| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 91,206 | 45,603 | 45,603 |
| 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 | 2016-03-31 | 11,003,701 | NC | 0 % | 0 | 0 | |||
| APT BLDGS | 2016-03-31 | 21,996,299 | 3,799,359 | SL | 27.500000000000 | 799,865 | 799,865 | ||
| ALADDIN CAMELOT PERSONAL PROPERTY | 2016-03-31 | 152,850 | 145,208 | SL | 5.000000000000 | 7,642 | 7,642 | ||
| POOL DEMO & FILL | 2016-03-31 | 41,063 | NC | 0 % | 0 | 0 | |||
| DOOR | 2016-03-31 | 551 | 95 | SL | 27.500000000000 | 20 | 20 | ||
| LIGHTS | 2016-03-31 | 16,111 | 2,783 | SL | 27.500000000000 | 586 | 586 | ||
| GUTTERS | 2016-03-31 | 8,783 | 1,515 | SL | 27.500000000000 | 319 | 319 | ||
| DECKS | 2016-03-31 | 2,234 | 385 | SL | 27.500000000000 | 81 | 81 | ||
| GUTTERS | 2016-03-31 | 7,069 | 1,221 | SL | 27.500000000000 | 257 | 257 | ||
| NEW DOOR | 2016-03-31 | 608 | 105 | SL | 27.500000000000 | 22 | 22 | ||
| DECK IMPROVEMENTS | 2016-03-31 | 2,529 | 437 | SL | 27.500000000000 | 92 | 92 | ||
| GUTTERS | 2016-03-31 | 1,844 | 318 | SL | 27.500000000000 | 67 | 67 | ||
| GUTTERS | 2016-03-31 | 2,056 | 356 | SL | 27.500000000000 | 75 | 75 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 68,420 | 11,818 | SL | 27.500000000000 | 2,488 | 2,488 | ||
| GAS FURNACE | 2016-03-31 | 3,428 | 594 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 151,471 | 26,163 | SL | 27.500000000000 | 5,508 | 5,508 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,017 | 11,404 | SL | 27.500000000000 | 2,401 | 2,401 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,744 | 11,528 | SL | 27.500000000000 | 2,427 | 2,427 | ||
| A/C "E" BUILDING | 2016-03-31 | 22,736 | 3,928 | SL | 27.500000000000 | 827 | 827 | ||
| A/C BUILDING "D | 2016-03-31 | 21,431 | 3,700 | SL | 27.500000000000 | 779 | 779 | ||
| A/C S 407 | 2016-03-31 | 8,033 | 1,387 | SL | 27.500000000000 | 292 | 292 | ||
| A/C DECKS | 2016-03-31 | 277,574 | 47,946 | SL | 27.500000000000 | 10,094 | 10,094 | ||
| A/C BUILDING BB | 2016-03-31 | 39,508 | 6,825 | SL | 27.500000000000 | 1,437 | 1,437 | ||
| A/C BLDG P | 2016-03-31 | 17,806 | 3,074 | SL | 27.500000000000 | 647 | 647 | ||
| A/C A1,A2, A3 | 2016-03-31 | 6,711 | 1,159 | SL | 27.500000000000 | 244 | 244 | ||
| A/C BLDG C | 2016-03-31 | 33,398 | 5,767 | SL | 27.500000000000 | 1,214 | 1,214 | ||
| A/C GARAGES | 2016-03-31 | 5,296 | 916 | SL | 27.500000000000 | 193 | 193 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 115,440 | 19,940 | SL | 27.500000000000 | 4,198 | 4,198 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 697,168 | 120,422 | SL | 27.500000000000 | 25,352 | 25,352 | ||
| BULIDING IMPROVEMENTS | 2016-04-30 | 325,491 | 55,235 | SL | 27.500000000000 | 11,836 | 11,836 | ||
| BULIDING IMPROVEMENTS | 2016-05-31 | 224,108 | 37,350 | SL | 27.500000000000 | 8,149 | 8,149 | ||
| BULIDING IMPROVEMENTS | 2016-09-30 | 128,317 | 19,831 | SL | 27.500000000000 | 4,666 | 4,666 | ||
| BULIDING IMPROVEMENTS | 2016-10-31 | 325,768 | 49,358 | SL | 27.500000000000 | 11,846 | 11,846 | ||
| BULIDING IMPROVEMENTS | 2016-11-30 | 116,131 | 17,244 | SL | 27.500000000000 | 4,223 | 4,223 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 313,844 | 45,651 | SL | 27.500000000000 | 11,413 | 11,413 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 129,434 | 22,358 | SL | 27.500000000000 | 4,707 | 4,707 | ||
| BULIDING IMPROVEMENTS | 2016-06-30 | 79,059 | 12,937 | SL | 27.500000000000 | 2,875 | 2,875 | ||
| BULIDING IMPROVEMENTS | 2016-07-31 | 163,403 | 26,244 | SL | 27.500000000000 | 5,942 | 5,942 | ||
| BULIDING IMPROVEMENTS | 2016-08-31 | 330,374 | 52,061 | SL | 27.500000000000 | 12,014 | 12,014 | ||
| ALADDIN CAMELOT BUILDING IMPROVEMENTS | 2017-12-31 | 2,386,323 | 260,325 | SL | 27.500000000000 | 86,775 | 86,775 | ||
| LAND | 2016-03-31 | 940,365 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,809,635 | 312,574 | SL | 27.500000000000 | 65,805 | 65,805 | ||
| MULLEN COVE PERSONAL PROPERTY | 2016-03-31 | 3,819 | 3,629 | SL | 5.000000000000 | 190 | 190 | ||
| BUILDING IMPROVEMENTS L | 2016-03-31 | 24,012 | 4,147 | SL | 27.500000000000 | 873 | 873 | ||
| SPRINKLER HEADS | 2016-03-31 | 2,313 | 2,199 | SL | 5.000000000000 | 114 | 114 | ||
| GUTTERS | 2016-03-31 | 5,413 | 935 | SL | 27.500000000000 | 197 | 197 | ||
| ROOF | 2016-03-31 | 37,585 | 6,493 | SL | 27.500000000000 | 1,367 | 1,367 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,656 | 803 | SL | 27.500000000000 | 169 | 169 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,914 | 1,368 | SL | 27.500000000000 | 288 | 288 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,449 | 594 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,508 | 608 | SL | 27.500000000000 | 128 | 128 | ||
| ASPHALT PROPERTY PARKING LOT | 2016-08-30 | 9,407 | 2,717 | SL | 15.000000000000 | 627 | 627 | ||
| MULLEN COVE - C3, C5 & A10 FULL APARTMENT TURNS | 2017-12-31 | 18,704 | 2,040 | SL | 27.500000000000 | 680 | 680 | ||
| LAND | 2016-03-31 | 284,198 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,465,802 | 253,184 | SL | 27.500000000000 | 53,302 | 53,302 | ||
| LAND | 2016-03-31 | 155,605 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 544,395 | 94,031 | SL | 27.500000000000 | 19,796 | 19,796 | ||
| LAND | 2016-03-31 | 139,804 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 580,196 | 100,216 | SL | 27.500000000000 | 21,098 | 21,098 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,181 | SL | 5.000000000000 | 272 | 272 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,181 | SL | 5.000000000000 | 272 | 272 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,182 | SL | 5.000000000000 | 271 | 271 | ||
| BUILDING IMPROVEMENTS | 2016-03-31 | 58,102 | 10,037 | SL | 27.500000000000 | 2,113 | 2,113 | ||
| FIRE CONTROL PANEL | 2016-03-31 | 3,195 | 2,166 | SL | 7.000000000000 | 456 | 456 | ||
| PARKING LOT IMPROVEMENT | 2016-03-31 | 8,920 | 2,826 | SL | 15.000000000000 | 595 | 595 | ||
| ROOF | 2016-03-31 | 26,248 | 4,532 | SL | 27.500000000000 | 954 | 954 | ||
| FENCING | 2016-03-31 | 911 | 289 | SL | 15.000000000000 | 61 | 61 | ||
| CAPITALIZED IMPROVEMENT | 2016-03-31 | 7,114 | 1,230 | SL | 27.500000000000 | 259 | 259 | ||
| CAPITALIZED LABOR | 2016-03-31 | 14,070 | 2,432 | SL | 27.500000000000 | 512 | 512 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,132 | 1,059 | SL | 27.500000000000 | 223 | 223 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,236 | 1,078 | SL | 27.500000000000 | 227 | 227 | ||
| SANDMAN 1, BLDG C,NEW ROOF | 2017-04-30 | 21,564 | 2,875 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN I, BLDG B, NEW ROOF | 2017-05-05 | 21,564 | 2,875 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN - 4,8,B7 & D6 FULL APARTMENT TURNS | 2017-12-31 | 28,908 | 3,153 | SL | 27.500000000000 | 1,051 | 1,051 | ||
| LAND | 2016-03-31 | 1,245,835 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 4,354,165 | 752,082 | SL | 27.500000000000 | 158,333 | 158,333 | ||
| LAND | 2016-03-31 | 460,993 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,339,007 | 231,282 | SL | 27.500000000000 | 48,691 | 48,691 | ||
| LAND | 2016-03-31 | 618,278 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 129,722 | 22,406 | SL | 27.500000000000 | 4,717 | 4,717 | ||
| LAND | 2016-03-31 | 458,355 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,041,645 | 179,921 | SL | 27.500000000000 | 37,878 | 37,878 | ||
| LAND | 2016-03-31 | 5,220,723 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 22,779,277 | 3,934,601 | SL | 27.500000000000 | 828,337 | 828,337 | ||
| LAND | 2016-03-31 | 95,587 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 59,413 | 18,513 | SL | 27.500000000000 | 2,160 | 2,160 | ||
| LAND | 2016-03-31 | 531,658 | NC | 0 % | 0 | 0 | |||
| SIDING AND LABOR | 2016-03-31 | 78,971 | 13,642 | SL | 27.500000000000 | 2,872 | 2,872 | ||
| BLUE BIRD PERSONAL PROPERTY | 2016-03-31 | 10,533 | 10,008 | SL | 5.000000000000 | 525 | 525 | ||
| CANARY PERSONAL PROPERTY | 2016-03-31 | 3,394 | 3,225 | SL | 5.000000000000 | 169 | 169 | ||
| DEUCES PERSONAL PROPERTY | 2016-03-31 | 3,025 | 2,874 | SL | 5.000000000000 | 151 | 151 | ||
| GOLDEN TERRACE PERSONAL PROPERTY | 2016-03-31 | 1,591 | 1,511 | SL | 5.000000000000 | 80 | 80 | ||
| LAKESHORE PERSONAL PROPERTY | 2016-03-31 | 60,322 | 57,304 | SL | 5.000000000000 | 3,018 | 3,018 | ||
| PARKING LOT IMPROVEMENT | 2016-03-31 | 2,886 | 912 | SL | 15.000000000000 | 192 | 192 | ||
| ELECTRIC METER & LABOR | 2016-03-31 | 15,918 | 2,750 | SL | 27.500000000000 | 579 | 579 | ||
| DOORS, FRAMING & LABOR | 2016-03-31 | 33,919 | 5,857 | SL | 27.500000000000 | 1,233 | 1,233 | ||
| ROOF & LABOR | 2016-03-31 | 321,738 | 55,575 | SL | 27.500000000000 | 11,700 | 11,700 | ||
| FIRE ALARM PANEL | 2016-03-31 | 8,380 | 5,686 | SL | 7.000000000000 | 1,197 | 1,197 | ||
| APARTMENT FURNISHINGS | 2016-03-31 | 46,451 | 44,128 | SL | 5.000000000000 | 2,323 | 2,323 | ||
| PARKING LOT PAVING | 2016-03-31 | 6,564 | 2,080 | SL | 15.000000000000 | 438 | 438 | ||
| GARAGE DOOR | 2016-03-31 | 598 | 104 | SL | 27.500000000000 | 22 | 22 | ||
| GARAGE ROOF | 2016-03-31 | 3,055 | 527 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 11,252 | 1,943 | SL | 27.500000000000 | 409 | 409 | ||
| CAPITALIZED LABOR | 2016-03-31 | 20,665 | 3,568 | SL | 27.500000000000 | 751 | 751 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,007 | 1,558 | SL | 27.500000000000 | 328 | 328 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,159 | 1,582 | SL | 27.500000000000 | 333 | 333 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,139 | 716 | SL | 27.500000000000 | 151 | 151 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,035 | 1,216 | SL | 27.500000000000 | 256 | 256 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,066 | 528 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,118 | 537 | SL | 27.500000000000 | 113 | 113 | ||
| CAPITALIZED LABOR | 2016-03-31 | 5,276 | 912 | SL | 27.500000000000 | 192 | 192 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,300 | 399 | SL | 27.500000000000 | 84 | 84 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,338 | 404 | SL | 27.500000000000 | 85 | 85 | ||
| PARKING LOT PAVING | 2016-03-31 | 2,138 | 679 | SL | 15.000000000000 | 143 | 143 | ||
| ROOF | 2016-03-31 | 20,517 | 3,544 | SL | 27.500000000000 | 746 | 746 | ||
| VENT/CHIMNEYS | 2016-03-31 | 12,170 | 2,104 | SL | 27.500000000000 | 443 | 443 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 1,940 | 337 | SL | 27.500000000000 | 71 | 71 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,375 | 1,102 | SL | 27.500000000000 | 232 | 232 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,779 | 480 | SL | 27.500000000000 | 101 | 101 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,826 | 489 | SL | 27.500000000000 | 103 | 103 | ||
| PARKING LOT | 2016-03-31 | 26,101 | 8,265 | SL | 15.000000000000 | 1,740 | 1,740 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 90,953 | 15,709 | SL | 27.500000000000 | 3,307 | 3,307 | ||
| PANEL & BREAKER | 2016-03-31 | 1,760 | 304 | SL | 27.500000000000 | 64 | 64 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 49,796 | 8,602 | SL | 27.500000000000 | 1,811 | 1,811 | ||
| CAPITALIZED LABOR | 2016-03-31 | 97,170 | 16,782 | SL | 27.500000000000 | 3,533 | 3,533 | ||
| CAPITALIZED LABOR | 2016-03-31 | 42,351 | 7,315 | SL | 27.500000000000 | 1,540 | 1,540 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,067 | 7,439 | SL | 27.500000000000 | 1,566 | 1,566 | ||
| CIP PLACED IN SERVICE AFTER | 2016-03-31 | 3,586,039 | 619,405 | SL | 27.500000000000 | 130,401 | 130,401 | ||
| RESTAKE CROSSWALK | 2016-03-31 | 703 | 223 | SL | 15.000000000000 | 47 | 47 | ||
| CAPITALIZED LABOR | 2016-03-31 | 4,190 | 722 | SL | 27.500000000000 | 152 | 152 | ||
| CIP PLACED IN SERVICE FROM | 2016-03-31 | 1,952,055 | 337,174 | SL | 27.500000000000 | 70,984 | 70,984 | ||
| REMODEL FROM WATER DAMAGE | 2016-03-31 | 14,767 | 2,551 | SL | 27.500000000000 | 537 | 537 | ||
| LAKESHORE OFFICE REMODEL | 2016-03-31 | 14,510 | 2,508 | SL | 27.500000000000 | 528 | 528 | ||
| SWAN PARKING LOT | 2016-03-31 | 338,701 | 107,255 | SL | 15.000000000000 | 22,580 | 22,580 | ||
| KITCHEN AND BATHROOMS | 2016-05-31 | 5,255 | 875 | SL | 27.500000000000 | 191 | 191 | ||
| BUILDING IMPROVEMENTS | 2016-06-22 | 7,130 | 1,166 | SL | 27.500000000000 | 259 | 259 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-09-14 | 41,949 | 6,608 | SL | 27.500000000000 | 1,525 | 1,525 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-10-12 | 39,588 | 6,120 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-11-01 | 39,588 | 6,000 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BLUE BIRD APARTMENT TURN, B34 | 2017-12-31 | 6,018 | 657 | SL | 27.500000000000 | 219 | 219 | ||
| LAKESHORE BLDG C -REPLACE ROOF | 2017-05-19 | 31,833 | 4,149 | SL | 27.500000000000 | 1,158 | 1,158 | ||
| LAKESHORE BLDG L -REPLACE ROOF | 2017-05-27 | 31,591 | 4,117 | SL | 27.500000000000 | 1,149 | 1,149 | ||
| LAKESHORE BLDG R, REPLACED ROOF | 2017-10-12 | 29,720 | 3,513 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE BLDG D, NEW ROOF | 2017-10-30 | 29,098 | 3,350 | SL | 27.500000000000 | 1,058 | 1,058 | ||
| LAKESHORE BUILDING IMPROVEMENTS | 2017-12-31 | 42,300 | 4,614 | SL | 27.500000000000 | 1,538 | 1,538 | ||
| LAKESHORE BLDG B, REPLACE ROOF | 2017-12-10 | 12,556 | 1,409 | SL | 27.500000000000 | 457 | 457 | ||
| REPAIR CHIMNEY BOX ON BUILDING S,T,U, AND V | 2018-01-20 | 5,275 | 560 | SL | 27.500000000000 | 192 | 192 | ||
| DECKS 1, BLD AA | 2018-01-30 | 12,882 | 1,365 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG BB | 2018-01-30 | 12,882 | 1,365 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG CC | 2018-01-31 | 12,882 | 1,365 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG DD | 2018-01-31 | 12,882 | 1,365 | SL | 27.500000000000 | 468 | 468 | ||
| REC ROOM REMODEL | 2018-02-05 | 9,946 | 1,056 | SL | 27.500000000000 | 362 | 362 | ||
| REPLACED RAILING AT COURT YARD NEAR BLDG O,Q,R,S & T | 2018-02-15 | 15,325 | 1,625 | SL | 27.500000000000 | 557 | 557 | ||
| APARTMENT TURNS | 2018-12-31 | 2,147,292 | 156,166 | SL | 27.500000000000 | 78,083 | 78,083 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 245,491 | 17,854 | SL | 27.500000000000 | 8,927 | 8,927 | ||
| ELECTRICAL UPDATE | 2018-12-31 | 71,915 | 5,230 | SL | 27.500000000000 | 2,615 | 2,615 | ||
| HANDRAILS | 2018-12-31 | 12,445 | 906 | SL | 27.500000000000 | 453 | 453 | ||
| HVAC | 2018-12-31 | 13,386 | 974 | SL | 27.500000000000 | 487 | 487 | ||
| REC ROOM REMODEL | 2018-12-31 | 17,631 | 1,282 | SL | 27.500000000000 | 641 | 641 | ||
| ROOF BLDG S | 2018-12-31 | 18,854 | 1,372 | SL | 27.500000000000 | 686 | 686 | ||
| WINDOWS | 2018-12-31 | 23,751 | 1,728 | SL | 27.500000000000 | 864 | 864 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 32,907 | 2,394 | SL | 27.500000000000 | 1,197 | 1,197 | ||
| APT TURNS | 2018-12-31 | 36,567 | 2,660 | SL | 27.500000000000 | 1,330 | 1,330 | ||
| MULLEN COVE REPLACE DECKS #5 & #8 OF BUILDING B | 2018-06-13 | 11,979 | 1,126 | SL | 27.500000000000 | 436 | 436 | ||
| 12.31.18 CIP TO BUILDINGS FOR APARTMENT TURNS | 2018-12-31 | 48,834 | 3,552 | SL | 27.500000000000 | 1,776 | 1,776 | ||
| BLUE BIRD APARTMENT TURN | 2018-12-31 | 103,287 | 7,512 | SL | 27.500000000000 | 3,756 | 3,756 | ||
| CANARY APARTMENT TURNS | 2018-12-31 | 63,259 | 4,600 | SL | 27.500000000000 | 2,300 | 2,300 | ||
| DEUCES APARTMENT TURNS | 2018-12-31 | 20,647 | 1,502 | SL | 27.500000000000 | 751 | 751 | ||
| DEUCES SIDING | 2018-12-31 | 5,313 | 386 | SL | 27.500000000000 | 193 | 193 | ||
| LAKESHORE DISABLED & VISITOR PARKING | 2018-12-31 | 7,663 | 1,022 | SL | 15.000000000000 | 511 | 511 | ||
| LAKESHORE BLDG K ROOF REPLACED | 2018-03-05 | 13,013 | 1,340 | SL | 27.500000000000 | 473 | 473 | ||
| LAKESHORE BLDG J, REPLACED ROOF | 2018-03-21 | 38,485 | 3,848 | SL | 27.500000000000 | 1,399 | 1,399 | ||
| LAKESHORE BLDG P, 3 & 5, REBUILD DECKS | 2018-05-02 | 14,287 | 1,386 | SL | 27.500000000000 | 520 | 520 | ||
| LAKESHORE APARTMENT TURNS | 2018-12-31 | 236,253 | 17,182 | SL | 27.500000000000 | 8,591 | 8,591 | ||
| DELL POWEREDGE T330 TOWER SERVER | 2019-04-02 | 5,646 | 1,976 | SL | 5.000000000000 | 1,129 | 1,129 | ||
| BUILDING FF ROOF REPLACEMENT | 2019-05-05 | 14,602 | 885 | SL | 27.500000000000 | 531 | 531 | ||
| BUILDING GG & HH ROOF REPLACEMENT | 2019-05-14 | 31,738 | 1,923 | SL | 27.500000000000 | 1,154 | 1,154 | ||
| ALADDIN CENTER HVAC REPLACEMENT | 2019-05-22 | 88,891 | 5,118 | SL | 27.500000000000 | 3,232 | 3,232 | ||
| BUILDING I ROOF REPLACEMENT | 2019-05-26 | 12,613 | 727 | SL | 27.500000000000 | 459 | 459 | ||
| BUILDING EE ROOF REPLACEMENT | 2019-06-04 | 11,425 | 657 | SL | 27.500000000000 | 415 | 415 | ||
| BUILDING F ROOF REPLACEMENT | 2019-06-18 | 14,432 | 787 | SL | 27.500000000000 | 525 | 525 | ||
| BUILDING K ROOF REPLACEMENT | 2019-06-23 | 16,644 | 908 | SL | 27.500000000000 | 605 | 605 | ||
| BUILDING H & G ROOF REPLACEMENT | 2019-07-01 | 33,730 | 1,840 | SL | 27.500000000000 | 1,227 | 1,227 | ||
| BUILDING L ROOF REPLACEMENT | 2019-07-10 | 16,644 | 908 | SL | 27.500000000000 | 605 | 605 | ||
| TH 77-100 ROOF REPLACEMENT | 2019-10-24 | 51,928 | 2,203 | SL | 27.500000000000 | 1,888 | 1,888 | ||
| TH 165-181 ROOF REPLACEMENT | 2019-11-06 | 37,131 | 1,575 | SL | 27.500000000000 | 1,350 | 1,350 | ||
| BUILDING D ROOF REPLACEMENT | 2019-11-21 | 19,586 | 771 | SL | 27.500000000000 | 712 | 712 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 1,317,794 | 47,920 | SL | 27.500000000000 | 47,920 | 47,920 | ||
| BEAUTY SALON REMODEL | 2019-12-31 | 9,355 | 340 | SL | 27.500000000000 | 340 | 340 | ||
| NEW CONDUIT AND CONDUCTORS 2019 | 2019-12-31 | 5,781 | 210 | SL | 27.500000000000 | 210 | 210 | ||
| MAILBOX REMOVAL AND REPAIR | 2019-12-31 | 9,750 | 355 | SL | 27.500000000000 | 355 | 355 | ||
| BUILDING B ROOF REPLACEMENT | 2019-03-21 | 15,571 | 991 | SL | 27.500000000000 | 566 | 566 | ||
| BUILDING A ROOF REPLACEMENT | 2019-03-29 | 31,784 | 2,023 | SL | 27.500000000000 | 1,156 | 1,156 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 51,862 | 1,886 | SL | 27.500000000000 | 1,886 | 1,886 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 34,126 | 1,241 | SL | 27.500000000000 | 1,241 | 1,241 | ||
| BLUE BIRD APARTMENT TURN | 2019-12-31 | 177,268 | 6,446 | SL | 27.500000000000 | 6,446 | 6,446 | ||
| CANARY APARTMENT TURNS | 2019-12-31 | 25,685 | 934 | SL | 27.500000000000 | 934 | 934 | ||
| DEUCES REPLACED SEWER LINE | 2019-05-24 | 8,320 | 479 | SL | 27.500000000000 | 303 | 303 | ||
| DEUCES APARTMENT TURNS | 2019-12-31 | 18,870 | 686 | SL | 27.500000000000 | 686 | 686 | ||
| GOLDEN TERRACE BUILDING C & G ROOF REPLACEMENT | 2019-07-19 | 16,558 | 853 | SL | 27.500000000000 | 602 | 602 | ||
| GOLDEN TERRACE APARTMENT TURNS | 2019-12-31 | 82,255 | 2,991 | SL | 27.500000000000 | 2,991 | 2,991 | ||
| LAKESHORE BUILDING T REPLACED 12 DECKS | 2019-07-29 | 68,276 | 3,517 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 19-52 ROOF REPLACEMENT | 2019-08-04 | 16,010 | 825 | SL | 27.500000000000 | 582 | 582 | ||
| LAKESHORE BUILDING Q ROOF REPLACEMENT | 2019-08-04 | 5,918 | 305 | SL | 27.500000000000 | 215 | 215 | ||
| LAKESHORE GARAGES 7-18 ROOF REPLACEMENT | 2019-08-04 | 12,913 | 666 | SL | 27.500000000000 | 470 | 470 | ||
| LAKESHORE BUILDING T ROOF REPLACEMENT | 2019-08-16 | 25,802 | 1,251 | SL | 27.500000000000 | 938 | 938 | ||
| LAKESHORE BUILDING S ROOF REPLACEMENT | 2019-08-19 | 25,968 | 1,259 | SL | 27.500000000000 | 944 | 944 | ||
| LAKESHORE BUILDING S DECK REPLACEMENT | 2019-08-30 | 68,276 | 3,311 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 1-6 ROOF REPLACEMENT | 2019-08-30 | 7,593 | 368 | SL | 27.500000000000 | 276 | 276 | ||
| LAKESHORE APARTMENT TURNS | 2019-12-31 | 571,594 | 20,785 | SL | 27.500000000000 | 20,785 | 20,785 | ||
| ALADDIN CENTER OFFICE BUILDING ROOF REPLACEMENT | 2020-08-17 | 55,202 | 669 | SL | 27.500000000000 | 2,007 | 2,007 | ||
| ALADDIN BLACK ON BLACK SLATLINK FENCE | 2020-12-15 | 94,898 | 527 | SL | 15.000000000000 | 6,327 | 6,327 | ||
| ALADDIN SECURITY DOO REPLACEMENT | 2020-12-15 | 7,390 | 22 | SL | 27.500000000000 | 269 | 269 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 459,877 | SL | 27.500000000000 | 16,723 | 16,723 | |||
| MULLEN COVE BLACK FENCE | 2020-02-19 | 17,865 | 993 | SL | 15.000000000000 | 1,191 | 1,191 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 18,977 | SL | 27.500000000000 | 690 | 690 | |||
| SANDMAN BLACK FENCE | 2020-01-10 | 7,279 | 485 | SL | 15.000000000000 | 485 | 485 | ||
| BUILDING 1, 2 & 3 SIDING REPLACEMENT | 2020-12-22 | 92,766 | SL | 27.500000000000 | 3,373 | 3,373 | |||
| 2020 APARTMENT TURNS | 2020-12-31 | 48,490 | SL | 27.500000000000 | 1,763 | 1,763 | |||
| BLUE BIRD GATE & FENCE | 2020-12-10 | 97,670 | 543 | SL | 15.000000000000 | 6,511 | 6,511 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 107,644 | SL | 27.500000000000 | 3,914 | 3,914 | |||
| CANARY GATE & FENCE | 2020-12-10 | 33,791 | 188 | SL | 15.000000000000 | 2,253 | 2,253 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 33,803 | SL | 27.500000000000 | 1,229 | 1,229 | |||
| GOLDEN TERRACE FENCE AND RETAINING WALL | 2020-09-10 | 47,851 | 1,063 | SL | 15.000000000000 | 3,190 | 3,190 | ||
| LAKESHORE BLACK ON BLACK SLATLINK FENCE | 2020-06-14 | 27,147 | 1,056 | SL | 15.000000000000 | 1,810 | 1,810 | ||
| BUILDING G, REBUILD DECKS, UNITS 9 & 11 | 2020-06-30 | 12,267 | 223 | SL | 27.500000000000 | 446 | 446 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 583,785 | SL | 27.500000000000 | 21,229 | 21,229 | |||
| SUITE 6 - ALADDIN CENTER TURN | 2021-03-31 | 6,520 | SL | 27.500000000000 | 178 | 178 | |||
| ELECTRICAL PANEL REPLACEMENT | 2021-03-31 | 374,621 | SL | 27.500000000000 | 10,217 | 10,217 | |||
| 2021 APARTMENT TURNS | 2021-03-31 | 913,009 | SL | 27.500000000000 | 24,900 | 24,900 | |||
| TH 77 - 181 GUTTER & DOWNSPOUT REPLACEMENT | 2021-06-27 | 14,629 | SL | 15.000000000000 | 488 | 488 | |||
| HEAT PUMP REPLACEMENT 12/5 TON - ALADDIN CENTER | 2021-07-23 | 30,962 | SL | 15.000000000000 | 860 | 860 | |||
| 102-117 ROOF REPLACEMENT | 2021-07-26 | 44,972 | SL | 27.500000000000 | 681 | 681 | |||
| FENCE | 2021-12-31 | 869,164 | SL | 15.000000000000 | 0 | 0 | |||
| BLDGS N, O & Q HANDRAIL REPLACEMENT | 2021-12-31 | 6,943 | SL | 27.500000000000 | 0 | 0 | |||
| SECURITY ENTRANCE REMODELS | 2021-12-31 | 44,206 | SL | 27.500000000000 | 0 | 0 | |||
| 2021 APARTMENT TURNS | 2021-12-31 | 70,744 | SL | 27.500000000000 | 0 | 0 | |||
| 2021 APARTMENT TURNS | 2021-12-31 | 78,538 | SL | 27.500000000000 | 0 | 0 | |||
| FENCE | 2021-12-31 | 28,811 | SL | 15.000000000000 | 0 | 0 | |||
| DOG HOUSE DOOR REPLACEMENT | 2021-12-31 | 5,096 | SL | 27.500000000000 | 0 | 0 | |||
| SIDING REPLACEMENT & PAINT | 2021-12-31 | 122,047 | SL | 27.500000000000 | 0 | 0 | |||
| BLUE BIRD FENCE | 2021-01-25 | 5,436 | SL | 15.000000000000 | 332 | 332 | |||
| BLUE BIRD 2021 APARTMENT TURNS | 2021-12-31 | 23,162 | SL | 27.500000000000 | 0 | 0 | |||
| BLUE BIRD SECURITY DOOR REPLACEMENT | 2021-12-31 | 25,923 | SL | 27.500000000000 | 0 | 0 | |||
| CANARY GUTTER REPLACEMENT | 2021-10-22 | 11,296 | SL | 15.000000000000 | 126 | 126 | |||
| CANARY 2021 APARTMENT TURNS | 2021-12-31 | 23,883 | SL | 27.500000000000 | 0 | 0 | |||
| CANARY ELECTRICAL PANEL REPLACEMENT | 2021-12-31 | 111,157 | SL | 27.500000000000 | 0 | 0 | |||
| FOUR DEUCES 2021 APARTMENT TURNS | 2021-12-31 | 6,276 | SL | 27.500000000000 | 0 | 0 | |||
| GOLDEN TERRACE 2021 APARTMENT TURNS | 2021-12-31 | 60,676 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE R BUILDING DECK REPLACEMENT | 2021-10-04 | 89,189 | SL | 27.500000000000 | 811 | 811 | |||
| LAKESHORE U BUILDING DECK REPLACEMENT | 2021-10-22 | 29,719 | SL | 27.500000000000 | 180 | 180 | |||
| LAKESHORE O BUILDING DECK REPLACEMENT | 2021-12-02 | 44,972 | SL | 27.500000000000 | 136 | 136 | |||
| LAKESHORE 2021 APARTMENT TURNS | 2021-12-31 | 881,047 | SL | 27.500000000000 | 0 | 0 | |||
| SWAN INTERIOR STAIR HANDRAILS | 2021-07-26 | 9,779 | SL | 27.500000000000 | 148 | 148 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY CONTRACTS | AT COST | 7,133,366 | 7,133,366 |
| DCCIX | AT COST | 28,655 | 28,655 |
| EGFIX | AT COST | 188,726 | 188,726 |
| JVLIX | AT COST | 122,130 | 122,130 |
| LDLFX | AT COST | 94,006 | 94,006 |
| LZIEX | AT COST | 65,834 | 65,834 |
| MWTIX | AT COST | 123,191 | 123,191 |
| ODVYX | AT COST | 27,857 | 27,857 |
| OIGYX | AT COST | 76,225 | 76,225 |
| OOSYX | AT COST | 18,840 | 18,840 |
| PHYZX | AT COST | 23,214 | 23,214 |
| POSIX | AT COST | 17,893 | 17,893 |
| SKSRX | AT COST | 13,889 | 13,889 |
| STATE STREET BANK AND TRUST | AT COST | 106 | 106 |
| UMBMX | AT COST | 28,824 | 28,824 |
| US TREASURY BILL | AT COST | 9,895,800 | 9,895,800 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 46,370 | 0 | 46,370 | 46,370 |
| LAND | 476,490 | 0 | 476,490 | 476,490 |
| BLDG | 1,023,510 | 150,902 | 872,608 | 872,608 |
| OFFICE PERSONAL PROPERTY | 6,565 | 6,565 | 0 | |
| 2013 TOYOTA LAND CRUISER - 19280 | 35,780 | 35,780 | 0 | |
| 2006 TOYOTA TACOMA - 72133 | 7,891 | 7,891 | 0 | |
| BAND SAW | 1,283 | 1,054 | 229 | 229 |
| SCREEN TABLE | 2,004 | 1,646 | 358 | 358 |
| ADMIN & CABINET SHOP | 20,839 | 3,072 | 17,767 | 17,767 |
| ADMIN AND CABINET SHOP | 580,888 | 85,644 | 495,244 | 495,244 |
| 2014 UTILITY TRAILER - 30962 | 2,884 | 2,884 | 0 | |
| 2003 FORD F140 - 24509 | 7,535 | 7,535 | 0 | |
| 2008 FORD F2S - 26386 | 6,921 | 6,921 | 0 | |
| 2006 CHEVROLET C2500 - 12982 | 17,450 | 17,450 | 0 | |
| U HAUL 2006 FORD E450 - 83778 | 10,739 | 10,739 | 0 | |
| TOYOTA FORKLIFT | 25,277 | 21,064 | 4,213 | 4,213 |
| 2006 FORD E450 17' TRUCK - 81385 | 10,622 | 10,445 | 177 | 177 |
| 2006 FORD E450 17' TRUCK - 83806 | 10,622 | 10,445 | 177 | 177 |
| 2006 GMC C150 - 64550 | 14,857 | 14,857 | 0 | |
| 2019 BLACK TRAILER | 10,764 | 5,561 | 5,203 | 5,203 |
| 2020 CANTILEVER GATE | 9,014 | 601 | 8,413 | 8,413 |
| 2020 SLIDING TABLE SAW, SCM NOVA S1400 10.5" | 16,183 | 4,046 | 12,137 | 12,137 |
| 2020 NISSAN NV200 - 95556 | 26,352 | 5,710 | 20,642 | 20,642 |
| 2020 NISSAN NV200 - 95316 | 26,352 | 5,710 | 20,642 | 20,642 |
| 2020 NISSAN NV200 - 94890 | 26,350 | 5,709 | 20,641 | 20,641 |
| 2020 FORD ECOSPORT - 78369 | 22,124 | 4,793 | 17,331 | 17,331 |
| 2020 FORD ECOSPORT - 78370 | 22,047 | 4,777 | 17,270 | 17,270 |
| 2020 FORD ECOSPORT - 83248 | 22,012 | 4,769 | 17,243 | 17,243 |
| 2020 FORD ECOSPORT - 90823 | 21,917 | 4,749 | 17,168 | 17,168 |
| 2020 FORD ECOSPORT - 84740 | 20,492 | 4,440 | 16,052 | 16,052 |
| 2021 NISSAN NV200 - 91543 | 26,020 | 4,336 | 21,684 | 21,684 |
| 2021 NISSAN NV200 - 91356 | 26,848 | 4,475 | 22,373 | 22,373 |
| 2021 FORD TRUCK TRANSIT VAN - 16809 | 39,871 | 5,981 | 33,890 | 33,890 |
| 2021 FORD TRUCK TRANSIT VAN - 16810 | 39,883 | 5,982 | 33,901 | 33,901 |
| 2021 FORD TRUCK TRANSIT VAN - 16812 | 39,859 | 5,979 | 33,880 | 33,880 |
| 2021 FORD TRUCK TRANSIT VAN - 16811 | 42,852 | 6,428 | 36,424 | 36,424 |
| 2021 NISSAN NV200 - 93920 | 26,019 | 3,903 | 22,116 | 22,116 |
| 2022 LX600 (DEPOSIT) | 1,000 | 0 | 1,000 | 1,000 |
| AUTOMATED GATE | 26,437 | 1,028 | 25,409 | 25,409 |
| PALLET RACKS | 9,200 | 920 | 8,280 | 8,280 |
| 2020 NISSAN NV200 - 09638 | 25,993 | 4,332 | 21,661 | 21,661 |
| Item No. | 1 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | MULLEN COVE APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 855,780 |
| Date of Note | 2016-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $5,588 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | MULLEN COVE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | ALADDIN-CAMELOT APARTMENTS LLC |
| Relationship to Insider | |
| Original Amount of Loan | 19,000,000 |
| Balance Due | 16,984,453 |
| Date of Note | 2016-02 |
| Maturity Date | 2039-03 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $106,378 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.300000000000 |
| Security Provided by Borrower | ALADDIN-CAMELOT APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | SANDMAN APARTMENTS I, II, III |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 856,448 |
| Date of Note | 2016-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $5,588 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | SANDMAN APARTMENTS I, II, III, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | GRANDBRIDGE REAL ESTATE CAPITAL LLC |
| Lender's Title | LAKESHORE APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 13,950,000 |
| Balance Due | 19,296,945 |
| Date of Note | 2010-10 |
| Maturity Date | 2020-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $80,459 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.600000000000 |
| Security Provided by Borrower | LAKESHORE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | CANARY APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 1,530,000 |
| Balance Due | 1,266,622 |
| Date of Note | 2011-10 |
| Maturity Date | |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $8,776 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | CANARY APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | GOLDEN TERRACE |
| Relationship to Insider | |
| Original Amount of Loan | 1,072,500 |
| Balance Due | 887,876 |
| Date of Note | 2011-10 |
| Maturity Date | 2021-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $6,152 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | GOLDEN TERRACE APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | BLUE BIRD APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 4,515,000 |
| Balance Due | 3,737,777 |
| Date of Note | 2011-10 |
| Maturity Date | 2021-11 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $25,898 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | BLUE BIRD APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | SWAN APARTMENTS |
| Relationship to Insider | |
| Original Amount of Loan | 3,825,000 |
| Balance Due | 3,258,168 |
| Date of Note | 2014-03 |
| Maturity Date | 2024-06 |
| Repayment Terms | 119 MONTHLY INSTALLMENTS OF $25,898 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | SWAN APARTMENTS, LLC PROPERTY |
| Purpose of Loan | REFINANCE - REPAIRS AND UPGRADES TO REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | 92ND STREET BUILDING |
| Relationship to Insider | |
| Original Amount of Loan | 1,200,000 |
| Balance Due | 947,401 |
| Date of Note | 2013-09 |
| Maturity Date | 2020-09 |
| Repayment Terms | 83 MONTHLY INSTALLMENTS OF $6,317 WITH A FINAL BALLOON PAYMENT DUE |
| Interest Rate | 3.900000000000 |
| Security Provided by Borrower | 92ND STREET BUILDING, LLC PROPERTY |
| Purpose of Loan | CONSTRUCTION OF REAL PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | HERITAGE BANK |
| Lender's Title | PPP LOAN |
| Relationship to Insider | |
| Original Amount of Loan | 484,322 |
| Balance Due | 0 |
| Date of Note | 2020-04 |
| Maturity Date | 2022-04 |
| Repayment Terms | 18 MONTHLY INSTALLMENTS OF 1/18TH PRINCIPAL PLUS ACCRUED INTEREST |
| Interest Rate | 1.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PAYCHECK PROTECTION PROGRAM LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH SECURITY DEPOSITS | 592,724 | 609,405 | 609,405 |
| CONSTRUCTION IN PROGRESS | 328,613 | 115,771 | 115,771 |
| LOC LOAN FEES AMORTIZED | 0 | 3,067 | 3,067 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 154,887 | 77,444 | 77,443 | |
| INSURANCE | 551,154 | 551,154 | 0 | |
| SECURITY | 372,383 | 37,238 | 0 | |
| REPAIR AND MAINTENANCE | 1,224,005 | 1,224,005 | 0 | |
| AUTO AND MILEAGE | 64,517 | 64,517 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 17,163 | 17,163 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 30,154 |
| CHANGE IN VALUE OF ANNUITIES | 78,546 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT LIABILITY | 592,724 | 609,405 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 5,898 | 5,898 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 2,043,509 | 2,043,509 | 0 | |
| FOREIGN TAX | 32 | 32 | 0 |