| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT | 18,800 | 18,800 |
| 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 | 1982-10-01 | 77,086 | |||||||
| CONSTRUCTION | 1981-10-01 | 53,548 | 51,202 | S/L | 40.0000 | 1,338 | |||
| SIDING | 1992-05-05 | 43,937 | 30,756 | S/L | 40.0000 | 1,098 | |||
| SIDING | 1993-01-01 | 22,493 | 14,902 | S/L | 40.0000 | 562 | |||
| SIDING | 1994-05-06 | 17,345 | 11,112 | S/L | 40.0000 | 433 | |||
| SIDING | 1994-11-08 | 8,700 | 5,465 | S/L | 40.0000 | 217 | |||
| SIDEWALK | 1994-06-10 | 2,380 | 2,380 | S/L | 15.0000 | ||||
| 1988 ADDITIONS | 1988-01-01 | 12,290 | 12,290 | S/L | 20.0000 | ||||
| 1989 ADDITIONS | 1989-01-01 | 4,714 | 4,714 | S/L | 20.0000 | ||||
| BUILDING | 1981-10-01 | 1,213,519 | 1,156,986 | S/L | 40.0000 | 30,338 | |||
| HEAT PUMPS | 1995-09-27 | 4,290 | 2,605 | S/L | 40.0000 | 108 | |||
| HEAT PUMPS | 1995-01-02 | 1,350 | 842 | S/L | 40.0000 | 34 | |||
| HEAT PUMP | 1996-11-15 | 2,000 | 2,000 | S/L | 15.0000 | ||||
| ROOF | 1999-12-31 | 55,244 | 55,244 | S/L | 20.0000 | ||||
| HEAT PUMPS | 2000-11-17 | 14,450 | 13,788 | S/L | 20.0000 | 662 | |||
| LANDSCAPING | 2000-05-31 | 5,893 | 5,893 | S/L | 10.0000 | ||||
| ENTRY DOORS | 2000-08-29 | 13,714 | 13,257 | S/L | 20.0000 | 457 | |||
| ROOF | 2000-01-01 | 7,304 | 7,304 | S/L | 20.0000 | ||||
| ENTRY DOORS | 2001-06-25 | 23,475 | 21,714 | S/L | 20.0000 | 1,174 | |||
| SIDEWALKS | 2002-06-03 | 15,841 | 13,927 | S/L | 20.0000 | 792 | |||
| CONCRETE PADS | 2002-08-22 | 4,750 | 4,117 | S/L | 20.0000 | 237 | |||
| STORAGE ROOM DOORS | 2002-10-17 | 16,206 | 13,910 | S/L | 20.0000 | 810 | |||
| ALUMINUM SLIDING WINDOWS | 2002-12-19 | 22,044 | 18,737 | S/L | 20.0000 | 1,103 | |||
| HEAT PUMPS | 2002-08-22 | 9,460 | 9,460 | S/L | 10.0000 | ||||
| FENCE | 2002-11-09 | 3,452 | 3,452 | S/L | 10.0000 | ||||
| ALUMINUM SLIDING WINDOWS | 2003-02-11 | 45,478 | 38,467 | S/L | 20.0000 | 2,274 | |||
| HEATPUMPS | 2003-08-01 | 7,222 | 7,222 | S/L | 10.0000 | ||||
| INITIAL CONSTRUCTION | 2003-02-01 | 1,003,939 | 424,583 | S/L | 40.0000 | 25,098 | |||
| INITIAL CONSTRUCTION | 2003-05-31 | 1,747,598 | 724,525 | S/L | 40.0000 | 43,690 | |||
| COMMUNITY ROOM | 2003-02-12 | 15,889 | 6,720 | S/L | 40.0000 | 397 | |||
| SOFFIT & GUTTERS | 2004-09-17 | 27,155 | 10,353 | S/L | 40.0000 | 678 | |||
| 22,891,380,736 | 30,279,598,080 | ||||||||
| 31 NEW STEEL DOORS | 2006-05-31 | 10,300 | 6,995 | S/L | 20.0000 | 515 | |||
| PANASONIC 8035 COPIER | 2008-06-17 | 5,995 | 5,995 | S/L | 5.0000 | ||||
| MOLD REMEDIATION, INC. | 2009-06-02 | 52,644 | 37,143 | S/L | 15.0000 | 3,510 | |||
| HEAT PUMPS | 2010-09-16 | 17,100 | 15,818 | S/L | 10.0000 | 1,282 | |||
| HEAT PUMPS | 2011-01-06 | 5,010 | 4,509 | S/L | 10.0000 | 501 | |||
| PAVING | 2011-07-19 | 5,000 | 4,208 | S/L | 10.0000 | 500 | |||
| HVAC UNITS 1C,1D,2D,3A,3B,3C,4C,7B,8B,8C | 2013-02-26 | 22,462 | 15,349 | S/L | 10.0000 | 2,246 | |||
| HVAC UNITS 3D AND 7D | 2013-03-31 | 5,157 | 3,481 | S/L | 10.0000 | 515 | |||
| HVAC UNITS 6C AND 7C | 2013-06-05 | 5,052 | 3,326 | S/L | 10.0000 | 505 | |||
| 37 ELECTRIC PANELS | 2014-06-10 | 40,885 | 5,707 | S/L | 40.0000 | 1,022 | |||
| HVAC UNIT 5C | 2014-01-14 | 1,998 | 1,199 | S/L | 10.0000 | 199 | |||
| HVAC UNITS 2A AND 6D | 2014-02-11 | 6,525 | 3,861 | S/L | 10.0000 | 652 | |||
| HVAC UNITS 8A, 4D, & 3D | 2014-09-19 | 4,957 | 2,602 | S/L | 10.0000 | 496 | |||
| HVAC UNIT 5A | 2014-12-16 | 2,752 | 1,376 | S/L | 10.0000 | 275 | |||
| 24 STORAGE SHEDS | 2014-10-20 | 28,992 | 9,986 | S/L | 15.0000 | 1,933 | |||
| 12 STROAGESHEDS | 2014-10-20 | 14,496 | 4,993 | S/L | 15.0000 | 966 | |||
| PAVING AND ASPHALT | 2015-10-13 | 37,195 | 10,539 | S/L | 15.0000 | 2,479 | |||
| SIDING BUILDINGS 1-4 | 2017-07-28 | 100,388 | 6,065 | S/L | 40.0000 | 2,510 | |||
| NEW ROOF BUILDINGS 1-9 | 2018-07-20 | 133,230 | 6,291 | S/L | 30.0000 | 4,441 | |||
| BUILDING I AND II NEW ROOF | 2018-07-20 | 29,940 | 1,414 | S/L | 30.0000 | 998 | |||
| WATER METER | 2018-09-04 | 6,178 | 549 | S/L | 15.0000 | 412 | |||
| NEW ROOF ON BUILDINGS | 2019-10-30 | 73,700 | 409 | S/L | 30.0000 | 2,457 | |||
| BUILDING 7 SIDING | 2020-11-17 | 35,500 | S/L | 40.0000 | 74 | ||||
| SKEET CLUB RD | 2020-06-24 | 31,952 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 5,071,135 | 2,979,555 | 2,091,580 | 3,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COURT COSTS | 134 | 134 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,271,760 |
| Balance Due | 587,240 |
| Date of Note | 1980-10 |
| Maturity Date | 1931-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0875 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA I - 001 |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 201,020 |
| Balance Due | 98,122 |
| Date of Note | 1980-10 |
| Maturity Date | 1931-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.1075 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA I - 002 |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,502,793 |
| Balance Due | 710,234 |
| Date of Note | 2000-10 |
| Maturity Date | 1940-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0100 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA II |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 274,805 |
| Balance Due | 129,703 |
| Date of Note | 2000-12 |
| Maturity Date | 1940-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0100 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA II |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 818,754 |
| Balance Due | 740,344 |
| Date of Note | 2000-12 |
| Maturity Date | 1940-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0688 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA III |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | USDA-RURAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 191,585 |
| Balance Due | 173,663 |
| Date of Note | 2000-12 |
| Maturity Date | 1940-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0688 |
| Security Provided by Borrower | LAND & BUILDINGS |
| Purpose of Loan | CONSTRUCTION LGA III |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSISTANCE PAYMENTS RECEIVABLE | 3,691 | 2,092 | 2,092 |
| PREPAID EXPENSES | 6,418 | 7,147 | 7,147 |
| TENANT ACCOUNTS RECEIVABLE | 1,011 | 1,333 | 1,333 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MANAGEMENT FEES | 55,424 | 55,424 | ||
| OFFICE SUPPLIES | 18,055 | 18,055 | ||
| TELEPHONE | 10,625 | 10,625 | ||
| REPAIR CONTRACT | 64,566 | 64,566 | ||
| ELECTRIC | 12,383 | 12,383 | ||
| WATER & SEWER | 71,318 | 71,318 | ||
| PAINTING & DECORATING | 2,715 | 2,715 | ||
| EXTERMINATING | 3,839 | 3,839 | ||
| GROUNDS MAINTENANCE | 18,000 | 18,000 | ||
| TRASH REMOVAL | 24,487 | 24,487 | ||
| INSURANCE | 35,712 | 35,712 | ||
| REPAIR MATERIALS | 45,460 | 45,460 | ||
| OTHER ADMINISTRATIVE EXPENSES | 16,098 | 16,098 | ||
| OTHER RENTING EXPENSES | 138 | 138 | ||
| SECURITY CONTRACT | 7,160 | 7,160 | ||
| DONATIONS | 580 | 580 | ||
| DUES | 100 | 100 | ||
| VEHICLE EXPENSE | 350 | 350 | ||
| BAD DEBT EXPENSE | 1,046 | 1,046 | ||
| CHILDREN'S ACTIVITIES | 323 | 323 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT | 850,318 | 850,318 | |
| LAUNDRY RECEIPTS | 7,853 | 7,853 | |
| TENANT CHARGES | 787 | 787 | |
| APPLICATION FEES | 148 | 148 | |
| REIMBURSEMENT | 1,521 | 1,521 | |
| MANAGEMENT REIMBURSEMENT | 27,245 | 27,245 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 36,041 | 36,684 |
| PREPAID RENTS | 2,918 | 1,816 |
| ACCRUED INTEREST | 2,777 | 2,672 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 50,441 | 50,441 | ||
| OTHER TAXES | 3,266 | 3,266 |