| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT ACCOUNTING FEES | 7,920 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| PERSONAL PROPERTY | 2013-01-01 | 184,199 | 7,684 | SL | 10.000000 | 7,684 | 0 | 0 | |
| BUILDINGS | 2011-01-01 | 27,898,991 | 902,256 | SL | 27.000000 | 902,256 | 0 | 0 | |
| INTANGIBLES | 0 | 0 | 0.000000 | 61,629 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ALL DEPRECIABLE ASSETS AND LAND | 7,448,571 | 6,085,393 | 7,149,676 | 7,149,676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,018 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 4,992 |
| Balance Due | 4,992 |
| Date of Note | 2015-01 |
| Maturity Date | 2025-01 |
| Repayment Terms | EXISTING LOAN |
| Interest Rate | 0.050000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | NONE |
| Description of Lender Consideration | LOC |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | SC TELCO |
| Lender's Title | CREDIT UNION |
| Relationship to Insider | NONE |
| Original Amount of Loan | 60,637 |
| Balance Due | 45,850 |
| Date of Note | 2019-03 |
| Maturity Date | 2029-03 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.056000000000 |
| Security Provided by Borrower | 102 MAGWOOD |
| Purpose of Loan | REHAB OF PROPERTY |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 11,500,000 |
| Balance Due | 10,924,610 |
| Date of Note | 2016-01 |
| Maturity Date | 2052-01 |
| Repayment Terms | MONTHLY BOND PAYMENTS |
| Interest Rate | 0.058000000000 |
| Security Provided by Borrower | CF THORNHILL |
| Purpose of Loan | REFINANCE PROPERTY AND CONVERT TO BONDS |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LLC | 16,569,725 | 16,261,314 | 16,261,314 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 263,988 | 0 | 0 | 0 |
| ADVERTISING | 20,003 | 0 | 0 | 0 |
| CREDIT REPORTS | 4,274 | 0 | 0 | 0 |
| BAD DEBT EXPENSE | 62,926 | 0 | 0 | 0 |
| MODEL & GUEST SUITE EXP | 2,771 | 0 | 0 | 0 |
| TELEPHONE | 16,971 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 10,301 | 0 | 0 | 0 |
| MISC ADMIN EXPENSES | 21,806 | 0 | 0 | 0 |
| BANK FEES | 5,098 | 0 | 0 | 0 |
| LATE FEES | 476 | 0 | 0 | 0 |
| AUTO OTHER INSURANCE | 10,538 | 0 | 0 | 0 |
| PROPERTY & LIABILITY INSURANCE | 128,469 | 0 | 0 | 0 |
| PROGRAM EXPENSES | 13,583 | 0 | 0 | 0 |
| UTILITIES | 529,175 | 0 | 0 | 0 |
| CORPORATE RENTAL EXPENSE | 2,078 | 0 | 0 | 0 |
| JANITORIAL & CLEANING SUPPLIES | 94,538 | 0 | 0 | 0 |
| REFUSE REMOVAL | 26,089 | 0 | 0 | 0 |
| EXTERMINATING | 19,696 | 0 | 0 | 0 |
| SECURITY | 29,145 | 0 | 0 | 0 |
| GROUNDS & LANDSCAPING | 88,239 | 0 | 0 | 0 |
| REPAIRS - PROPERTIES | 798,692 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - NONINVESTMENT PROPERTY | 5,187,012 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID EXPENSES AND SECURITY DEPOSITS | 65,230 | 68,457 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 35,375 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 46,832 | 0 | 0 | 0 |
| REAL ESTATE TAXES - SEWER FEES | 3,618 | 0 | 0 | 0 |