| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,365 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 11 WEST KENNEDY - BLDG | 2017-01-01 | 73,494 | 18,708 | S/L | 27.5000 | 2,672 | |||
| KING DRIVE - LAND | 1985-01-01 | 71,037 | |||||||
| NORTHLAKE - LAND | 1985-01-01 | 42,047 | |||||||
| 110 EAST GRADY - LAND | 2013-12-20 | 13,655 | |||||||
| 110 EAST GRADY - HOUSE | 2014-06-30 | 65,823 | 22,839 | S/L | 27.5000 | 2,393 | |||
| 503 MATHEWS - BUILDING | 2016-06-01 | 51,580 | 14,145 | S/L | 27.5000 | 1,876 | |||
| 113 DONALDSON - LAND | 2015-07-16 | 16,320 | |||||||
| 113 DONALDSON - HOUSE | 2015-07-16 | 99,680 | 30,659 | S/L | 27.5000 | 3,625 | |||
| 15 WEST GRADY - LAND | 2014-05-16 | 10,062 | |||||||
| 21 JEF - LAND | 2012-11-19 | 10,000 | |||||||
| 21 JEF - HOUSE | 2012-11-19 | 90,917 | 36,781 | S/L | 27.5000 | 3,306 | |||
| 308 S. ZETTEROWER - LAND | 2014-01-31 | 25,000 | |||||||
| 308 S. ZETTEROWER - APPLIANCES | 2014-01-31 | 1,783 | 1,783 | 200DB | 5.0000 | ||||
| 308 S ZETTEROWER AVE - BUILDING | 2014-01-31 | 127,754 | 37,165 | S/L | 27.5000 | 4,645 | |||
| 308 S ZETTEROWER AVE - FLOORING | 2014-01-31 | 5,174 | 5,174 | 200DB | 5.0000 | ||||
| 308 S ZETTEROWER AVE - PAVING | 2014-01-31 | 12,952 | 8,196 | 150DB | 15.0000 | 936 | |||
| 453 S COLLEGE - BUILDING | 2016-08-31 | 112,750 | 30,238 | S/L | 27.5000 | 4,100 | |||
| 503 MATHEWS- LAND | 2015-05-12 | 19,475 | |||||||
| 503 MATHEWS - WAREHOUSE | 2015-05-12 | 30,525 | 6,751 | S/L | 39.0000 | 782 | |||
| BULLOCH SQUARE - BULLOCH STREET - BUILDING | 2016-09-09 | 240,000 | 63,636 | S/L | 27.5000 | 8,728 | |||
| FOUNTAIN AT MULBERRY - LAND | 2013-08-20 | 48,992 | |||||||
| FOUNTAIN AT MULBERRY - BUILDING | 2014-03-31 | 219,624 | 78,199 | S/L | 27.5000 | 7,987 | |||
| FOUNTAIN AT MULBERRY - DUPLEXES | 2014-03-31 | 285,042 | 101,492 | S/L | 27.5000 | 10,365 | |||
| MAGNOLIA VILLAGE - BUILDING | 2013-06-30 | 347,885 | 133,356 | S/L | 27.5000 | 12,650 | |||
| MAGNOLIA VILLAGE - 15 E GRADY STREET - LAND | 2013-02-01 | 20,000 | |||||||
| MAGNOLIA VILLAGE - BUILDING | 2013-02-01 | 119,944 | 47,432 | S/L | 27.5000 | 4,362 | |||
| MAGNOLIA VILLAGE - FLOORING | 2013-09-30 | 24,416 | 24,416 | 200DB | 5.0000 | ||||
| MAGNOLIA VILLAGE - FLOORING | 2013-06-30 | 12,143 | 12,143 | 200DB | 5.0000 | ||||
| MAGNOLIA VILLAGE - APPLIANCES | 2013-06-30 | 48,680 | 48,680 | 200DB | 5.0000 | ||||
| THE MANOR - LAND | 2015-05-12 | 64,300 | |||||||
| THE MANOR - BUILDING | 2015-05-12 | 75,733 | 23,753 | S/L | 27.5000 | 2,754 | |||
| THE MANOR - BUILDING | 2015-09-01 | 111,773 | 33,701 | S/L | 27.5000 | 4,065 | |||
| THE MANOR - 445 S COLLEGE ST - BUILDING | 2014-08-04 | 97,230 | 24,749 | S/L | 27.5000 | 3,536 | |||
| THE OAKS - LAND | 2015-09-24 | 30,184 | |||||||
| THE OAKS - INMAN STREET - BUILDING | 2016-09-09 | 440,000 | 116,667 | S/L | 27.5000 | 16,000 | |||
| VILLLAGE AT MIDTOWN - BUILDING | 2013-06-30 | 1,293,581 | 495,873 | S/L | 27.5000 | 47,039 | |||
| VILLAGE AT MIDTOWN - S. COLLEGE ST - LAND | 2013-06-30 | 74,469 | |||||||
| VILLAGE AT MIDTOWN - FLOORING | 2013-06-30 | 14,908 | 14,908 | 200DB | 5.0000 | ||||
| WALNUT GROVE - LOTS 4, 5, 6 & B WEST GRADY ST | 2014-03-31 | 70,000 | |||||||
| LAND - 215 S WALNUT | 2015-05-12 | 17,500 | |||||||
| WALNUT GROVE - BUILDING | 2015-09-01 | 665,295 | 200,596 | S/L | 27.5000 | 24,193 | |||
| 215 S WALNUT STREET - BUILDING | 2016-09-09 | 110,000 | 29,167 | S/L | 27.5000 | 4,000 | |||
| 455 A-E S COLLEGE BLDS | 2017-08-01 | 321,854 | 75,099 | S/L | 27.5000 | 11,704 | |||
| 455A-E S COLLEGE APPLIANCES | 2017-08-01 | 15,000 | 15,000 | S/L | 5.0000 | ||||
| 11 WEST KENNEDY LAND | 2017-01-01 | 8,166 | |||||||
| LAND - S. COLLEGE ST - HIDDEN HOLLOW | 2019-08-28 | 31,920 | |||||||
| BUILDINGS - S. COLLEGE ST. - HIDDEN HOLLOW | 2020-10-02 | 514,415 | 60,015 | S/L | 27.5000 | 18,706 | |||
| SIGN - S. COLLEGE ST. HIDDEN HOLLOW | 2020-07-23 | 962 | 962 | 200DB | 5.0000 | ||||
| MAILBOXES - S. COLLEGE ST. HIDDEN HOLLOW | 2020-08-05 | 2,020 | 2,020 | 200DB | 5.0000 | ||||
| STREET LAMP/LAMP POST HIDDEN HOLOW | 2020-09-30 | 4,030 | 4,030 | 150DB | 15.0000 | ||||
| 455-F SOUTH COLLEGE STREET | 2020-10-02 | 57,621 | 6,722 | S/L | 27.5000 | 2,096 | |||
| FENCE | 2021-01-14 | 12,000 | 12,000 | 150DB | 15.0000 | ||||
| FLOORING | 2021-06-13 | 2,248 | 2,248 | 200DB | 5.0000 | ||||
| FLOORING | 2021-08-24 | 7,471 | 7,471 | 200DB | 5.0000 | ||||
| RENOVATIONS TO 445 S COLLEGE UNIT D | 2024-12-31 | 13,382 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 503 MATHEWS RD. | PURCHASE | 2024-12 | 250,000 | 101,580 | 12,500 | 159,474 | 23,554 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND BUILDINGS FURNITURE & FIXTURES | 5,766,604 | 2,025,738 | 3,740,866 | 8,878,218 |
| LAND | 591,790 | 591,790 |
| Item No. | 1 |
|---|---|
| Lender's Name | VARIOUS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,218,097 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE TO/FROM HENDLY MANAGEMENT | 5,600 | 5,600 | 5,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 150 | |||
| CREDIT CARD PROCESSING | 409 | |||
| INSURANCE | 26,594 | |||
| JANITORIAL | 9,950 | |||
| LAWNCARE | 40,319 | |||
| LOAN FEES | 792 | |||
| MANAGEMENT FEES | 33,000 | |||
| REPAIRS AND MAINTENANCE | 71,842 | |||
| UTILITIES | 15,891 | |||
| DUES | 195 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENTIAL REVITALIZATION | 1,406,334 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO/FROM CUF ACCOUNT | 750 | 750 |
| DUE TO/FROM RAY HENDLEY | 2,450 | |
| UNEARNED REVENUE | 33,255 | 52,414 |
| DEFERRED INSURANCE PROCEEDS | 106,338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX - PROPERTY | 90,528 |