | S/L | 39.0000 | 410 | 410 | ||
| BUILDINGS-3850 CLARKSVILLE ST | 2005-07-15 | 1,475,247 | 548,489 | S/L | 39.0000 | 37,827 | 37,827 | ||
| 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 | 47,113 | S/L | 40.0000 | 4,096 | 4,096 | ||
| 4 UNITS-3524 CLARKSVILLE APTS 1-4 | 2009-12-15 | 239,707 | 87,529 | 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 | 91,880 | 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 | 62,405 | S/L | 27.5000 | 8,758 | 8,758 | ||
| UNITS @3560 CLARKSVILLE-ADDITIONAL | 2013-04-15 | 20,204 | 4,928 | 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 | 57,024 | S/L | 27.5000 | 10,447 | 10,447 | ||
| UNITS @ 3556 1-4 | 2016-05-05 | 292,557 | 38,564 | 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 | 27,613 | S/L | 27.5000 | 10,864 | 10,864 | ||
| UNITS @3526 CLARKSVILLE 1-4 | 2018-06-30 | 358,812 | 20,115 | S/L | 27.5000 | 13,048 | 13,048 | ||
| 3566 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 8,290 | S/L | 27.5000 | 11,703 | 11,703 | ||
| 3568 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 8,290 | S/L | 27.5000 | 11,703 | 11,703 | ||
| SEWER MACHINE | 2019-09-11 | 1,500 | 1,500 | 200DB | 7.0000 | ||||
| LAND-728 E AUSTIN LOT 14 BLK 115 | 2019-04-02 | 3,000 | |||||||
| 32 UNITS CLARKSVILLE STREET | 2020-10-31 | 3,162,668 | S/L | 27.5000 | 23,960 | 23,960 | |||
| 10 ACRES COLLEGIATE DRIVE | 2020-12-23 | 180,385 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & IMPROVEMENTS | 11,460,616 | 4,104,286 | 7,356,330 | 9,000,000 |
| MACHINERY & EQUIPMENT | 7,361 | 7,361 | ||
| FURNITURE & FIXTURES | 877 | 877 | ||
| LAND | 590,388 | 590,388 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST FEDERAL COMMUNITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 200,000 |
| Balance Due | 323,273 |
| 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 | 602,598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE | 1,575 | 1,575 | ||
| OFFICE SUPPLIES | 475 | 475 | ||
| DUES AND SUBSCRIPTIONS | 200 | 200 | ||
| BANK CHARGES | 887 | 887 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APARTMENT RENTALS | 1,067,337 | 1,067,337 | |
| PPP LOAN FORGIVENESS | 16,792 | 16,792 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INTERIM CONSTRUCTION LOAN | 317,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES, LICENSES, AND PERMITS | 2 | 2 |