| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 163,953 | 81,977 | 81,976 |
| 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 | 6,198,954 | 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 | 155 | SL | 27.500000000000 | 20 | 20 | ||
| LIGHTS | 2016-03-31 | 16,111 | 4,541 | SL | 27.500000000000 | 586 | 586 | ||
| GUTTERS | 2016-03-31 | 8,783 | 2,472 | SL | 27.500000000000 | 319 | 319 | ||
| DECKS | 2016-03-31 | 2,234 | 628 | SL | 27.500000000000 | 81 | 81 | ||
| GUTTERS | 2016-03-31 | 7,069 | 1,992 | SL | 27.500000000000 | 257 | 257 | ||
| NEW DOOR | 2016-03-31 | 608 | 171 | SL | 27.500000000000 | 22 | 22 | ||
| DECK IMPROVEMENTS | 2016-03-31 | 2,529 | 713 | SL | 27.500000000000 | 92 | 92 | ||
| GUTTERS | 2016-03-31 | 1,844 | 519 | SL | 27.500000000000 | 67 | 67 | ||
| GUTTERS | 2016-03-31 | 2,056 | 581 | SL | 27.500000000000 | 75 | 75 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 68,420 | 19,282 | SL | 27.500000000000 | 2,488 | 2,488 | ||
| GAS FURNACE | 2016-03-31 | 3,428 | 969 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 151,471 | 42,687 | SL | 27.500000000000 | 5,508 | 5,508 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,017 | 18,607 | SL | 27.500000000000 | 2,401 | 2,401 | ||
| CAPITALIZED LABOR | 2016-03-31 | 66,744 | 18,809 | SL | 27.500000000000 | 2,427 | 2,427 | ||
| A/C "E" BUILDING | 2016-03-31 | 22,736 | 6,409 | SL | 27.500000000000 | 827 | 827 | ||
| A/C BUILDING "D | 2016-03-31 | 21,431 | 6,037 | SL | 27.500000000000 | 779 | 779 | ||
| A/C S 407 | 2016-03-31 | 8,033 | 2,263 | SL | 27.500000000000 | 292 | 292 | ||
| A/C DECKS | 2016-03-31 | 277,574 | 78,228 | SL | 27.500000000000 | 10,094 | 10,094 | ||
| A/C BUILDING BB | 2016-03-31 | 39,508 | 11,136 | SL | 27.500000000000 | 1,437 | 1,437 | ||
| A/C BLDG P | 2016-03-31 | 17,806 | 5,015 | SL | 27.500000000000 | 647 | 647 | ||
| A/C A1,A2, A3 | 2016-03-31 | 6,711 | 1,891 | SL | 27.500000000000 | 244 | 244 | ||
| A/C BLDG C | 2016-03-31 | 33,398 | 9,409 | SL | 27.500000000000 | 1,214 | 1,214 | ||
| A/C GARAGES | 2016-03-31 | 5,296 | 1,495 | SL | 27.500000000000 | 193 | 193 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 115,440 | 32,534 | SL | 27.500000000000 | 4,198 | 4,198 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 697,168 | 196,478 | SL | 27.500000000000 | 25,352 | 25,352 | ||
| BULIDING IMPROVEMENTS | 2016-04-30 | 325,491 | 90,743 | SL | 27.500000000000 | 11,836 | 11,836 | ||
| BULIDING IMPROVEMENTS | 2016-05-31 | 224,108 | 61,797 | SL | 27.500000000000 | 8,149 | 8,149 | ||
| BULIDING IMPROVEMENTS | 2016-09-30 | 128,317 | 33,829 | SL | 27.500000000000 | 4,666 | 4,666 | ||
| BULIDING IMPROVEMENTS | 2016-10-31 | 325,768 | 84,896 | SL | 27.500000000000 | 11,846 | 11,846 | ||
| BULIDING IMPROVEMENTS | 2016-11-30 | 116,131 | 29,913 | SL | 27.500000000000 | 4,223 | 4,223 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 313,844 | 79,890 | SL | 27.500000000000 | 11,413 | 11,413 | ||
| BULIDING IMPROVEMENTS | 2016-03-31 | 129,434 | 36,479 | SL | 27.500000000000 | 4,707 | 4,707 | ||
| BULIDING IMPROVEMENTS | 2016-06-30 | 79,059 | 21,562 | SL | 27.500000000000 | 2,875 | 2,875 | ||
| BULIDING IMPROVEMENTS | 2016-07-31 | 163,403 | 44,070 | SL | 27.500000000000 | 5,942 | 5,942 | ||
| BULIDING IMPROVEMENTS | 2016-08-31 | 330,374 | 88,103 | SL | 27.500000000000 | 12,014 | 12,014 | ||
| ALADDIN CAMELOT BUILDING IMPROVEMENTS | 2017-12-31 | 2,386,323 | 520,650 | SL | 27.500000000000 | 86,775 | 86,775 | ||
| LAND | 2016-03-31 | 940,365 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,809,635 | 509,989 | 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 | 6,766 | 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 | 1,526 | SL | 27.500000000000 | 197 | 197 | ||
| ROOF | 2016-03-31 | 37,585 | 10,594 | SL | 27.500000000000 | 1,367 | 1,367 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,656 | 1,310 | SL | 27.500000000000 | 169 | 169 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,914 | 2,232 | SL | 27.500000000000 | 288 | 288 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,449 | 969 | SL | 27.500000000000 | 125 | 125 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,508 | 992 | SL | 27.500000000000 | 128 | 128 | ||
| MULLEN COVE - C3, C5 & A10 FULL APARTMENT TURNS | 2017-12-31 | 18,704 | 4,080 | SL | 27.500000000000 | 680 | 680 | ||
| LAND | 2016-03-31 | 284,198 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,465,802 | 413,090 | SL | 27.500000000000 | 53,302 | 53,302 | ||
| LAND | 2016-03-31 | 155,605 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 544,395 | 153,419 | SL | 27.500000000000 | 19,796 | 19,796 | ||
| LAND | 2016-03-31 | 139,804 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 580,196 | 163,510 | 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 | 16,376 | SL | 27.500000000000 | 2,113 | 2,113 | ||
| FIRE CONTROL PANEL | 2016-03-31 | 3,195 | 3,195 | SL | 7.000000000000 | 0 | 0 | ||
| ROOF | 2016-03-31 | 26,248 | 7,394 | SL | 27.500000000000 | 954 | 954 | ||
| FENCING | 2016-03-31 | 911 | 472 | SL | 15.000000000000 | 61 | 61 | ||
| CAPITALIZED IMPROVEMENT | 2016-03-31 | 7,114 | 2,007 | SL | 27.500000000000 | 259 | 259 | ||
| CAPITALIZED LABOR | 2016-03-31 | 14,070 | 3,968 | SL | 27.500000000000 | 512 | 512 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,132 | 1,728 | SL | 27.500000000000 | 223 | 223 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,236 | 1,759 | SL | 27.500000000000 | 227 | 227 | ||
| SANDMAN 1, BLDG C,NEW ROOF | 2017-04-30 | 21,564 | 5,227 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN I, BLDG B, NEW ROOF | 2017-05-05 | 21,564 | 5,227 | SL | 27.500000000000 | 784 | 784 | ||
| SANDMAN - 4,8,B7 & D6 FULL APARTMENT TURNS | 2017-12-31 | 28,908 | 6,306 | 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 | 1,227,081 | SL | 27.500000000000 | 158,333 | 158,333 | ||
| LAND | 2016-03-31 | 460,993 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,339,007 | 377,355 | SL | 27.500000000000 | 48,691 | 48,691 | ||
| LAND | 2016-03-31 | 458,355 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 1,041,645 | 293,555 | 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 | 6,419,612 | SL | 27.500000000000 | 828,337 | 828,337 | ||
| LAND | 2016-03-31 | 95,587 | NC | 0 % | 0 | 0 | |||
| BLDG | 2016-03-31 | 59,413 | 24,993 | 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 | 22,258 | 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 | 9,556 | SL | 27.500000000000 | 1,233 | 1,233 | ||
| ROOF & LABOR | 2016-03-31 | 321,738 | 90,675 | SL | 27.500000000000 | 11,700 | 11,700 | ||
| FIRE ALARM PANEL | 2016-03-31 | 8,380 | 8,380 | SL | 7.000000000000 | 0 | 0 | ||
| APARTMENT FURNISHINGS | 2016-03-31 | 46,451 | 46,451 | SL | 5.000000000000 | 0 | 0 | ||
| GARAGE DOOR | 2016-03-31 | 598 | 170 | SL | 27.500000000000 | 22 | 22 | ||
| GARAGE ROOF | 2016-03-31 | 3,055 | 860 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 11,252 | 3,170 | SL | 27.500000000000 | 409 | 409 | ||
| CAPITALIZED LABOR | 2016-03-31 | 20,665 | 5,821 | SL | 27.500000000000 | 751 | 751 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,007 | 2,542 | SL | 27.500000000000 | 328 | 328 | ||
| CAPITALIZED LABOR | 2016-03-31 | 9,159 | 2,581 | SL | 27.500000000000 | 333 | 333 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 4,139 | 1,169 | SL | 27.500000000000 | 151 | 151 | ||
| CAPITALIZED LABOR | 2016-03-31 | 7,035 | 1,984 | SL | 27.500000000000 | 256 | 256 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,066 | 861 | SL | 27.500000000000 | 111 | 111 | ||
| CAPITALIZED LABOR | 2016-03-31 | 3,118 | 876 | SL | 27.500000000000 | 113 | 113 | ||
| ROOF | 2016-03-31 | 20,517 | 5,782 | SL | 27.500000000000 | 746 | 746 | ||
| VENT/CHIMNEYS | 2016-03-31 | 12,170 | 3,433 | SL | 27.500000000000 | 443 | 443 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 1,940 | 550 | SL | 27.500000000000 | 71 | 71 | ||
| CAPITALIZED LABOR | 2016-03-31 | 6,375 | 1,798 | SL | 27.500000000000 | 232 | 232 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,779 | 783 | SL | 27.500000000000 | 101 | 101 | ||
| CAPITALIZED LABOR | 2016-03-31 | 2,826 | 798 | SL | 27.500000000000 | 103 | 103 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 90,953 | 25,630 | SL | 27.500000000000 | 3,307 | 3,307 | ||
| PANEL & BREAKER | 2016-03-31 | 1,760 | 496 | SL | 27.500000000000 | 64 | 64 | ||
| CAPITAL IMPROVEMENTS | 2016-03-31 | 49,796 | 14,035 | SL | 27.500000000000 | 1,811 | 1,811 | ||
| CAPITALIZED LABOR | 2016-03-31 | 97,170 | 27,381 | SL | 27.500000000000 | 3,533 | 3,533 | ||
| CAPITALIZED LABOR | 2016-03-31 | 42,351 | 11,935 | SL | 27.500000000000 | 1,540 | 1,540 | ||
| CAPITALIZED LABOR | 2016-03-31 | 43,067 | 12,137 | SL | 27.500000000000 | 1,566 | 1,566 | ||
| CIP PLACED IN SERVICE AFTER | 2016-03-31 | 3,586,039 | 1,010,608 | SL | 27.500000000000 | 130,401 | 130,401 | ||
| RESTAKE CROSSWALK | 2016-03-31 | 703 | 364 | SL | 15.000000000000 | 47 | 47 | ||
| CAPITALIZED LABOR | 2016-03-31 | 4,190 | 1,178 | SL | 27.500000000000 | 152 | 152 | ||
| CIP PLACED IN SERVICE FROM | 2016-03-31 | 1,952,055 | 550,126 | SL | 27.500000000000 | 70,984 | 70,984 | ||
| REMODEL FROM WATER DAMAGE | 2016-03-31 | 14,767 | 4,162 | SL | 27.500000000000 | 537 | 537 | ||
| LAKESHORE OFFICE REMODEL | 2016-03-31 | 14,510 | 4,092 | SL | 27.500000000000 | 528 | 528 | ||
| SWAN PARKING LOT | 2016-03-31 | 338,701 | 174,995 | SL | 15.000000000000 | 22,580 | 22,580 | ||
| KITCHEN AND BATHROOMS | 2016-05-31 | 5,255 | 1,448 | SL | 27.500000000000 | 191 | 191 | ||
| BUILDING IMPROVEMENTS | 2016-06-22 | 7,130 | 1,943 | SL | 27.500000000000 | 259 | 259 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-09-14 | 41,949 | 11,183 | SL | 27.500000000000 | 1,525 | 1,525 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-10-12 | 39,588 | 10,440 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BUILDING IMPROVEMENTS_ROOF | 2016-11-01 | 39,588 | 10,320 | SL | 27.500000000000 | 1,440 | 1,440 | ||
| BLUE BIRD APARTMENT TURN, B34 | 2017-12-31 | 6,018 | 1,314 | SL | 27.500000000000 | 219 | 219 | ||
| LAKESHORE BLDG C -REPLACE ROOF | 2017-05-19 | 31,833 | 7,623 | SL | 27.500000000000 | 1,158 | 1,158 | ||
| LAKESHORE BLDG L -REPLACE ROOF | 2017-05-27 | 31,591 | 7,564 | SL | 27.500000000000 | 1,149 | 1,149 | ||
| LAKESHORE BLDG R, REPLACED ROOF | 2017-10-12 | 29,720 | 6,756 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE BLDG D, NEW ROOF | 2017-10-30 | 29,098 | 6,524 | SL | 27.500000000000 | 1,058 | 1,058 | ||
| LAKESHORE BUILDING IMPROVEMENTS | 2017-12-31 | 42,300 | 9,228 | SL | 27.500000000000 | 1,538 | 1,538 | ||
| LAKESHORE BLDG B, REPLACE ROOF | 2017-12-10 | 12,556 | 2,780 | SL | 27.500000000000 | 457 | 457 | ||
| REPAIR CHIMNEY BOX ON BUILDING S,T,U, AND V | 2018-01-20 | 5,275 | 1,136 | SL | 27.500000000000 | 192 | 192 | ||
| DECKS 1, BLD AA | 2018-01-30 | 12,882 | 2,769 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG BB | 2018-01-30 | 12,882 | 2,769 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG CC | 2018-01-31 | 12,882 | 2,769 | SL | 27.500000000000 | 468 | 468 | ||
| DECKS 1, BLDG DD | 2018-01-31 | 12,882 | 2,769 | SL | 27.500000000000 | 468 | 468 | ||
| REC ROOM REMODEL | 2018-02-05 | 9,946 | 2,142 | SL | 27.500000000000 | 362 | 362 | ||
| REPLACED RAILING AT COURT YARD NEAR BLDG O,Q,R,S & T | 2018-02-15 | 15,325 | 3,296 | SL | 27.500000000000 | 557 | 557 | ||
| APARTMENT TURNS | 2018-12-31 | 2,147,292 | 390,415 | SL | 27.500000000000 | 78,083 | 78,083 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 245,491 | 44,635 | SL | 27.500000000000 | 8,927 | 8,927 | ||
| ELECTRICAL UPDATE | 2018-12-31 | 71,915 | 13,075 | SL | 27.500000000000 | 2,615 | 2,615 | ||
| HANDRAILS | 2018-12-31 | 12,445 | 2,265 | SL | 27.500000000000 | 453 | 453 | ||
| HVAC | 2018-12-31 | 13,386 | 2,435 | SL | 27.500000000000 | 487 | 487 | ||
| REC ROOM REMODEL | 2018-12-31 | 17,631 | 3,205 | SL | 27.500000000000 | 641 | 641 | ||
| ROOF BLDG S | 2018-12-31 | 18,854 | 3,430 | SL | 27.500000000000 | 686 | 686 | ||
| WINDOWS | 2018-12-31 | 23,751 | 4,320 | SL | 27.500000000000 | 864 | 864 | ||
| ALADDIN CENTER REMODEL | 2018-12-31 | 32,907 | 5,985 | SL | 27.500000000000 | 1,197 | 1,197 | ||
| APT TURNS | 2018-12-31 | 36,567 | 6,650 | SL | 27.500000000000 | 1,330 | 1,330 | ||
| MULLEN COVE REPLACE DECKS #5 & #8 OF BUILDING B | 2018-06-13 | 11,979 | 2,434 | SL | 27.500000000000 | 436 | 436 | ||
| 12.31.18 CIP TO BUILDINGS FOR APARTMENT TURNS | 2018-12-31 | 48,834 | 8,880 | SL | 27.500000000000 | 1,776 | 1,776 | ||
| BLUE BIRD APARTMENT TURN | 2018-12-31 | 103,287 | 18,780 | SL | 27.500000000000 | 3,756 | 3,756 | ||
| CANARY APARTMENT TURNS | 2018-12-31 | 63,259 | 11,500 | SL | 27.500000000000 | 2,300 | 2,300 | ||
| LAKESHORE BLDG K ROOF REPLACED | 2018-03-05 | 13,013 | 2,759 | SL | 27.500000000000 | 473 | 473 | ||
| LAKESHORE BLDG J, REPLACED ROOF | 2018-03-21 | 38,485 | 8,045 | SL | 27.500000000000 | 1,399 | 1,399 | ||
| LAKESHORE BLDG P, 3 & 5, REBUILD DECKS | 2018-05-02 | 14,287 | 2,946 | SL | 27.500000000000 | 520 | 520 | ||
| LAKESHORE APARTMENT TURNS | 2018-12-31 | 236,253 | 42,955 | SL | 27.500000000000 | 8,591 | 8,591 | ||
| DELL POWEREDGE T330 TOWER SERVER | 2019-04-02 | 5,646 | 5,363 | SL | 5.000000000000 | 283 | 283 | ||
| BUILDING FF ROOF REPLACEMENT | 2019-05-05 | 14,602 | 2,478 | SL | 27.500000000000 | 531 | 531 | ||
| BUILDING GG & HH ROOF REPLACEMENT | 2019-05-14 | 31,738 | 5,385 | SL | 27.500000000000 | 1,154 | 1,154 | ||
| ALADDIN CENTER HVAC REPLACEMENT | 2019-05-22 | 88,891 | 14,814 | SL | 27.500000000000 | 3,232 | 3,232 | ||
| BUILDING I ROOF REPLACEMENT | 2019-05-26 | 12,613 | 2,104 | SL | 27.500000000000 | 459 | 459 | ||
| BUILDING EE ROOF REPLACEMENT | 2019-06-04 | 11,425 | 1,902 | SL | 27.500000000000 | 415 | 415 | ||
| BUILDING F ROOF REPLACEMENT | 2019-06-18 | 14,432 | 2,362 | SL | 27.500000000000 | 525 | 525 | ||
| BUILDING K ROOF REPLACEMENT | 2019-06-23 | 16,644 | 2,723 | SL | 27.500000000000 | 605 | 605 | ||
| BUILDING H & G ROOF REPLACEMENT | 2019-07-01 | 33,730 | 5,521 | SL | 27.500000000000 | 1,227 | 1,227 | ||
| BUILDING L ROOF REPLACEMENT | 2019-07-10 | 16,644 | 2,723 | SL | 27.500000000000 | 605 | 605 | ||
| TH 77-100 ROOF REPLACEMENT | 2019-10-24 | 51,928 | 7,867 | SL | 27.500000000000 | 1,888 | 1,888 | ||
| TH 165-181 ROOF REPLACEMENT | 2019-11-06 | 37,131 | 5,625 | SL | 27.500000000000 | 1,350 | 1,350 | ||
| BUILDING D ROOF REPLACEMENT | 2019-11-21 | 19,586 | 2,907 | SL | 27.500000000000 | 712 | 712 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 1,317,794 | 191,680 | SL | 27.500000000000 | 47,920 | 47,920 | ||
| BEAUTY SALON REMODEL | 2019-12-31 | 9,355 | 1,360 | SL | 27.500000000000 | 340 | 340 | ||
| NEW CONDUIT AND CONDUCTORS 2019 | 2019-12-31 | 5,781 | 840 | SL | 27.500000000000 | 210 | 210 | ||
| MAILBOX REMOVAL AND REPAIR | 2019-12-31 | 9,750 | 1,420 | SL | 27.500000000000 | 355 | 355 | ||
| BUILDING B ROOF REPLACEMENT | 2019-03-21 | 15,571 | 2,689 | SL | 27.500000000000 | 566 | 566 | ||
| BUILDING A ROOF REPLACEMENT | 2019-03-29 | 31,784 | 5,491 | SL | 27.500000000000 | 1,156 | 1,156 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 51,862 | 7,544 | SL | 27.500000000000 | 1,886 | 1,886 | ||
| 2019 APARTMENT TURNS | 2019-12-31 | 34,126 | 4,964 | SL | 27.500000000000 | 1,241 | 1,241 | ||
| BLUE BIRD APARTMENT TURN | 2019-12-31 | 177,268 | 25,784 | SL | 27.500000000000 | 6,446 | 6,446 | ||
| CANARY APARTMENT TURNS | 2019-12-31 | 25,685 | 3,736 | SL | 27.500000000000 | 934 | 934 | ||
| GOLDEN TERRACE BUILDING C & G ROOF REPLACEMENT | 2019-07-19 | 16,558 | 2,659 | SL | 27.500000000000 | 602 | 602 | ||
| GOLDEN TERRACE APARTMENT TURNS | 2019-12-31 | 82,255 | 11,964 | SL | 27.500000000000 | 2,991 | 2,991 | ||
| LAKESHORE BUILDING T REPLACED 12 DECKS | 2019-07-29 | 68,276 | 10,966 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 19-52 ROOF REPLACEMENT | 2019-08-04 | 16,010 | 2,571 | SL | 27.500000000000 | 582 | 582 | ||
| LAKESHORE BUILDING Q ROOF REPLACEMENT | 2019-08-04 | 5,918 | 950 | SL | 27.500000000000 | 215 | 215 | ||
| LAKESHORE GARAGES 7-18 ROOF REPLACEMENT | 2019-08-04 | 12,913 | 2,076 | SL | 27.500000000000 | 470 | 470 | ||
| LAKESHORE BUILDING T ROOF REPLACEMENT | 2019-08-16 | 25,802 | 4,065 | SL | 27.500000000000 | 938 | 938 | ||
| LAKESHORE BUILDING S ROOF REPLACEMENT | 2019-08-19 | 25,968 | 4,091 | SL | 27.500000000000 | 944 | 944 | ||
| LAKESHORE BUILDING S DECK REPLACEMENT | 2019-08-30 | 68,276 | 10,760 | SL | 27.500000000000 | 2,483 | 2,483 | ||
| LAKESHORE GARAGES 1-6 ROOF REPLACEMENT | 2019-08-30 | 7,593 | 1,196 | SL | 27.500000000000 | 276 | 276 | ||
| LAKESHORE APARTMENT TURNS | 2019-12-31 | 571,594 | 83,140 | SL | 27.500000000000 | 20,785 | 20,785 | ||
| ALADDIN CENTER OFFICE BUILDING ROOF REPLACEMENT | 2020-08-17 | 55,202 | 6,690 | SL | 27.500000000000 | 2,007 | 2,007 | ||
| ALADDIN BLACK ON BLACK SLATLINK FENCE | 2020-12-15 | 94,898 | 19,508 | SL | 15.000000000000 | 6,327 | 6,327 | ||
| ALADDIN SECURITY DOO REPLACEMENT | 2020-12-15 | 7,390 | 829 | SL | 27.500000000000 | 269 | 269 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 459,877 | 50,169 | SL | 27.500000000000 | 16,723 | 16,723 | ||
| MULLEN COVE BLACK FENCE | 2020-02-19 | 17,865 | 4,566 | SL | 15.000000000000 | 1,191 | 1,191 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 18,977 | 2,070 | SL | 27.500000000000 | 690 | 690 | ||
| SANDMAN BLACK FENCE | 2020-01-10 | 7,279 | 1,940 | SL | 15.000000000000 | 485 | 485 | ||
| BUILDING 1, 2 & 3 SIDING REPLACEMENT | 2020-12-22 | 92,766 | 10,119 | SL | 27.500000000000 | 3,373 | 3,373 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 48,490 | 5,289 | SL | 27.500000000000 | 1,763 | 1,763 | ||
| BLUE BIRD GATE & FENCE | 2020-12-10 | 97,670 | 20,076 | SL | 15.000000000000 | 6,511 | 6,511 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 107,644 | 11,742 | SL | 27.500000000000 | 3,914 | 3,914 | ||
| CANARY GATE & FENCE | 2020-12-10 | 33,791 | 6,947 | SL | 15.000000000000 | 2,253 | 2,253 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 33,803 | 3,687 | SL | 27.500000000000 | 1,229 | 1,229 | ||
| GOLDEN TERRACE FENCE AND RETAINING WALL | 2020-09-10 | 47,851 | 10,633 | SL | 15.000000000000 | 3,190 | 3,190 | ||
| LAKESHORE BLACK ON BLACK SLATLINK FENCE | 2020-06-14 | 27,147 | 6,486 | SL | 15.000000000000 | 1,810 | 1,810 | ||
| BUILDING G, REBUILD DECKS, UNITS 9 & 11 | 2020-06-30 | 12,267 | 1,561 | SL | 27.500000000000 | 446 | 446 | ||
| 2020 APARTMENT TURNS | 2020-12-31 | 583,785 | 63,687 | SL | 27.500000000000 | 21,229 | 21,229 | ||
| SUITE 6 - ALADDIN CENTER TURN | 2021-03-31 | 6,520 | 652 | SL | 27.500000000000 | 237 | 237 | ||
| ELECTRICAL PANEL REPLACEMENT | 2021-03-31 | 374,621 | 37,463 | SL | 27.500000000000 | 13,623 | 13,623 | ||
| 2021 APARTMENT TURNS | 2021-03-31 | 913,009 | 91,300 | SL | 27.500000000000 | 33,200 | 33,200 | ||
| TH 77 - 181 GUTTER & DOWNSPOUT REPLACEMENT | 2021-06-27 | 14,629 | 2,438 | SL | 15.000000000000 | 975 | 975 | ||
| HEAT PUMP REPLACEMENT 12/5 TON - ALADDIN CENTER | 2021-07-23 | 30,962 | 4,988 | SL | 15.000000000000 | 2,064 | 2,064 | ||
| 102-117 ROOF REPLACEMENT | 2021-07-26 | 44,972 | 3,951 | SL | 27.500000000000 | 1,635 | 1,635 | ||
| FENCE | 2021-12-31 | 869,164 | 115,888 | SL | 15.000000000000 | 57,944 | 57,944 | ||
| BLDGS N, O & Q HANDRAIL REPLACEMENT | 2021-12-31 | 6,943 | 504 | SL | 27.500000000000 | 252 | 252 | ||
| SECURITY ENTRANCE REMODELS | 2021-12-31 | 44,206 | 3,214 | SL | 27.500000000000 | 1,607 | 1,607 | ||
| 2021 APARTMENT TURNS | 2021-12-31 | 70,744 | 5,146 | SL | 27.500000000000 | 2,573 | 2,573 | ||
| 2021 APARTMENT TURNS | 2021-12-31 | 78,538 | 5,712 | SL | 27.500000000000 | 2,856 | 2,856 | ||
| FENCE | 2021-12-31 | 28,811 | 3,842 | SL | 15.000000000000 | 1,921 | 1,921 | ||
| DOG HOUSE DOOR REPLACEMENT | 2021-12-31 | 5,096 | 370 | SL | 27.500000000000 | 185 | 185 | ||
| SIDING REPLACEMENT & PAINT | 2021-12-31 | 122,047 | 8,876 | SL | 27.500000000000 | 4,438 | 4,438 | ||
| BLUE BIRD FENCE | 2021-01-25 | 5,436 | 1,056 | SL | 15.000000000000 | 362 | 362 | ||
| BLUE BIRD 2021 APARTMENT TURNS | 2021-12-31 | 23,162 | 1,684 | SL | 27.500000000000 | 842 | 842 | ||
| BLUE BIRD SECURITY DOOR REPLACEMENT | 2021-12-31 | 25,923 | 1,886 | SL | 27.500000000000 | 943 | 943 | ||
| CANARY GUTTER REPLACEMENT | 2021-10-22 | 11,296 | 1,632 | SL | 15.000000000000 | 753 | 753 | ||
| CANARY 2021 APARTMENT TURNS | 2021-12-31 | 23,883 | 1,736 | SL | 27.500000000000 | 868 | 868 | ||
| CANARY ELECTRICAL PANEL REPLACEMENT | 2021-12-31 | 111,157 | 8,084 | SL | 27.500000000000 | 4,042 | 4,042 | ||
| GOLDEN TERRACE 2021 APARTMENT TURNS | 2021-12-31 | 60,676 | 4,412 | SL | 27.500000000000 | 2,206 | 2,206 | ||
| LAKESHORE R BUILDING DECK REPLACEMENT | 2021-10-04 | 89,189 | 7,297 | SL | 27.500000000000 | 3,243 | 3,243 | ||
| LAKESHORE U BUILDING DECK REPLACEMENT | 2021-10-22 | 29,719 | 2,342 | SL | 27.500000000000 | 1,081 | 1,081 | ||
| LAKESHORE O BUILDING DECK REPLACEMENT | 2021-12-02 | 44,972 | 3,406 | SL | 27.500000000000 | 1,635 | 1,635 | ||
| LAKESHORE 2021 APARTMENT TURNS | 2021-12-31 | 881,047 | 64,076 | SL | 27.500000000000 | 32,038 | 32,038 | ||
| SWAN INTERIOR STAIR HANDRAILS | 2021-07-26 | 9,779 | 860 | SL | 27.500000000000 | 356 | 356 | ||
| ALADDIN CENTER ELECTRICAL METER UPGRADE | 2022-12-31 | 40,349 | 1,467 | SL | 27.500000000000 | 1,467 | 1,467 | ||
| FENCE | 2022-12-31 | 95,681 | 6,379 | SL | 15.000000000000 | 6,379 | 6,379 | ||
| PARKING LOT OVERLAY | 2022-12-31 | 630,056 | 42,004 | SL | 15.000000000000 | 42,004 | 42,004 | ||
| SECURITY ENTRANCE REMODEL | 2022-12-31 | 57,571 | 2,093 | SL | 27.500000000000 | 2,093 | 2,093 | ||
| ELECTRICAL PANEL REPLACEMENT | 2022-12-31 | 904,742 | 32,900 | SL | 27.500000000000 | 32,900 | 32,900 | ||
| 2022 APARTMENT TURNS | 2022-12-31 | 527,526 | 19,183 | SL | 27.500000000000 | 19,183 | 19,183 | ||
| 2023 APARTMENT TURNS | 2022-12-31 | 73,535 | 2,674 | SL | 27.500000000000 | 2,674 | 2,674 | ||
| FENCE | 2022-12-31 | 136,852 | 9,123 | SL | 15.000000000000 | 9,123 | 9,123 | ||
| MAILROOM REMODEL | 2022-12-31 | 11,041 | 401 | SL | 27.500000000000 | 401 | 401 | ||
| 2022 APARTMENT TURNS | 2022-12-31 | 36,203 | 1,316 | SL | 27.500000000000 | 1,316 | 1,316 | ||
| BLUE BIRD 2022 APARTMENT TURNS | 2022-12-31 | 85,645 | 3,114 | SL | 27.500000000000 | 3,114 | 3,114 | ||
| GARAGE P SIDING REPLACEMENT AND PAINT | 2022-04-26 | 7,002 | 425 | SL | 27.500000000000 | 255 | 255 | ||
| BUILDING N ROOF REPLACEMENT | 2022-08-24 | 19,171 | 929 | SL | 27.500000000000 | 697 | 697 | ||
| BUILDING E ROOF REPLACEMENT | 2022-10-16 | 55,726 | 2,364 | SL | 27.500000000000 | 2,026 | 2,026 | ||
| FENCE | 2022-12-31 | 201,251 | 13,417 | SL | 15.000000000000 | 13,417 | 13,417 | ||
| MAIL ROOM AND REC ROOM REMODEL | 2022-12-31 | 89,743 | 3,263 | SL | 27.500000000000 | 3,263 | 3,263 | ||
| LAKESHORE 2022 APARTMENT TURNS | 2022-12-31 | 584,500 | 21,255 | SL | 27.500000000000 | 21,255 | 21,255 | ||
| SWAN 2022 APARTMENT TURNS | 2022-12-31 | 6,963 | 253 | SL | 27.500000000000 | 253 | 253 | ||
| BLDG GG, ROOF REPLACED | 2023-08-05 | 25,954 | 393 | SL | 27.500000000000 | 944 | 944 | ||
| 2023 APARTMENT TURNS | 2023-12-31 | 506,858 | SL | 27.500000000000 | 18,431 | 18,431 | |||
| ASPHALT | 2023-12-31 | 762,185 | SL | 15.000000000000 | 50,812 | 50,812 | |||
| ELECTRICAL PANELS | 2023-12-31 | 446,841 | SL | 27.500000000000 | 16,249 | 16,249 | |||
| SECURITY ENTRANCES | 2023-12-31 | 66,730 | SL | 27.500000000000 | 2,427 | 2,427 | |||
| FENCE PROJECT | 2023-12-31 | 168,196 | SL | 15.000000000000 | 11,213 | 11,213 | |||
| 2023 APARTMENT TURNS | 2023-12-31 | 133,328 | SL | 27.500000000000 | 4,848 | 4,848 | |||
| 2023 APARTMENT TURNS | 2023-12-31 | 89,194 | SL | 27.500000000000 | 3,243 | 3,243 | |||
| BLUE BIRD 2023 APARTMENT TURNS | 2023-12-31 | 68,021 | SL | 27.500000000000 | 2,473 | 2,473 | |||
| CANARY 2023 APARTMENT TURNS | 2023-12-31 | 54,311 | SL | 27.500000000000 | 1,975 | 1,975 | |||
| GOLDEN TERRACE 2023 APARTMENT TURNS | 2023-12-31 | 21,369 | SL | 27.500000000000 | 777 | 777 | |||
| LAKESHORE BLDG J REBUILD GARAGES | 2023-05-01 | 27,457 | 666 | SL | 27.500000000000 | 998 | 998 | ||
| LAKESHORE 2023 APARTMENT TURNS | 2023-12-31 | 528,820 | SL | 27.500000000000 | 19,230 | 19,230 | |||
| LAKESHORE BLDG P DECK REPLACEMENT | 2023-12-31 | 82,518 | SL | 27.500000000000 | 3,001 | 3,001 | |||
| LAKESHORE FIRE PANEL REPLACEMENT | 2023-12-31 | 12,744 | SL | 7.000000000000 | 1,821 | 1,821 | |||
| LAKESHORE MAILROOM | 2023-12-31 | 8,966 | SL | 27.500000000000 | 326 | 326 | |||
| LAKESHORE SECURITY ENTRANCE | 2023-12-31 | 6,776 | SL | 27.500000000000 | 246 | 246 | |||
| SWAN 2023 APARTMENT TURNS | 2023-12-31 | 3,651 | SL | 27.500000000000 | 133 | 133 | |||
| BUILDING KK WATER DAMAGE REPAIR | 2024-01-29 | 32,296 | SL | 27.500000000000 | 1,077 | 1,077 | |||
| BUILDING Y, ROOF REPLACEMENT | 2024-03-19 | 35,417 | SL | 27.500000000000 | 966 | 966 | |||
| MAILROOM - ACCESS CONTROL REPLACEMENT | 2024-03-22 | 10,999 | SL | 27.500000000000 | 300 | 300 | |||
| BUILDING O, ROOF REPLACEMENT | 2024-03-22 | 14,560 | SL | 27.500000000000 | 397 | 397 | |||
| BUILDING U, ROOF REPLACEMENT | 2024-05-15 | 54,050 | SL | 27.500000000000 | 1,310 | 1,310 | |||
| BUILDING U, SIDING SOFFIT & WINDOW REPLACEMENT | 2024-06-19 | 16,495 | SL | 27.500000000000 | 300 | 300 | |||
| BUILDINT T, ROOF REPLACEMENT | 2024-06-30 | 18,295 | SL | 27.500000000000 | 333 | 333 | |||
| GARAGES 1-58, ROOF REPLACEMENT | 2024-09-05 | 292,275 | SL | 27.500000000000 | 3,543 | 3,543 | |||
| 2024 APARTMENT TURNS | 2024-12-31 | 492,201 | SL | 27.500000000000 | 0 | 0 | |||
| SECURITY ENTRANCES | 2024-12-31 | 39,645 | SL | 27.500000000000 | 0 | 0 | |||
| FENCE | 2024-12-31 | 58,494 | SL | 27.500000000000 | 0 | 0 | |||
| 2024 APARTMENT TURNS | 2024-12-31 | 96,575 | SL | 27.500000000000 | 0 | 0 | |||
| 2024 APARTMENT TURNS | 2024-12-31 | 31,618 | SL | 27.500000000000 | 0 | 0 | |||
| BLUE BIRD 2024 APARTMENT TURNS | 2024-12-31 | 76,874 | SL | 27.500000000000 | 0 | 0 | |||
| CANARY 2024 APARTMENT TURNS | 2024-12-31 | 23,529 | SL | 27.500000000000 | 0 | 0 | |||
| GOLDEN TERRACE 2024 APARTMENT TURNS | 2024-12-31 | 24,850 | SL | 27.500000000000 | 0 | 0 | |||
| LAKESHORE BUILDING BB, ROOF REPLACEMENT | 2024-02-05 | 59,421 | SL | 27.500000000000 | 1,981 | 1,981 | |||
| LAKESHORE BUILDING R, ROOF REPLACEMENT | 2024-04-08 | 47,266 | SL | 27.500000000000 | 1,289 | 1,289 | |||
| LAKESHORE BUILDING H, ROOF REPLACEMENT | 2024-04-12 | 56,160 | SL | 27.500000000000 | 1,532 | 1,532 | |||
| LAKESHORE BUILDING H, UNIT 9 & 11 DECK REPLACEMENT | 2024-05-06 | 17,607 | SL | 27.500000000000 | 427 | 427 | |||
| LAKESHORE BUILDING AA, Y & Z, ROOF REPLACEMENT | 2024-06-07 | 47,475 | SL | 27.500000000000 | 1,007 | 1,007 | |||
| LAKESHORE GARAGES | 2024-10-06 | 63,246 | SL | 27.500000000000 | 575 | 575 | |||
| LAKESHORE 2024 APARTMENT TURNS | 2024-12-31 | 588,305 | SL | 27.500000000000 | 0 | 0 | |||
| SWAN 2024 APARTMENT TURNS | 2024-12-31 | 41,908 | SL | 27.500000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY CONTRACTS | FMV | 10,896,943 | 10,896,943 |
| APDKX | FMV | 147,475 | 147,475 |
| APDTX | FMV | 265,451 | 265,451 |
| DCCIX | FMV | 29,952 | 29,952 |
| DHLTX | FMV | 262,669 | 262,669 |
| EGFIX | FMV | 138,507 | 138,507 |
| FPACX | FMV | 377,630 | 377,630 |
| FPNIX | FMV | 693,579 | 693,579 |
| GIBIX | FMV | 694,984 | 694,984 |
| GSIMX | FMV | 146,047 | 146,047 |
| IWY | FMV | 83,286 | 83,286 |
| JVLIX | FMV | 133,252 | 133,252 |
| PHYS | FMV | 163,517 | 163,517 |
| PMZIX | FMV | 348,932 | 348,932 |
| PSQGX | FMV | 327,680 | 327,680 |
| QLTY | FMV | 264,967 | 264,967 |
| US TREASURY BILL | FMV | 1,707,595 | 1,707,595 |
| WOBDX | FMV | 691,672 | 691,672 |
| 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 | 229,634 | 793,876 | 793,876 |
| 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 | 4,675 | 16,164 | 16,164 |
| ADMIN AND CABINET SHOP | 580,888 | 130,328 | 450,560 | 450,560 |
| 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 | 10,764 | 0 | |
| 2020 CANTILEVER GATE | 9,014 | 1,584 | 7,430 | 7,430 |
| 2020 SLIDING TABLE SAW, SCM NOVA S1400 10.5" | 16,183 | 13,755 | 2,428 | 2,428 |
| 2020 NISSAN NV200 - 95556 | 26,352 | 21,521 | 4,831 | 4,831 |
| 2020 NISSAN NV200 - 95316 | 26,352 | 21,521 | 4,831 | 4,831 |
| 2020 NISSAN NV200 - 94890 | 26,350 | 21,519 | 4,831 | 4,831 |
| 2020 FORD ECOSPORT - 78369 | 22,124 | 18,068 | 4,056 | 4,056 |
| 2020 FORD ECOSPORT - 78370 | 22,047 | 18,005 | 4,042 | 4,042 |
| 2020 FORD ECOSPORT - 83248 | 22,012 | 17,977 | 4,035 | 4,035 |
| 2020 FORD ECOSPORT - 90823 | 21,917 | 17,899 | 4,018 | 4,018 |
| 2020 FORD ECOSPORT - 84740 | 20,492 | 16,735 | 3,757 | 3,757 |
| 2021 FORD TRUCK TRANSIT VAN - 16809 | 39,871 | 29,903 | 9,968 | 9,968 |
| 2021 FORD TRUCK TRANSIT VAN - 16810 | 39,883 | 29,912 | 9,971 | 9,971 |
| 2021 FORD TRUCK TRANSIT VAN - 16812 | 39,859 | 29,894 | 9,965 | 9,965 |
| 2021 FORD TRUCK TRANSIT VAN - 16811 | 42,852 | 32,139 | 10,713 | 10,713 |
| 2021 NISSAN NV200 - 93920 | 26,019 | 19,514 | 6,505 | 6,505 |
| 2022 LX600 (DEPOSIT) | 1,000 | 0 | 1,000 | 1,000 |
| AUTOMATED GATE | 26,437 | 6,316 | 20,121 | 20,121 |
| PALLET RACKS | 9,200 | 6,440 | 2,760 | 2,760 |
| 2020 NISSAN NV200 - 09638 | 25,993 | 19,928 | 6,065 | 6,065 |
| CAMERA SYSTEM | 29,086 | 11,427 | 17,659 | 17,659 |
| 2022 VOLKSWAGEN | 60,919 | 31,475 | 29,444 | 29,444 |
| 2022 LEXUS | 89,462 | 44,731 | 44,731 | 44,731 |
| 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 | 766,951 |
| 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 | 15,841,974 |
| 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 | 767,693 |
| 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 | 17,767,259 |
| 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 | 1,196,165 |
| 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 | 837,451 |
| 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 | 3,536,054 |
| 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 | 2,993,862 |
| 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 | 868,693 |
| 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 | 599,812 | 606,072 | 606,072 |
| CONSTRUCTION IN PROGRESS | 56,128 | 119,633 | 119,633 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 230,692 | 115,346 | 115,346 | |
| INSURANCE | 859,436 | 859,436 | 0 | |
| SECURITY | 776,958 | 776,958 | 0 | |
| REPAIR AND MAINTENANCE | 1,632,730 | 1,632,730 | 0 | |
| AUTO AND MILEAGE | 61,153 | 61,153 | 0 | |
| DUES AND SUBSCRIPTION | 5,854 | 5,854 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF ANNUITIES | 527,898 |
| UNREALIZED LOSS ON INVESTMENTS | 85,082 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT LIABILITY | 599,455 | 605,715 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 2,185,177 | 2,185,177 | 0 | |
| EXCISE TAX | 337,443 | 337,443 | 0 |