| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 148,071 | 74,036 | 74,035 |
| 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 | 5,399,089 | SL | 27.500000000000 | 799,865 | 799,865 | ||
| ALADDIN CAMELOT PERSONAL PROPERTY | 2016-03-31 | 152,850 | 152,850 | SL | 5.000000000000 | 0 | 0 | ||
| POOL DEMO & FILL | 2016-03-31 | 41,063 | NC | 0 % | 0 | 0 | |||
| DOOR | 2016-03-31 | 551 | 135 | SL | 27.500000000000 | 20 | 20 | ||
| LIGHTS | 2016-03-31 | 16,111 | 3,955 | SL | 27.500000000000 | 586 | 586 | ||
| GUTTERS | 2016-03-31 | 8,783 | 2,153 | SL | 27.500000000000 | 319 | 319 | ||
| DECKS | 2016-03-31 | 2,234 | 547 | SL | 27.500000000000 | 81 | 81 | ||
| GUTTERS | 2016-03-31 | 7,069 | 1,735 | SL | 27.500000000000 | 257 | 257 | ||
| NEW DOOR | 2016-03-31 | 608 | 149 | SL | 27.500000000000 | 22 | 22 | ||
| DECK IMPROVEMENTS | 2016-03-31 | 2,529 | 621 | SL | 27.500000000000 | 92 | 92 | ||
| GUTTERS | 2016-03-31 | 1,844 | 452 | SL | 27.500000000000 | 67 | 67 | ||
| GUTTERS | 2016-03-31 | 2,056 | 506 | SL | 27.500000000000 | 75 | 75 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 68,420 | 16,794 | SL | 27.500000000000 | 2,488 | 2,488 | ||
| GAS FURNACE | 2016-03-31 | 3,428 | 844 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 151,471 | 37,179 | SL | 27.500000000000 | 5,508 | 5,508 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,017 | 16,206 | SL | 27.500000000000 | 2,401 | 2,401 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,744 | 16,382 | SL | 27.500000000000 | 2,427 | 2,427 | ||
| A/C "E" BUILDING | 2016-03-31 | 22,736 | 5,582 | SL | 27.500000000000 | 827 | 827 | ||
| A/C BUILDING "D | 2016-03-31 | 21,431 | 5,258 | SL | 27.500000000000 | 779 | 779 | ||
| A/C S 407 | 2016-03-31 | 8,033 | 1,971 | SL | 27.500000000000 | 292 | 292 | ||
| A/C DECKS | 2016-03-31 | 277,574 | 68,134 | SL | 27.500000000000 | 10,094 | 10,094 | ||
| A/C BUILDING BB | 2016-03-31 | 39,508 | 9,699 | SL | 27.500000000000 | 1,437 | 1,437 | ||
| A/C BLDG P | 2016-03-31 | 17,806 | 4,368 | SL | 27.500000000000 | 647 | 647 | ||
| A/C A1,A2, A3 | 2016-03-31 | 6,711 | 1,647 | SL | 27.500000000000 | 244 | 244 | ||
| A/C BLDG C | 2016-03-31 | 33,398 | 8,195 | SL | 27.500000000000 | 1,214 | 1,214 | ||
| A/C GARAGES | 2016-03-31 | 5,296 | 1,302 | SL | 27.500000000000 | 193 | 193 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 115,440 | 28,336 | SL | 27.500000000000 | 4,198 | 4,198 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 697,168 | 171,126 | SL | 27.500000000000 | 25,352 | 25,352 | ||
| BULIDING IMPROVEMENTS | 2016-04-30 | 325,491 | 78,907 | SL | 27.500000000000 | 11,836 | 11,836 | ||
| BULIDING IMPROVEMENTS | 2016-05-31 | 224,108 | 53,648 | SL | 27.500000000000 | 8,149 | 8,149 | ||
| BULIDING IMPROVEMENTS | 2016-09-30 | 128,317 | 29,163 | SL | 27.500000000000 | 4,666 | 4,666 | ||
| BULIDING IMPROVEMENTS | 2016-10-31 | 325,768 | 73,050 | SL | 27.500000000000 | 11,846 | 11,846 | ||
| BULIDING IMPROVEMENTS | 2016-11-30 | 116,131 | 25,690 | SL | 27.500000000000 | 4,223 | 4,223 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 313,844 | 68,477 | SL | 27.500000000000 | 11,413 | 11,413 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 129,434 | 31,772 | SL | 27.500000000000 | 4,707 | 4,707 | ||
| BULIDING IMPROVEMENTS | 2016-06-30 | 79,059 | 18,687 | SL | 27.500000000000 | 2,875 | 2,875 | ||
| BULIDING IMPROVEMENTS | 2016-07-31 | 163,403 | 38,128 | SL | 27.500000000000 | 5,942 | 5,942 | ||
| BULIDING IMPROVEMENTS | 2016-08-31 | 330,374 | 76,089 | SL | 27.500000000000 | 12,014 | 12,014 | ||
| ALADDIN CAMELOT BUILDING IMPROVEMENTS | 2017-12-31 | 2,386,323 | 433,875 | SL | 27.500000000000 | 86,775 | 86,775 | ||
| LAND | 2016-03-31 | 940,365 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,809,635 | 444,184 | SL | 27.500000000000 | 65,805 | 65,805 | ||
| MULLEN COVE PERSONAL PROPERTY | 2016-03-31 | 3,819 | 3,819 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS L | 2016-03-31 | 24,012 | 5,893 | SL | 27.500000000000 | 873 | 873 | ||
| SPRINKLER HEADS | 2016-03-31 | 2,313 | 2,313 | SL | 5.000000000000 | 0 | 0 | ||
| GUTTERS | 2016-03-31 | 5,413 | 1,329 | SL | 27.500000000000 | 197 | 197 | ||
| ROOF | 2016-03-31 | 37,585 | 9,227 | SL | 27.500000000000 | 1,367 | 1,367 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,656 | 1,141 | SL | 27.500000000000 | 169 | 169 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,914 | 1,944 | SL | 27.500000000000 | 288 | 288 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,449 | 844 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,508 | 864 | SL | 27.500000000000 | 128 | 128 | ||
| MULLEN COVE - C3, C5 & A10 FULL APARTMENT TURNS | 2017-12-31 | 18,704 | 3,400 | SL | 27.500000000000 | 680 | 680 | ||
| LAND | 2016-03-31 | 284,198 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,465,802 | 359,788 | SL | 27.500000000000 | 53,302 | 53,302 | ||
| LAND | 2016-03-31 | 155,605 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 544,395 | 133,623 | SL | 27.500000000000 | 19,796 | 19,796 | ||
| LAND | 2016-03-31 | 139,804 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 580,196 | 142,412 | SL | 27.500000000000 | 21,098 | 21,098 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,453 | SL | 5.000000000000 | 0 | 0 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,453 | SL | 5.000000000000 | 0 | 0 | ||
| SANDMAN PERSONAL PROPERTY | 2016-03-31 | 5,453 | 5,453 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2016-03-31 | 58,102 | 14,263 | SL | 27.500000000000 | 2,113 | 2,113 | ||
| FIRE CONTROL PANEL | 2016-03-31 | 3,195 | 3,078 | SL | 7.000000000000 | 117 | 117 | ||
| ROOF | 2016-03-31 | 26,248 | 6,440 | SL | 27.500000000000 | 954 | 954 | ||
| FENCING | 2016-03-31 | 911 | 411 | SL | 15.000000000000 | 61 | 61 | ||
| CAPITALIZED IMPROVEMENT | 2016-03-31 | 7,114 | 1,748 | SL | 27.500000000000 | 259 | 259 | ||
| CAPITALIZED LABOR | 2016-03-31 | 14,070 | 3,456 | SL | 27.500000000000 | 512 | 512 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,132 | 1,505 | SL | 27.500000000000 | 223 | 223 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,236 | 1,532 | SL | 27.500000000000 | 227 | 227 | ||
| SANDMAN 1, BLDG C,NEW ROOF | 2017-04-30 | 21,564 | 4,443 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN I, BLDG B, NEW ROOF | 2017-05-05 | 21,564 | 4,443 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN - 4,8,B7 & D6 FULL APARTMENT TURNS | 2017-12-31 | 28,908 | 5,255 | 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 | 1,068,748 | SL | 27.500000000000 | 158,333 | 158,333 | ||
| LAND | 2016-03-31 | 460,993 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,339,007 | 328,664 | SL | 27.500000000000 | 48,691 | 48,691 | ||
| LAND | 2016-03-31 | 458,355 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,041,645 | 255,677 | 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 | 5,591,275 | SL | 27.500000000000 | 828,337 | 828,337 | ||
| LAND | 2016-03-31 | 95,587 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 59,413 | 22,833 | 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 | 19,386 | SL | 27.500000000000 | 2,872 | 2,872 | ||
| BLUE BIRD PERSONAL PROPERTY | 2016-03-31 | 10,533 | 10,533 | SL | 5.000000000000 | 0 | 0 | ||
| CANARY PERSONAL PROPERTY | 2016-03-31 | 3,394 | 3,394 | SL | 5.000000000000 | 0 | 0 | ||
| GOLDEN TERRACE PERSONAL PROPERTY | 2016-03-31 | 1,591 | 1,591 | SL | 5.000000000000 | 0 | 0 | ||
| LAKESHORE PERSONAL PROPERTY | 2016-03-31 | 60,322 | 60,322 | SL | 5.000000000000 | 0 | 0 | ||
| DOORS, FRAMING & LABOR | 2016-03-31 | 33,919 | 8,323 | SL | 27.500000000000 | 1,233 | 1,233 | ||
| ROOF & LABOR | 2016-03-31 | 321,738 | 78,975 | SL | 27.500000000000 | 11,700 | 11,700 | ||
| FIRE ALARM PANEL | 2016-03-31 | 8,380 | 8,080 | SL | 7.000000000000 | 300 | 300 | ||
| APARTMENT FURNISHINGS | 2016-03-31 | 46,451 | 46,451 | SL | 5.000000000000 | 0 | 0 | ||
| GARAGE DOOR | 2016-03-31 | 598 | 148 | SL | 27.500000000000 | 22 | 22 | ||
| GARAGE ROOF | 2016-03-31 | 3,055 | 749 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 11,252 | 2,761 | SL | 27.500000000000 | 409 | 409 | ||
| CAPITALIZED LABOR | 2016-03-31 | 20,665 | 5,070 | SL | 27.500000000000 | 751 | 751 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,007 | 2,214 | SL | 27.500000000000 | 328 | 328 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,159 | 2,248 | SL | 27.500000000000 | 333 | 333 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,139 | 1,018 | SL | 27.500000000000 | 151 | 151 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,035 | 1,728 | SL | 27.500000000000 | 256 | 256 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,066 | 750 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,118 | 763 | SL | 27.500000000000 | 113 | 113 | ||
| ROOF | 2016-03-31 | 20,517 | 5,036 | SL | 27.500000000000 | 746 | 746 | ||
| VENT/CHIMNEYS | 2016-03-31 | 12,170 | 2,990 | SL | 27.500000000000 | 443 | 443 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 1,940 | 479 | SL | 27.500000000000 | 71 | 71 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,375 | 1,566 | SL | 27.500000000000 | 232 | 232 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,779 | 682 | SL | 27.500000000000 | 101 | 101 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,826 | 695 | SL | 27.500000000000 | 103 | 103 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 90,953 | 22,323 | SL | 27.500000000000 | 3,307 | 3,307 | ||
| PANEL & BREAKER | 2016-03-31 | 1,760 | 432 | SL | 27.500000000000 | 64 | 64 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 49,796 | 12,224 | SL | 27.500000000000 | 1,811 | 1,811 | ||
| CAPITALIZED LABOR | 2016-03-31 | 97,170 | 23,848 | SL | 27.500000000000 | 3,533 | 3,533 | ||
| CAPITALIZED LABOR | 2016-03-31 | 42,351 | 10,395 | SL | 27.500000000000 | 1,540 | 1,540 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,067 | 10,571 | SL | 27.500000000000 | 1,566 | 1,566 | ||
| CIP PLACED IN SERVICE AFTER | 2016-03-31 | 3,586,039 | 880,207 | SL | 27.500000000000 | 130,401 | 130,401 | ||
| RESTAKE CROSSWALK | 2016-03-31 | 703 | 317 | SL | 15.000000000000 | 47 | 47 | ||
| CAPITALIZED LABOR | 2016-03-31 | 4,190 | 1,026 | SL | 27.500000000000 | 152 | 152 | ||
| CIP PLACED IN SERVICE FROM | 2016-03-31 | 1,952,055 | 479,142 | SL | 27.500000000000 | 70,984 | 70,984 | ||
| REMODEL FROM WATER DAMAGE | 2016-03-31 | 14,767 | 3,625 | SL | 27.500000000000 | 537 | 537 | ||
| LAKESHORE OFFICE REMODEL | 2016-03-31 | 14,510 | 3,564 | SL | 27.500000000000 | 528 | 528 | ||
| SWAN PARKING LOT | 2016-03-31 | 338,701 | 152,415 | SL | 15.000000000000 | 22,580 | 22,580 | ||
| KITCHEN AND BATHROOMS | 2016-05-31 | 5,255 | 1,257 | SL | 27.500000000000 | 191 | 191 | ||
| BUILDING IMPROVEMENTS | 2016-06-22 | 7,130 | 1,684 | SL | 27.500000000000 | 259 | 259 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-09-14 | 41,949 | 9,658 | SL | 27.500000000000 | 1,525 | 1,525 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-10-12 | 39,588 | 9,000 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-11-01 | 39,588 | 8,880 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BLUE BIRD APARTMENT TURN, B34 | 2017-12-31 | 6,018 | 1,095 | SL | 27.500000000000 | 219 | 219 | ||
| LAKESHORE BLDG C -REPLACE ROOF | 2017-05-19 | 31,833 | 6,465 | SL | 27.500000000000 | 1,158 | 1,158 | ||
| LAKESHORE BLDG L -REPLACE ROOF | 2017-05-27 | 31,591 | 6,415 | SL | 27.500000000000 | 1,149 | 1,149 | ||
| LAKESHORE BLDG R, REPLACED ROOF | 2017-10-12 | 29,720 | 5,675 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE BLDG D, NEW ROOF | 2017-10-30 | 29,098 | 5,466 | SL | 27.500000000000 | 1,058 | 1,058 | ||
| LAKESHORE BUILDING IMPROVEMENTS | 2017-12-31 | 42,300 | 7,690 | SL | 27.500000000000 | 1,538 | 1,538 | ||
| LAKESHORE BLDG B, REPLACE ROOF | 2017-12-10 | 12,556 | 2,323 | SL | 27.500000000000 | 457 | 457 | ||
| REPAIR CHIMNEY BOX ON BUILDING S,T,U, AND V | 2018-01-20 | 5,275 | 944 | SL | 27.500000000000 | 192 | 192 | ||
| DECKS 1, BLD AA | 2018-01-30 | 12,882 | 2,301 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG BB | 2018-01-30 | 12,882 | 2,301 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG CC | 2018-01-31 | 12,882 | 2,301 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG DD | 2018-01-31 | 12,882 | 2,301 | SL | 27.500000000000 | 468 | 468 | ||
| REC ROOM REMODEL | 2018-02-05 | 9,946 | 1,780 | SL | 27.500000000000 | 362 | 362 | ||
| REPLACED RAILING AT COURT YARD NEAR BLDG O,Q,R,S & T | 2018-02-15 | 15,325 | 2,739 | SL | 27.500000000000 | 557 | 557 | ||
| APARTMENT TURNS | 2018-12-31 | 2,147,292 | 312,332 | SL | 27.500000000000 | 78,083 | 78,083 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 245,491 | 35,708 | SL | 27.500000000000 | 8,927 | 8,927 | ||
| ELECTRICAL UPDATE | 2018-12-31 | 71,915 | 10,460 | SL | 27.500000000000 | 2,615 | 2,615 | ||
| HANDRAILS | 2018-12-31 | 12,445 | 1,812 | SL | 27.500000000000 | 453 | 453 | ||
| HVAC | 2018-12-31 | 13,386 | 1,948 | SL | 27.500000000000 | 487 | 487 | ||
| REC ROOM REMODEL | 2018-12-31 | 17,631 | 2,564 | SL | 27.500000000000 | 641 | 641 | ||
| ROOF BLDG S | 2018-12-31 | 18,854 | 2,744 | SL | 27.500000000000 | 686 | 686 | ||
| WINDOWS | 2018-12-31 | 23,751 | 3,456 | SL | 27.500000000000 | 864 | 864 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 32,907 | 4,788 | SL | 27.500000000000 | 1,197 | 1,197 | ||
| APT TURNS | 2018-12-31 | 36,567 | 5,320 | SL | 27.500000000000 | 1,330 | 1,330 | ||
| MULLEN COVE REPLACE DECKS #5 & #8 OF BUILDING B | 2018-06-13 | 11,979 | 1,998 | SL | 27.500000000000 | 436 | 436 | ||
| 12.31.18 CIP TO BUILDINGS FOR APARTMENT TURNS | 2018-12-31 | 48,834 | 7,104 | SL | 27.500000000000 | 1,776 | 1,776 | ||
| BLUE BIRD APARTMENT TURN | 2018-12-31 | 103,287 | 15,024 | SL | 27.500000000000 | 3,756 | 3,756 | ||
| CANARY APARTMENT TURNS | 2018-12-31 | 63,259 | 9,200 | SL | 27.500000000000 | 2,300 | 2,300 | ||
| LAKESHORE BLDG K ROOF REPLACED | 2018-03-05 | 13,013 | 2,286 | SL | 27.500000000000 | 473 | 473 | ||
| LAKESHORE BLDG J, REPLACED ROOF | 2018-03-21 | 38,485 | 6,646 | SL | 27.500000000000 | 1,399 | 1,399 | ||
| LAKESHORE BLDG P, 3 & 5, REBUILD DECKS | 2018-05-02 | 14,287 | 2,426 | SL | 27.500000000000 | 520 | 520 | ||
| LAKESHORE APARTMENT TURNS | 2018-12-31 | 236,253 | 34,364 | SL | 27.500000000000 | 8,591 | 8,591 | ||
| DELL POWEREDGE T330 TOWER SERVER | 2019-04-02 | 5,646 | 4,234 | SL | 5.000000000000 | 1,129 | 1,129 | ||
| BUILDING FF ROOF REPLACEMENT | 2019-05-05 | 14,602 | 1,947 | SL | 27.500000000000 | 531 | 531 | ||
| BUILDING GG & HH ROOF REPLACEMENT | 2019-05-14 | 31,738 | 4,231 | SL | 27.500000000000 | 1,154 | 1,154 | ||
| ALADDIN CENTER HVAC REPLACEMENT | 2019-05-22 | 88,891 | 11,582 | SL | 27.500000000000 | 3,232 | 3,232 | ||
| BUILDING I ROOF REPLACEMENT | 2019-05-26 | 12,613 | 1,645 | SL | 27.500000000000 | 459 | 459 | ||
| BUILDING EE ROOF REPLACEMENT | 2019-06-04 | 11,425 | 1,487 | SL | 27.500000000000 | 415 | 415 | ||
| BUILDING F ROOF REPLACEMENT | 2019-06-18 | 14,432 | 1,837 | SL | 27.500000000000 | 525 | 525 | ||
| BUILDING K ROOF REPLACEMENT | 2019-06-23 | 16,644 | 2,118 | SL | 27.500000000000 | 605 | 605 | ||
| BUILDING H & G ROOF REPLACEMENT | 2019-07-01 | 33,730 | 4,294 | SL | 27.500000000000 | 1,227 | 1,227 | ||
| BUILDING L ROOF REPLACEMENT | 2019-07-10 | 16,644 | 2,118 | SL | 27.500000000000 | 605 | 605 | ||
| TH 77-100 ROOF REPLACEMENT | 2019-10-24 | 51,928 | 5,979 | SL | 27.500000000000 | 1,888 | 1,888 | ||
| TH 165-181 ROOF REPLACEMENT | 2019-11-06 | 37,131 | 4,275 | SL | 27.500000000000 | 1,350 | 1,350 | ||
| BUILDING D ROOF REPLACEMENT | 2019-11-21 | 19,586 | 2,195 | SL | 27.500000000000 | 712 | 712 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 1,317,794 | 143,760 | SL | 27.500000000000 | 47,920 | 47,920 | ||
| BEAUTY SALON REMODEL | 2019-12-31 | 9,355 | 1,020 | SL | 27.500000000000 | 340 | 340 | ||
| NEW CONDUIT AND CONDUCTORS 2019 | 2019-12-31 | 5,781 | 630 | SL | 27.500000000000 | 210 | 210 | ||
| MAILBOX REMOVAL AND REPAIR | 2019-12-31 | 9,750 | 1,065 | SL | 27.500000000000 | 355 | 355 | ||
| BUILDING B ROOF REPLACEMENT | 2019-03-21 | 15,571 | 2,123 | SL | 27.500000000000 | 566 | 566 | ||
| BUILDING A ROOF REPLACEMENT | 2019-03-29 | 31,784 | 4,335 | SL | 27.500000000000 | 1,156 | 1,156 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 51,862 | 5,658 | SL | 27.500000000000 | 1,886 | 1,886 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 34,126 | 3,723 | SL | 27.500000000000 | 1,241 | 1,241 | ||
| BLUE BIRD APARTMENT TURN | 2019-12-31 | 177,268 | 19,338 | SL | 27.500000000000 | 6,446 | 6,446 | ||
| CANARY APARTMENT TURNS | 2019-12-31 | 25,685 | 2,802 | SL | 27.500000000000 | 934 | 934 | ||
| GOLDEN TERRACE BUILDING C & G ROOF REPLACEMENT | 2019-07-19 | 16,558 | 2,057 | SL | 27.500000000000 | 602 | 602 | ||
| GOLDEN TERRACE APARTMENT TURNS | 2019-12-31 | 82,255 | 8,973 | SL | 27.500000000000 | 2,991 | 2,991 | ||
| LAKESHORE BUILDING T REPLACED 12 DECKS | 2019-07-29 | 68,276 | 8,483 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 19-52 ROOF REPLACEMENT | 2019-08-04 | 16,010 | 1,989 | SL | 27.500000000000 | 582 | 582 | ||
| LAKESHORE BUILDING Q ROOF REPLACEMENT | 2019-08-04 | 5,918 | 735 | SL | 27.500000000000 | 215 | 215 | ||
| LAKESHORE GARAGES 7-18 ROOF REPLACEMENT | 2019-08-04 | 12,913 | 1,606 | SL | 27.500000000000 | 470 | 470 | ||
| LAKESHORE BUILDING T ROOF REPLACEMENT | 2019-08-16 | 25,802 | 3,127 | SL | 27.500000000000 | 938 | 938 | ||
| LAKESHORE BUILDING S ROOF REPLACEMENT | 2019-08-19 | 25,968 | 3,147 | SL | 27.500000000000 | 944 | 944 | ||
| LAKESHORE BUILDING S DECK REPLACEMENT | 2019-08-30 | 68,276 | 8,277 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 1-6 ROOF REPLACEMENT | 2019-08-30 | 7,593 | 920 | SL | 27.500000000000 | 276 | 276 | ||
| LAKESHORE APARTMENT TURNS | 2019-12-31 | 571,594 | 62,355 | SL | 27.500000000000 | 20,785 | 20,785 | ||
| ALADDIN CENTER OFFICE BUILDING ROOF REPLACEMENT | 2020-08-17 | 55,202 | 4,683 | SL | 27.500000000000 | 2,007 | 2,007 | ||
| ALADDIN BLACK ON BLACK SLATLINK FENCE | 2020-12-15 | 94,898 | 13,181 | SL | 15.000000000000 | 6,327 | 6,327 | ||
| ALADDIN SECURITY DOO REPLACEMENT | 2020-12-15 | 7,390 | 560 | SL | 27.500000000000 | 269 | 269 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 459,877 | 33,446 | SL | 27.500000000000 | 16,723 | 16,723 | ||
| MULLEN COVE BLACK FENCE | 2020-02-19 | 17,865 | 3,375 | SL | 15.000000000000 | 1,191 | 1,191 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 18,977 | 1,380 | SL | 27.500000000000 | 690 | 690 | ||
| SANDMAN BLACK FENCE | 2020-01-10 | 7,279 | 1,455 | SL | 15.000000000000 | 485 | 485 | ||
| BUILDING 1, 2 & 3 SIDING REPLACEMENT | 2020-12-22 | 92,766 | 6,746 | SL | 27.500000000000 | 3,373 | 3,373 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 48,490 | 3,526 | SL | 27.500000000000 | 1,763 | 1,763 | ||
| BLUE BIRD GATE & FENCE | 2020-12-10 | 97,670 | 13,565 | SL | 15.000000000000 | 6,511 | 6,511 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 107,644 | 7,828 | SL | 27.500000000000 | 3,914 | 3,914 | ||
| CANARY GATE & FENCE | 2020-12-10 | 33,791 | 4,694 | SL | 15.000000000000 | 2,253 | 2,253 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 33,803 | 2,458 | SL | 27.500000000000 | 1,229 | 1,229 | ||
| GOLDEN TERRACE FENCE AND RETAINING WALL | 2020-09-10 | 47,851 | 7,443 | SL | 15.000000000000 | 3,190 | 3,190 | ||
| LAKESHORE BLACK ON BLACK SLATLINK FENCE | 2020-06-14 | 27,147 | 4,676 | SL | 15.000000000000 | 1,810 | 1,810 | ||
| BUILDING G, REBUILD DECKS, UNITS 9 & 11 | 2020-06-30 | 12,267 | 1,115 | SL | 27.500000000000 | 446 | 446 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 583,785 | 42,458 | SL | 27.500000000000 | 21,229 | 21,229 | ||
| SUITE 6 - ALADDIN CENTER TURN | 2021-03-31 | 6,520 | 415 | SL | 27.500000000000 | 237 | 237 | ||
| ELECTRICAL PANEL REPLACEMENT | 2021-03-31 | 374,621 | 23,840 | SL | 27.500000000000 | 13,623 | 13,623 | ||
| 2021 APARTMENT TURNS | 2021-03-31 | 913,009 | 58,100 | SL | 27.500000000000 | 33,200 | 33,200 | ||
| TH 77 - 181 GUTTER & DOWNSPOUT REPLACEMENT | 2021-06-27 | 14,629 | 1,463 | SL | 15.000000000000 | 975 | 975 | ||
| HEAT PUMP REPLACEMENT 12/5 TON - ALADDIN CENTER | 2021-07-23 | 30,962 | 2,924 | SL | 15.000000000000 | 2,064 | 2,064 | ||
| 102-117 ROOF REPLACEMENT | 2021-07-26 | 44,972 | 2,316 | SL | 27.500000000000 | 1,635 | 1,635 | ||
| FENCE | 2021-12-31 | 869,164 | 57,944 | SL | 15.000000000000 | 57,944 | 57,944 | ||
| BLDGS N, O & Q HANDRAIL REPLACEMENT | 2021-12-31 | 6,943 | 252 | SL | 27.500000000000 | 252 | 252 | ||
| SECURITY ENTRANCE REMODELS | 2021-12-31 | 44,206 | 1,607 | SL | 27.500000000000 | 1,607 | 1,607 | ||
| 2021 APARTMENT TURNS | 2021-12-31 | 70,744 | 2,573 | SL | 27.500000000000 | 2,573 | 2,573 | ||
| 2021 APARTMENT TURNS | 2021-12-31 | 78,538 | 2,856 | SL | 27.500000000000 | 2,856 | 2,856 | ||
| FENCE | 2021-12-31 | 28,811 | 1,921 | SL | 15.000000000000 | 1,921 | 1,921 | ||
| DOG HOUSE DOOR REPLACEMENT | 2021-12-31 | 5,096 | 185 | SL | 27.500000000000 | 185 | 185 | ||
| SIDING REPLACEMENT & PAINT | 2021-12-31 | 122,047 | 4,438 | SL | 27.500000000000 | 4,438 | 4,438 | ||
| BLUE BIRD FENCE | 2021-01-25 | 5,436 | 694 | SL | 15.000000000000 | 362 | 362 | ||
| BLUE BIRD 2021 APARTMENT TURNS | 2021-12-31 | 23,162 | 842 | SL | 27.500000000000 | 842 | 842 | ||
| BLUE BIRD SECURITY DOOR REPLACEMENT | 2021-12-31 | 25,923 | 943 | SL | 27.500000000000 | 943 | 943 | ||
| CANARY GUTTER REPLACEMENT | 2021-10-22 | 11,296 | 879 | SL | 15.000000000000 | 753 | 753 | ||
| CANARY 2021 APARTMENT TURNS | 2021-12-31 | 23,883 | 868 | SL | 27.500000000000 | 868 | 868 | ||
| CANARY ELECTRICAL PANEL REPLACEMENT | 2021-12-31 | 111,157 | 4,042 | SL | 27.500000000000 | 4,042 | 4,042 | ||
| GOLDEN TERRACE 2021 APARTMENT TURNS | 2021-12-31 | 60,676 | 2,206 | SL | 27.500000000000 | 2,206 | 2,206 | ||
| LAKESHORE R BUILDING DECK REPLACEMENT | 2021-10-04 | 89,189 | 4,054 | SL | 27.500000000000 | 3,243 | 3,243 | ||
| LAKESHORE U BUILDING DECK REPLACEMENT | 2021-10-22 | 29,719 | 1,261 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE O BUILDING DECK REPLACEMENT | 2021-12-02 | 44,972 | 1,771 | SL | 27.500000000000 | 1,635 | 1,635 | ||
| LAKESHORE 2021 APARTMENT TURNS | 2021-12-31 | 881,047 | 32,038 | SL | 27.500000000000 | 32,038 | 32,038 | ||
| SWAN INTERIOR STAIR HANDRAILS | 2021-07-26 | 9,779 | 504 | SL | 27.500000000000 | 356 | 356 | ||
| ALADDIN CENTER ELECTRICAL METER UPGRADE | 2022-12-31 | 40,349 | SL | 27.500000000000 | 1,467 | 1,467 | |||
| FENCE | 2022-12-31 | 95,681 | SL | 15.000000000000 | 6,379 | 6,379 | |||
| PARKING LOT OVERLAY | 2022-12-31 | 630,056 | SL | 15.000000000000 | 42,004 | 42,004 | |||
| SECURITY ENTRANCE REMODEL | 2022-12-31 | 57,571 | SL | 27.500000000000 | 2,093 | 2,093 | |||
| ELECTRICAL PANEL REPLACEMENT | 2022-12-31 | 904,742 | SL | 27.500000000000 | 32,900 | 32,900 | |||
| 2022 APARTMENT TURNS | 2022-12-31 | 527,526 | SL | 27.500000000000 | 19,183 | 19,183 | |||
| 2023 APARTMENT TURNS | 2022-12-31 | 73,535 | SL | 27.500000000000 | 2,674 | 2,674 | |||
| FENCE | 2022-12-31 | 136,852 | SL | 15.000000000000 | 9,123 | 9,123 | |||
| MAILROOM REMODEL | 2022-12-31 | 11,041 | SL | 27.500000000000 | 401 | 401 | |||
| 2022 APARTMENT TURNS | 2022-12-31 | 36,203 | SL | 27.500000000000 | 1,316 | 1,316 | |||
| BLUE BIRD 2022 APARTMENT TURNS | 2022-12-31 | 85,645 | SL | 27.500000000000 | 3,114 | 3,114 | |||
| GARAGE P SIDING REPLACEMENT AND PAINT | 2022-04-26 | 7,002 | 170 | SL | 27.500000000000 | 255 | 255 | ||
| BUILDING N ROOF REPLACEMENT | 2022-08-24 | 19,171 | 232 | SL | 27.500000000000 | 697 | 697 | ||
| BUILDING E ROOF REPLACEMENT | 2022-10-16 | 55,726 | 338 | SL | 27.500000000000 | 2,026 | 2,026 | ||
| FENCE | 2022-12-31 | 201,251 | SL | 15.000000000000 | 13,417 | 13,417 | |||
| MAIL ROOM AND REC ROOM REMODEL | 2022-12-31 | 89,743 | SL | 27.500000000000 | 3,263 | 3,263 | |||
| LAKESHORE 2022 APARTMENT TURNS | 2022-12-31 | 584,500 | SL | 27.500000000000 | 21,255 | 21,255 | |||
| SWAN 2022 APARTMENT TURNS | 2022-12-31 | 6,963 | SL | 27.500000000000 | 253 | 253 | |||
| BLDG GG, ROOF REPLACED | 2023-08-05 | 25,954 | SL | 27.500000000000 | 393 | 393 | |||
| 2023 APARTMENT TURNS | 2023-12-31 | 506,858 | SL | 27.500000000000 | 0 | 0 | |||
| ASPHALT | 2023-12-31 | 762,185 | SL | 15.000000000000 | 0 | 0 | |||
| ELECTRICAL PANELS | 2023-12-31 | 446,841 | SL | 27.500000000000 | 0 | 0 | |||
| SECURITY ENTRANCES | 2023-12-31 | 66,730 | SL | 27.500000000000 | 0 | 0 | |||
| FENCE PROJECT | 2023-12-31 | 168,196 | SL | 15.000000000000 | 0 | 0 | |||
| 2023 APARTMENT TURNS | 2023-12-31 | 133,328 | SL | 27.500000000000 | 0 | 0 | |||
| 2023 APARTMENT TURNS | 2023-12-31 | 89,194 | SL | 27.500000000000 | 0 | 0 | |||
| BLUE BIRD 2023 APARTMENT TURNS | 2023-12-31 | 68,021 | SL | 27.500000000000 | 0 | 0 | |||
| CANARY 2023 APARTMENT TURNS | 2023-12-31 | 54,311 | SL | 27.500000000000 | 0 | 0 | |||
| GOLDEN TERRACE 2023 APARTMENT TURNS | 2023-12-31 | 21,369 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE BLDG J REBUILD GARAGES | 2023-05-01 | 27,457 | SL | 27.500000000000 | 666 | 666 | |||
| LAKESHORE 2023 APARTMENT TURNS | 2023-12-31 | 528,820 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE BLDG P DECK REPLACEMENT | 2023-12-31 | 82,518 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE FIRE PANEL REPLACEMENT | 2023-12-31 | 12,744 | SL | 7.000000000000 | 0 | 0 | |||
| LAKESHORE MAILROOM | 2023-12-31 | 8,966 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE SECURITY ENTRANCE | 2023-12-31 | 6,776 | SL | 27.500000000000 | 0 | 0 | |||
| SWAN 2023 APARTMENT TURNS | 2023-12-31 | 3,651 | SL | 27.500000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY CONTRACTS | AT COST | 10,369,045 | 10,369,045 |
| DCCIX | AT COST | 27,468 | 27,468 |
| EGFIX | AT COST | 152,471 | 152,471 |
| JVLIX | AT COST | 131,590 | 131,590 |
| LZIEX | AT COST | 65,287 | 65,287 |
| MWTIX | AT COST | 110,871 | 110,871 |
| ODVYX | AT COST | 15,724 | 15,724 |
| OIGYX | AT COST | 67,225 | 67,225 |
| OOSYX | AT COST | 20,962 | 20,962 |
| PHYZX | AT COST | 22,938 | 22,938 |
| POSIX | AT COST | 14,534 | 14,534 |
| SKSRX | AT COST | 14,379 | 14,379 |
| UMBMX | AT COST | 26,883 | 26,883 |
| US TREASURY BILL | AT COST | 5,947,966 | 5,947,966 |
| LLDYX | AT COST | 92,628 | 92,628 |
| 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 | 203,390 | 820,120 | 820,120 |
| OFFICE PERSONAL PROPERTY | 6,565 | 6,565 | 0 | |
| 2006 TOYOTA TACOMA - 72133 | 7,891 | 7,891 | 0 | |
| BAND SAW | 1,283 | 1,283 | 0 | |
| SCREEN TABLE | 2,004 | 2,004 | 0 | |
| ADMIN & CABINET SHOP | 20,839 | 4,141 | 16,698 | 16,698 |
| ADMIN AND CABINET SHOP | 580,888 | 115,433 | 465,455 | 465,455 |
| 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 | 25,277 | 0 | |
| 2006 FORD E450 17' TRUCK - 81385 | 10,622 | 10,622 | 0 | |
| 2006 GMC C150 - 64550 | 14,857 | 14,857 | 0 | |
| 2019 BLACK TRAILER | 10,764 | 9,867 | 897 | 897 |
| 2020 CANTILEVER GATE | 9,014 | 1,256 | 7,758 | 7,758 |
| 2020 SLIDING TABLE SAW, SCM NOVA S1400 10.5" | 16,183 | 10,519 | 5,664 | 5,664 |
| 2020 NISSAN NV200 - 95556 | 26,352 | 16,251 | 10,101 | 10,101 |
| 2020 NISSAN NV200 - 95316 | 26,352 | 16,251 | 10,101 | 10,101 |
| 2020 NISSAN NV200 - 94890 | 26,350 | 16,249 | 10,101 | 10,101 |
| 2020 FORD ECOSPORT - 78369 | 22,124 | 13,643 | 8,481 | 8,481 |
| 2020 FORD ECOSPORT - 78370 | 22,047 | 13,596 | 8,451 | 8,451 |
| 2020 FORD ECOSPORT - 83248 | 22,012 | 13,574 | 8,438 | 8,438 |
| 2020 FORD ECOSPORT - 90823 | 21,917 | 13,516 | 8,401 | 8,401 |
| 2020 FORD ECOSPORT - 84740 | 20,492 | 12,637 | 7,855 | 7,855 |
| 2021 NISSAN NV200 - 91543 | 26,020 | 14,744 | 11,276 | 11,276 |
| 2021 NISSAN NV200 - 91356 | 26,848 | 15,214 | 11,634 | 11,634 |
| 2021 FORD TRUCK TRANSIT VAN - 16809 | 39,871 | 21,929 | 17,942 | 17,942 |
| 2021 FORD TRUCK TRANSIT VAN - 16810 | 39,883 | 21,935 | 17,948 | 17,948 |
| 2021 FORD TRUCK TRANSIT VAN - 16812 | 39,859 | 21,922 | 17,937 | 17,937 |
| 2021 FORD TRUCK TRANSIT VAN - 16811 | 42,852 | 23,568 | 19,284 | 19,284 |
| 2021 NISSAN NV200 - 93920 | 26,019 | 14,310 | 11,709 | 11,709 |
| 2022 LX600 (DEPOSIT) | 1,000 | 0 | 1,000 | 1,000 |
| AUTOMATED GATE | 26,437 | 4,553 | 21,884 | 21,884 |
| PALLET RACKS | 9,200 | 4,600 | 4,600 | 4,600 |
| 2020 NISSAN NV200 - 09638 | 25,993 | 14,730 | 11,263 | 11,263 |
| CAMERA SYSTEM | 29,086 | 7,271 | 21,815 | 21,815 |
| 2022 VOLKSWAGEN | 60,919 | 19,291 | 41,628 | 41,628 |
| 2022 LEXUS | 89,462 | 26,839 | 62,623 | 62,623 |
| 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 | 797,672 |
| 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 | 16,242,322 |
| 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 | 798,390 |
| 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 | 18,295,581 |
| 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 | 1,217,025 |
| 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 | 851,928 |
| 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 | 3,598,551 |
| 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 | 3,095,407 |
| 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 | 895,797 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH SECURITY DEPOSITS | 600,615 | 599,812 | 599,812 |
| CONSTRUCTION IN PROGRESS | 81,348 | 56,128 | 56,128 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 529,582 | 264,791 | 264,791 | |
| INSURANCE | 713,811 | 713,811 | 0 | |
| SECURITY | 493,297 | 493,297 | 0 | |
| REPAIR AND MAINTENANCE | 1,397,718 | 1,397,718 | 0 | |
| AUTO AND MILEAGE | 55,042 | 55,042 | 0 | |
| DUES AND SUBSCRIPTION | 12,405 | 12,405 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,693 | 1,693 | 1,693 |
| SANDMAN INTEREST INCOME | 3,510 | 3,510 | 3,510 |
| MULLEN INTEREST INCOME | 2,340 | 2,340 | 2,340 |
| OTHER LLC INTEREST INCOME | 36,530 | 36,530 | 36,530 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF ANNUITIES | 294,817 |
| UNREALIZED LOSS ON INVESTMENTS | 301,179 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT LIABILITY | 600,615 | 599,455 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 2,066,718 | 2,066,718 | 0 | |
| EXCISE TAX | 375,773 | 375,773 | 0 |