| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,844 | 910 | 1,024 | |
| ACCOUNTING | 569 | 302 | 0 | |
| ACCOUNTING | 569 | 302 | 0 | |
| ACCOUNTING | 569 | 302 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN ORIGINATION FEES - TIER ONE [692] | 2003-05-05 | 21,650 | 21,650 | 60.000000000000 | 0 | 21,650 | ||
| LEASE COMMISSIONS | 2003-06-01 | 41,163 | 41,163 | 60.000000000000 | 0 | 41,163 | ||
| LEASE COMMISSIONS | 2003-08-31 | 7,185 | 7,185 | 60.000000000000 | 0 | 7,185 | ||
| LEASE COMMISSIONS | 2004-08-31 | 27,723 | 27,723 | 60.000000000000 | 0 | 27,723 | ||
| 2005 CLOSING COSTS CAPITALIZED | 2005-08-31 | 10,985 | 10,985 | 41.000000000000 | 0 | 10,985 | ||
| LOAN ORIGINATION FEES | 2004-10-08 | 12,200 | 5,439 | 240.000000000000 | 610 | 324 | 6,049 | |
| LEASE COMMISSIONS WATERBROOK | 2005-06-15 | 39,653 | 39,653 | 60.000000000000 | 0 | 39,653 | ||
| LEASE COMMISSIONS | 2004-09-07 | 6,789 | 6,789 | 60.000000000000 | 0 | 6,789 | ||
| LEASE COMMISSIONS | 2004-09-01 | 3,000 | 3,000 | 60.000000000000 | 0 | 3,000 | ||
| LEASE COMMISSIONS | 2004-09-07 | 14,997 | 14,997 | 60.000000000000 | 0 | 14,997 | ||
| CONSTRUCTION LOAN COSTS | 2005-05-11 | 2,500 | 2,500 | 60.000000000000 | 0 | 2,500 | ||
| LEASE COMMISSIONS - MBS | 2006-04-05 | 15,254 | 15,254 | 36.000000000000 | 0 | 15,254 | ||
| APPRAISAL FEES | 2006-04-27 | 1,014 | 374 | 240.000000000000 | 51 | 27 | 425 | |
| TITLE INSURANCE - CLOSING FEES | 2006-04-27 | 7,617 | 2,794 | 240.000000000000 | 381 | 202 | 3,175 | |
| LOAN ORIGINATION FEES | 2006-04-27 | 5,000 | 1,833 | 240.000000000000 | 250 | 133 | 2,083 | |
| SURVEY FEES | 2006-04-27 | 4,500 | 1,650 | 240.000000000000 | 225 | 119 | 1,875 | |
| LOAN ORIGINATION FEES | 2007-06-08 | 26,000 | 8,125 | 240.000000000000 | 1,300 | 690 | 9,425 | |
| LEASE COMMISSIONS | 2007-04-11 | 12,190 | 12,190 | 36.000000000000 | 0 | 12,190 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-07-09 | 7,206 | 7,206 | 60.000000000000 | 0 | 7,206 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-07-09 | 5,496 | 5,496 | 60.000000000000 | 0 | 5,496 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-08-19 | 11,832 | 8,450 | 84.000000000000 | 1,690 | 897 | 10,140 | |
| LEASE COMMISSIONS - BLDG ONE | 2008-01-16 | 4,084 | 4,084 | 60.000000000000 | 0 | 4,084 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-01-25 | 5,496 | 5,496 | 60.000000000000 | 0 | 5,496 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-02-08 | 11,832 | 9,436 | 84.000000000000 | 1,690 | 897 | 11,126 | |
| LEASE COMMISSIONS - BLDG ONE | 2008-05-14 | 700 | 700 | 24.000000000000 | 0 | 700 | ||
| LEASE COMMISSIONS - BLDG ONE | 2008-08-26 | 4,084 | 4,084 | 60.000000000000 | 0 | 4,084 | ||
| LEASE COMMISSIONS - BLDG ONE | 2008-12-01 | 4,070 | 3,867 | 60.000000000000 | 203 | 108 | 4,070 | |
| LEASE COMMISSIONS - BLDG ONE | 2008-12-01 | 14,700 | 13,965 | 60.000000000000 | 735 | 390 | 14,700 | |
| LEASE COMMISSIONS - BLDG THREE | 2008-12-01 | 29,516 | 28,039 | 60.000000000000 | 1,477 | 784 | 29,516 | |
| LEASE COMMISSIONS - BLDG ONE | 2009-02-10 | 501 | 458 | 60.000000000000 | 43 | 23 | 501 | |
| LEASE COMMISSIONS - BLDG ONE | 2009-03-11 | 2,617 | 2,354 | 60.000000000000 | 263 | 140 | 2,617 | |
| LEASE COMMISSIONS - BLDG THREE | 2008-10-09 | 4,554 | 4,479 | 60.000000000000 | 75 | 40 | 4,554 | |
| LEASE COMMISSIONS - BLDG THREE | 2008-11-11 | 4,554 | 4,403 | 60.000000000000 | 151 | 80 | 4,554 | |
| LEASE COMMISSIONS - BLDG TWO | 2008-12-09 | 2,499 | 2,375 | 60.000000000000 | 124 | 66 | 2,499 | |
| TITLE INSURANCE - CLOSING FEES | 2006-09-01 | 4,236 | 1,555 | 240.000000000000 | 212 | 112 | 1,767 | |
| LOAN EXTENSION FEES | 2008-11-26 | 14,575 | 3,463 | 240.000000000000 | 729 | 387 | 4,192 | |
| APPRAISAL FEES | 2008-11-26 | 6,500 | 1,544 | 240.000000000000 | 325 | 172 | 1,869 | |
| TITLE INSURANCE - CLOSING FEES | 2008-11-26 | 1,636 | 389 | 240.000000000000 | 82 | 44 | 471 | |
| LEASE COMMISSION - CHURCH COMM BLDRS | 2009-09-15 | 12,164 | 12,164 | 39.000000000000 | 0 | 12,164 | ||
| LOAN EXTENSION FEES | 2009-11-19 | 15,751 | 2,955 | 240.000000000000 | 788 | 418 | 3,743 | |
| LEASE COMMISSION - WATERBROOK | 2010-09-01 | 70,000 | 42,000 | 60.000000000000 | 14,000 | 7,428 | 56,000 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 2010-05-01 | 5,362 | 4,766 | 36.000000000000 | 0 | 4,766 | ||
| APPRAISAL FEES | 2012-01-23 | 7,500 | 792 | 180.000000000000 | 500 | 265 | 1,292 | |
| LEASE COMMISSION - WATERBROOK | 2012-01-10 | 24,208 | 8,070 | 60.000000000000 | 4,842 | 2,569 | 12,912 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 2012-02-08 | 6,912 | 6,254 | 21.000000000000 | 658 | 349 | 6,912 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 2013-03-13 | 3,297 | 1,649 | 12.000000000000 | 1,648 | 874 | 3,297 | |
| LEASE COMMISSION - AMERICAN LIBERTY | 2013-01-09 | 609 | 406 | 12.000000000000 | 203 | 108 | 609 | |
| LEASE COMMISSION - CENDERA FUNDING | 2013-04-09 | 1,925 | 688 | 14.000000000000 | 1,237 | 656 | 1,925 | |
| LEASE COMMISSION - EDWARD JONES | 2013-08-13 | 2,489 | 69 | 36.000000000000 | 830 | 440 | 899 | |
| LEASE COMMISSION - INF PRO | 2013-01-09 | 840 | 560 | 12.000000000000 | 280 | 149 | 840 | |
| LEASE COMMISSION - FINACIAL SERVICES | 2013-01-09 | 3,429 | 457 | 60.000000000000 | 686 | 364 | 1,143 | |
| LEASE COMMISSION - INF PRO | 2013-04-23 | 8,922 | 595 | 60.000000000000 | 1,784 | 947 | 2,379 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2013-12-01 | 2,352 | 12.000000000000 | 1,764 | 936 | 1,764 | ||
| LEASE COMMISSION - CHERWELL STE 105 | 2013-12-01 | 2,352 | 12.000000000000 | 1,764 | 936 | 1,764 | ||
| LEASE COMMISSION - MBS | 2013-11-01 | 15,548 | 60.000000000000 | 2,591 | 1,375 | 2,591 | ||
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 2014-05-01 | 3,024 | 36.000000000000 | 336 | 178 | 336 | ||
| LEASE COMMISSION - CHERWELL STE 205 | 2014-03-01 | 1,961 | 12.000000000000 | 981 | 521 | 981 | ||
| LEASE COMMISSION - INF PRO | 2014-05-01 | 3,016 | 36.000000000000 | 335 | 178 | 335 | ||
| LEASE COMMISSION - CHERWELL STE 200 | 2013-12-01 | 6,267 | 12.000000000000 | 4,700 | 2,494 | 4,700 | ||
| LEASE COMMISSION - CHERWELL STE 340 | 2013-12-01 | 1,185 | 12.000000000000 | 889 | 472 | 889 | ||
| LEASE COMMISSION - CHERWELL STE 330 | 2013-12-01 | 7,898 | 12.000000000000 | 5,924 | 3,143 | 5,924 | ||
| APPRAISAL FEES | 2013-11-18 | 4,500 | 180.000000000000 | 225 | 119 | 225 |
| 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 | 2001-08-31 | 2,094,545 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2002-08-31 | 117,263 | L | 0 | 0 | ||||
| LAND | 2000-08-31 | 29,005 | L | 0 | 0 | ||||
| CAPITALIZE REAL ESTATE TAXES | 2002-08-31 | 21,613 | L | 0 | 0 | ||||
| TF - CORRIDOR | 2003-06-10 | 125,378 | 32,820 | SL | 39.000000000000 | 3,215 | 3,215 | ||
| TF - EDWARD JONES | 2003-08-01 | 5,919 | 1,526 | SL | 39.000000000000 | 152 | 152 | ||
| TF - EDWARD JONES - BLINDS | 2003-08-22 | 1,528 | 764 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - GARAGE | 2003-06-10 | 2,146 | 561 | SL | 39.000000000000 | 55 | 55 | ||
| TF - HORIZON INTERACT | 2003-06-10 | 126,631 | 33,146 | SL | 39.000000000000 | 3,247 | 3,247 | ||
| TF - HORIZON - BLINDS | 2003-08-22 | 3,504 | 1,752 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - NC OUTREACH | 2003-06-10 | 158,297 | 41,436 | SL | 39.000000000000 | 4,059 | 4,059 | ||
| TF - MUSIC ACAD | 2003-06-10 | 26,779 | 7,013 | SL | 39.000000000000 | 687 | 687 | ||
| TF - SCE | 2003-06-10 | 10,413 | 2,726 | SL | 39.000000000000 | 267 | 267 | ||
| BUILDING #1 | 2003-05-05 | 1,598,710 | 421,886 | SL | 39.000000000000 | 40,993 | 40,993 | ||
| DEVELOPMENT COSTS | 2003-08-31 | 557,458 | L | 0 | 0 | ||||
| CAPITALIZED R.E. TAXES | 2003-08-31 | 22,177 | L | 0 | 0 | ||||
| CAPITALIZED CONSTRUCTION INTEREST | 2003-05-05 | 153,154 | 40,415 | SL | 39.000000000000 | 3,927 | 3,927 | ||
| APPRAISAL FEES | 2003-05-05 | 4,700 | 1,245 | SL | 39.000000000000 | 121 | 121 | ||
| TITLE INSURANCE - CLOSING FEES | 2003-05-05 | 4,989 | 1,317 | SL | 39.000000000000 | 128 | 128 | ||
| TF - EDWARD JONES | 2003-08-31 | 35,929 | 9,210 | SL | 39.000000000000 | 921 | 921 | ||
| TF - HORIZON INTERACT | 2003-08-31 | 2,198 | 560 | SL | 39.000000000000 | 56 | 56 | ||
| BUILDING #1 ADDITIONS | 2003-08-31 | 4,929 | 1,260 | SL | 39.000000000000 | 126 | 126 | ||
| DEVELOPMENT COSTS | 2003-08-31 | 60,000 | L | 0 | 0 | ||||
| TF - EDWARD JONES | 2004-03-31 | 1,978 | 482 | SL | 39.000000000000 | 51 | 51 | ||
| TF - EXEC. SUITE 100 | 2004-08-31 | 91,132 | 21,130 | SL | 39.000000000000 | 2,337 | 2,337 | ||
| TF - EXEC. SUITE 230 | 2004-03-31 | 68,522 | 16,618 | SL | 39.000000000000 | 1,757 | 1,757 | ||
| TF - EXEC. SUITE 340 | 2004-07-01 | 76,747 | 17,958 | SL | 39.000000000000 | 1,968 | 1,968 | ||
| TF - GOSPEL OF GLORY | 2004-01-01 | 32,973 | 8,133 | SL | 39.000000000000 | 845 | 845 | ||
| TF - NC OUTREACH | 2004-01-31 | 2,555 | 635 | SL | 39.000000000000 | 66 | 66 | ||
| BUILDING #1 ADDITIONS | 2003-10-09 | 5,509 | 1,393 | SL | 39.000000000000 | 141 | 141 | ||
| DEVELOPMENT COSTS | 2004-08-31 | 27,767 | L | 0 | 0 | ||||
| CAP. CONSTR. COSTS | 2005-08-09 | 11,753 | 2,421 | SL | 39.000000000000 | 301 | 301 | ||
| TF - EXEC. SUITE 100 | 2004-08-31 | 11,768 | 2,731 | SL | 39.000000000000 | 302 | 302 | ||
| TF - EXEC. SUITE 100 | 2004-12-14 | 54,180 | 12,096 | SL | 39.000000000000 | 1,389 | 1,389 | ||
| TF - SUITE 120 | 2005-04-05 | 85,060 | 18,266 | SL | 39.000000000000 | 2,181 | 2,181 | ||
| TF - SUITE 200 WATERBROOK | 2005-05-10 | 372,540 | 79,202 | SL | 39.000000000000 | 9,552 | 9,552 | ||
| 2005 BUILDING #2 CONSTRUCTION | 2005-04-05 | 1,251,793 | 268,812 | SL | 39.000000000000 | 32,097 | 32,097 | ||
| 2005 CAPITALIZED INTEREST | 2005-04-05 | 111,629 | 23,969 | SL | 39.000000000000 | 2,862 | 2,862 | ||
| TENANT FINISH - SUITE 105 BLDG #2 | 2006-03-22 | 124,858 | 23,874 | SL | 39.000000000000 | 3,201 | 3,201 | ||
| BUILDING #2 FRAMING | 2005-10-19 | 61,649 | 12,450 | SL | 39.000000000000 | 1,581 | 1,581 | ||
| LANDSCAPING | 2005-09-16 | 5,420 | L | 0 | 0 | ||||
| HEAT TAPE - BLDG #1 | 2006-03-20 | 2,495 | 477 | SL | 39.000000000000 | 24 | 24 | ||
| HEAT TAPE - BLDG #2 | 2006-03-20 | 2,495 | 477 | SL | 39.000000000000 | 24 | 24 | ||
| TENANT FINISH - MBS BLINDS | 2006-04-10 | 3,918 | 3,918 | 200DB | 5.000000000000 | 0 | 0 | ||
| SNOW GUARDS - BLDG #1 | 2006-04-10 | 1,814 | 346 | SL | 39.000000000000 | 47 | 47 | ||
| SNOW GUARDS - BLDG #2 | 2006-04-10 | 1,815 | 346 | SL | 39.000000000000 | 47 | 47 | ||
| CAPITALIZE CONSTRUCTION INTEREST | 2006-04-27 | 51,836 | 9,801 | SL | 39.000000000000 | 1,329 | 1,329 | ||
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 2007-01-19 | 178,462 | 30,316 | SL | 39.000000000000 | 4,576 | 4,576 | ||
| BUILDING #3 CAPITALIZED CONSTRUCTION | 2007-07-09 | 377,053 | 59,217 | SL | 39.000000000000 | 9,668 | 9,668 | ||
| DEVELOPMENT COSTS | 2007-06-08 | 16,353 | L | 0 | 0 | ||||
| SNOW GUARDS - BLDG #2 | 2007-02-14 | 1,063 | 177 | SL | 39.000000000000 | 27 | 27 | ||
| SNOW GUARDS - BLDG #1 | 2007-02-14 | 1,062 | 177 | SL | 39.000000000000 | 27 | 27 | ||
| TENANT FINISH - NCO - BLDG #1 | 2007-05-11 | 16,300 | 2,630 | SL | 39.000000000000 | 418 | 418 | ||
| LANDSCAPING | 2006-09-20 | 4,210 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS #3 | 2007-06-08 | 37,536 | L | 0 | 0 | ||||
| PARKING LOT FOR #3 | 2007-07-09 | 75,000 | 35,696 | 150DB | 15.000000000000 | 4,429 | 5,000 | ||
| BUILDING CONSTRUCTION #3 | 2007-09-07 | 275,804 | 42,137 | SL | 39.000000000000 | 7,072 | 7,072 | ||
| BUILDING CONSTRUCTION #3 | 2007-10-12 | 231,141 | 34,821 | SL | 39.000000000000 | 5,927 | 5,927 | ||
| BUILDING CONSTRUCTION #3 | 2007-11-09 | 151,936 | 22,564 | SL | 39.000000000000 | 3,896 | 3,896 | ||
| BUILDING CONSTRUCTION #3 | 2007-12-06 | 133,188 | 19,494 | SL | 39.000000000000 | 3,415 | 3,415 | ||
| BUILDING CONSTRUCTION #3 | 2008-01-10 | 214,952 | 31,005 | SL | 39.000000000000 | 5,512 | 5,512 | ||
| BUILDING CONSTRUCTION #3 | 2008-02-13 | 59,170 | 8,407 | SL | 39.000000000000 | 1,517 | 1,517 | ||
| BUILDING CONSTRUCTION #3 | 2008-03-13 | 40,559 | 5,677 | SL | 39.000000000000 | 1,040 | 1,040 | ||
| BUILDING CONSTRUCTION #3 | 2008-04-11 | 32,028 | 4,413 | SL | 39.000000000000 | 821 | 821 | ||
| BUILDING CONSTRUCTION #3 | 2008-05-13 | 6,441 | 873 | SL | 39.000000000000 | 165 | 165 | ||
| BUILDING CONSTRUCTION #3 | 2008-06-10 | 38,402 | 5,130 | SL | 39.000000000000 | 985 | 985 | ||
| BUILDING CONSTRUCTION #3 | 2008-07-15 | 80,684 | 10,604 | SL | 39.000000000000 | 2,069 | 2,069 | ||
| BUILDING CONSTRUCTION #3 | 2008-08-15 | 9,980 | 1,291 | SL | 39.000000000000 | 256 | 256 | ||
| TF - BLD 3 - SUITE #100 | 2008-06-10 | 21,043 | 2,812 | SL | 39.000000000000 | 540 | 540 | ||
| TF - BLD 3 - SUITE #100 - BLINDS | 2008-07-09 | 2,000 | 1,000 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - BLD 3 - SUITE #100 | 2008-07-15 | 60,758 | 7,985 | SL | 39.000000000000 | 1,558 | 1,558 | ||
| TF - BLD 3 - SUITE #100 | 2008-08-15 | 24,484 | 3,166 | SL | 39.000000000000 | 628 | 628 | ||
| TF - BLD 3 - SUITE 101 | 2008-06-10 | 26,370 | 3,521 | SL | 39.000000000000 | 676 | 676 | ||
| TF - BLD 3 - SUITE 101- BLINDS | 2008-07-09 | 1,500 | 750 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - BLD 3 - SUITE 101 | 2008-07-15 | 49,720 | 6,534 | SL | 39.000000000000 | 1,275 | 1,275 | ||
| TF - BLD 3 - SUITE 101 | 2008-08-15 | 25,204 | 3,257 | SL | 39.000000000000 | 646 | 646 | ||
| TF - BLD 3 - SUITE 111 | 2008-06-10 | 9,831 | 1,313 | SL | 39.000000000000 | 252 | 252 | ||
| TF - BLD 3 - SUITE 111 | 2008-07-15 | 22,332 | 2,937 | SL | 39.000000000000 | 573 | 573 | ||
| TF - BLD 3 - SUITE 111 | 2008-08-15 | 22,952 | 2,970 | SL | 39.000000000000 | 589 | 589 | ||
| TF - BLD 3 - SUITE 111 - BLINDS | 2008-08-28 | 442 | 221 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - BLD 3 - SUITE #120 | 2008-06-10 | 11,856 | 1,583 | SL | 39.000000000000 | 304 | 304 | ||
| TF - BLD 3 - SUITE #120 | 2008-07-15 | 24,376 | 3,203 | SL | 39.000000000000 | 625 | 625 | ||
| TF - BLD 3 - SUITE #120 | 2008-08-15 | 23,540 | 3,045 | SL | 39.000000000000 | 604 | 604 | ||
| TF - BLD 3 - SUITE #120 - BLINDS | 2008-08-28 | 1,558 | 779 | 200DB | 5.000000000000 | 0 | 0 | ||
| TF - BLD 3 - SUITE #121 | 2008-06-10 | 18,288 | 2,443 | SL | 39.000000000000 | 469 | 469 | ||
| TF - BLD 3 - SUITE #121 | 2008-07-15 | 33,973 | 4,464 | SL | 39.000000000000 | 871 | 871 | ||
| TF - BLD 3 - SUITE #121 | 2008-08-15 | 22,107 | 2,859 | SL | 39.000000000000 | 567 | 567 | ||
| TF - BLD 3 - SUITE #123 - BLINDS | 2008-07-09 | 1,349 | 674 | 200DB | 5.000000000000 | 0 | 0 | ||
| LANDSCAPING | 2007-10-12 | 5,500 | L | 0 | 0 | ||||
| TF - BLD 1 | 2008-08-19 | 10,000 | 1,280 | SL | 39.000000000000 | 256 | 256 | ||
| REPLAT | 2008-08-26 | 3,000 | L | 0 | 0 | ||||
| TENANT FINISH - BLDG #2 | 2008-03-31 | 1,875 | 260 | SL | 39.000000000000 | 48 | 48 | ||
| MAILBOXES | 2008-03-31 | 1,897 | 1,468 | SL | 7.000000000000 | 271 | 271 | ||
| A-MARK SIGNS | 2008-03-31 | 2,483 | 1,923 | SL | 7.000000000000 | 355 | 355 | ||
| LANDSCAPING | 2008-03-31 | 8,843 | L | 0 | 0 | ||||
| TF - BLD 1 BOATZ KNUSEN | 2008-12-01 | 14,500 | 1,767 | SL | 39.000000000000 | 372 | 372 | ||
| TF - BLD 3 INFO PROS | 2008-09-19 | 17,436 | 2,198 | SL | 39.000000000000 | 447 | 447 | ||
| TF - BLD 3 CDF 101 | 2008-10-17 | 13,559 | 1,682 | SL | 39.000000000000 | 348 | 348 | ||
| TF - BLD 3 SPEC 1 111 | 2008-10-17 | 35,171 | 4,360 | SL | 39.000000000000 | 902 | 902 | ||
| TF - BLD 3 SPEC 2 120 | 2008-09-19 | 24,774 | 3,122 | SL | 39.000000000000 | 635 | 635 | ||
| TF - BLD 3 SPEC 2 120 | 2008-10-17 | 9,416 | 1,165 | SL | 39.000000000000 | 241 | 241 | ||
| TF - BLD 3 ISAAC FIN 2 121 | 2008-10-17 | 8,463 | 1,049 | SL | 39.000000000000 | 217 | 217 | ||
| TF - BLD 3 MANAGE 200 | 2008-09-19 | 153,487 | 19,352 | SL | 39.000000000000 | 3,936 | 3,936 | ||
| TF - BLD 3 MANAGE 200 | 2008-10-21 | 187,655 | 23,258 | SL | 39.000000000000 | 4,812 | 4,812 | ||
| TF - BLD 3 MANAGE 200 | 2008-12-01 | 9,476 | 1,154 | SL | 39.000000000000 | 243 | 243 | ||
| TF - BLD 3 OTHER | 2008-09-19 | 74,259 | 9,361 | SL | 39.000000000000 | 1,904 | 1,904 | ||
| TF - BLD 3 WOOD DOORS | 2008-12-01 | 37,000 | 28,744 | 200DB | 7.000000000000 | 3,302 | 5,286 | ||
| TF - BLD 3 STOREFRONTS | 2008-12-01 | 5,500 | 4,273 | 200DB | 7.000000000000 | 491 | 786 | ||
| TF - BLD 3 MIRRORS | 2008-12-01 | 700 | 544 | 200DB | 7.000000000000 | 62 | 100 | ||
| TF - BLD 3 RESILIENT FLOORING | 2008-12-01 | 825 | 641 | 200DB | 7.000000000000 | 74 | 118 | ||
| TF - BLD 3 CERAMIC TILE | 2008-12-01 | 7,624 | 5,923 | 200DB | 7.000000000000 | 680 | 1,089 | ||
| TF - BLD 3 CARPET | 2008-12-01 | 30,000 | 23,306 | 200DB | 7.000000000000 | 2,678 | 4,286 | ||
| TF - BLD 3 CABINETS | 2008-12-01 | 3,800 | 2,953 | 200DB | 7.000000000000 | 339 | 543 | ||
| TF - BLD 3 COUNTERTOPS | 2008-12-01 | 3,500 | 2,719 | 200DB | 7.000000000000 | 312 | 500 | ||
| TF - BLD 3 TOILET ACCESSORIES | 2008-12-01 | 1,000 | 777 | 200DB | 7.000000000000 | 89 | 143 | ||
| TF - BLD 3 FIRE EXTINGUISHERS | 2008-12-01 | 800 | 621 | 200DB | 7.000000000000 | 72 | 114 | ||
| TF - BLD 3 KITCHEN APPLIANCES | 2008-12-01 | 3,400 | 2,642 | 200DB | 7.000000000000 | 303 | 486 | ||
| TENANT FINISH - BLDG #2 | 2009-10-31 | 3,582 | 356 | SL | 39.000000000000 | 92 | 92 | ||
| TENANT FINISH - BLDG #2 | 2010-04-22 | 4,654 | 402 | SL | 39.000000000000 | 119 | 119 | ||
| TENANT FINISH - STE 205 | 2014-03-19 | 9,510 | SL | 39.000000000000 | 102 | 102 | |||
| HEAT TAPE - BLDG #1 | 2014-01-28 | 7,086 | SL | 39.000000000000 | 106 | 106 | |||
| TENANT FINISH - STE 300 | 2013-12-10 | 23,010 | SL | 39.000000000000 | 443 | 443 | |||
| SNOW GUARDS - BLDG #1 | 2014-02-11 | 6,994 | SL | 39.000000000000 | 105 | 105 | |||
| HEAT TAPE - BLDG #2 | 2014-01-28 | 6,014 | SL | 39.000000000000 | 90 | 90 | |||
| HVAC ZONING SYSTEM | 2014-08-13 | 5,525 | SL | 39.000000000000 | 12 | 12 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 2,094,545 | 0 | 2,094,545 | |
| DEVELOPMENT COSTS | 117,263 | 0 | 117,263 | |
| LAND | 29,005 | 0 | 29,005 | |
| CAPITALIZE REAL ESTATE TAXES | 21,613 | 0 | 21,613 | |
| TF - CORRIDOR | 125,378 | 36,035 | 89,343 | |
| TF - EDWARD JONES | 5,919 | 1,678 | 4,241 | |
| TF - EDWARD JONES - BLINDS | 1,528 | 1,528 | 0 | |
| TF - GARAGE | 2,146 | 616 | 1,530 | |
| TF - HORIZON INTERACT | 126,631 | 36,393 | 90,238 | |
| TF - HORIZON - BLINDS | 3,504 | 3,504 | 0 | |
| TF - NC OUTREACH | 158,297 | 45,495 | 112,802 | |
| TF - MUSIC ACAD | 26,779 | 7,700 | 19,079 | |
| TF - SCE | 10,413 | 2,993 | 7,420 | |
| BUILDING #1 | 1,598,710 | 462,879 | 1,135,831 | |
| DEVELOPMENT COSTS | 557,458 | 0 | 557,458 | |
| CAPITALIZED R.E. TAXES | 22,177 | 0 | 22,177 | |
| CAPITALIZED CONSTRUCTION INTEREST | 153,154 | 44,342 | 108,812 | |
| LOAN ORIGINATION FEES - TIER ONE [692] | 21,650 | 21,650 | 0 | |
| APPRAISAL FEES | 4,700 | 1,366 | 3,334 | |
| TITLE INSURANCE - CLOSING FEES | 4,989 | 1,445 | 3,544 | |
| TF - EDWARD JONES | 35,929 | 10,131 | 25,798 | |
| TF - HORIZON INTERACT | 2,198 | 616 | 1,582 | |
| BUILDING #1 ADDITIONS | 4,929 | 1,386 | 3,543 | |
| DEVELOPMENT COSTS | 60,000 | 0 | 60,000 | |
| TF - EDWARD JONES | 1,978 | 533 | 1,445 | |
| TF - EXEC. SUITE 100 | 91,132 | 23,467 | 67,665 | |
| TF - EXEC. SUITE 230 | 68,522 | 18,375 | 50,147 | |
| TF - EXEC. SUITE 340 | 76,747 | 19,926 | 56,821 | |
| TF - GOSPEL OF GLORY | 32,973 | 8,978 | 23,995 | |
| TF - NC OUTREACH | 2,555 | 701 | 1,854 | |
| BUILDING #1 ADDITIONS | 5,509 | 1,534 | 3,975 | |
| DEVELOPMENT COSTS | 27,767 | 0 | 27,767 | |
| CAP. CONSTR. COSTS | 11,753 | 2,722 | 9,031 | |
| TF - EXEC. SUITE 100 | 11,768 | 3,033 | 8,735 | |
| TF - EXEC. SUITE 100 | 54,180 | 13,485 | 40,695 | |
| TF - SUITE 120 | 85,060 | 20,447 | 64,613 | |
| TF - SUITE 200 WATERBROOK | 372,540 | 88,754 | 283,786 | |
| 2005 BUILDING #2 CONSTRUCTION | 1,251,793 | 300,909 | 950,884 | |
| 2005 CAPITALIZED INTEREST | 111,629 | 26,831 | 84,798 | |
| 2005 CLOSING COSTS CAPITALIZED | 10,985 | 10,985 | 0 | |
| LOAN ORIGINATION FEES | 12,200 | 6,049 | 6,151 | |
| CONSTRUCTION LOAN COSTS | 2,500 | 2,500 | 0 | |
| TENANT FINISH - SUITE 105 BLDG #2 | 124,858 | 27,075 | 97,783 | |
| BUILDING #2 FRAMING | 61,649 | 14,031 | 47,618 | |
| LANDSCAPING | 5,420 | 0 | 5,420 | |
| TENANT FINISH - MBS BLINDS | 3,918 | 3,918 | 0 | |
| APPRAISAL FEES | 1,014 | 425 | 589 | |
| TITLE INSURANCE - CLOSING FEES | 7,617 | 3,175 | 4,442 | |
| LOAN ORIGINATION FEES | 5,000 | 2,083 | 2,917 | |
| SURVEY FEES | 4,500 | 1,875 | 2,625 | |
| SNOW GUARDS - BLDG #1 | 1,814 | 393 | 1,421 | |
| SNOW GUARDS - BLDG #2 | 1,815 | 393 | 1,422 | |
| CAPITALIZE CONSTRUCTION INTEREST | 51,836 | 11,130 | 40,706 | |
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 178,462 | 34,892 | 143,570 | |
| BUILDING #3 CAPITALIZED CONSTRUCTION | 377,053 | 68,885 | 308,168 | |
| LOAN ORIGINATION FEES | 26,000 | 9,425 | 16,575 | |
| DEVELOPMENT COSTS | 16,353 | 0 | 16,353 | |
| SNOW GUARDS - BLDG #2 | 1,063 | 204 | 859 | |
| SNOW GUARDS - BLDG #1 | 1,062 | 204 | 858 | |
| TENANT FINISH - NCO - BLDG #1 | 16,300 | 3,048 | 13,252 | |
| LANDSCAPING | 4,210 | 0 | 4,210 | |
| DEVELOPMENT COSTS #3 | 37,536 | 0 | 37,536 | |
| PARKING LOT FOR #3 | 75,000 | 40,125 | 34,875 | |
| BUILDING CONSTRUCTION #3 | 275,804 | 49,209 | 226,595 | |
| BUILDING CONSTRUCTION #3 | 231,141 | 40,748 | 190,393 | |
| BUILDING CONSTRUCTION #3 | 151,936 | 26,460 | 125,476 | |
| BUILDING CONSTRUCTION #3 | 133,188 | 22,909 | 110,279 | |
| BUILDING CONSTRUCTION #3 | 214,952 | 36,517 | 178,435 | |
| BUILDING CONSTRUCTION #3 | 59,170 | 9,924 | 49,246 | |
| BUILDING CONSTRUCTION #3 | 40,559 | 6,717 | 33,842 | |
| BUILDING CONSTRUCTION #3 | 32,028 | 5,234 | 26,794 | |
| BUILDING CONSTRUCTION #3 | 6,441 | 1,038 | 5,403 | |
| BUILDING CONSTRUCTION #3 | 38,402 | 6,115 | 32,287 | |
| BUILDING CONSTRUCTION #3 | 80,684 | 12,673 | 68,011 | |
| BUILDING CONSTRUCTION #3 | 9,980 | 1,547 | 8,433 | |
| TF - BLD 3 - SUITE #100 | 21,043 | 3,352 | 17,691 | |
| TF - BLD 3 - SUITE #100 - BLINDS | 2,000 | 2,000 | 0 | |
| TF - BLD 3 - SUITE #100 | 60,758 | 9,543 | 51,215 | |
| TF - BLD 3 - SUITE #100 | 24,484 | 3,794 | 20,690 | |
| TF - BLD 3 - SUITE 101 | 26,370 | 4,197 | 22,173 | |
| TF - BLD 3 - SUITE 101- BLINDS | 1,500 | 1,500 | 0 | |
| TF - BLD 3 - SUITE 101 | 49,720 | 7,809 | 41,911 | |
| TF - BLD 3 - SUITE 101 | 25,204 | 3,903 | 21,301 | |
| TF - BLD 3 - SUITE 111 | 9,831 | 1,565 | 8,266 | |
| TF - BLD 3 - SUITE 111 | 22,332 | 3,510 | 18,822 | |
| TF - BLD 3 - SUITE 111 | 22,952 | 3,559 | 19,393 | |
| TF - BLD 3 - SUITE 111 - BLINDS | 442 | 442 | 0 | |
| TF - BLD 3 - SUITE #120 | 11,856 | 1,887 | 9,969 | |
| TF - BLD 3 - SUITE #120 | 24,376 | 3,828 | 20,548 | |
| TF - BLD 3 - SUITE #120 | 23,540 | 3,649 | 19,891 | |
| TF - BLD 3 - SUITE #120 - BLINDS | 1,558 | 1,558 | 0 | |
| TF - BLD 3 - SUITE #121 | 18,288 | 2,912 | 15,376 | |
| TF - BLD 3 - SUITE #121 | 33,973 | 5,335 | 28,638 | |
| TF - BLD 3 - SUITE #121 | 22,107 | 3,426 | 18,681 | |
| TF - BLD 3 - SUITE #123 - BLINDS | 1,349 | 1,349 | 0 | |
| LANDSCAPING | 5,500 | 0 | 5,500 | |
| LEASE COMMISSIONS - BLDG THREE | 7,206 | 7,206 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 5,496 | 5,496 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 11,832 | 10,140 | 1,692 | |
| TF - BLD 1 | 10,000 | 1,536 | 8,464 | |
| LEASE COMMISSIONS - BLDG ONE | 4,084 | 4,084 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 5,496 | 5,496 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 11,832 | 11,126 | 706 | |
| LEASE COMMISSIONS - BLDG ONE | 700 | 700 | 0 | |
| LEASE COMMISSIONS - BLDG ONE | 4,084 | 4,084 | 0 | |
| REPLAT | 3,000 | 0 | 3,000 | |
| TENANT FINISH - BLDG #2 | 1,875 | 308 | 1,567 | |
| MAILBOXES | 1,897 | 1,739 | 158 | |
| A-MARK SIGNS | 2,483 | 2,278 | 205 | |
| LANDSCAPING | 8,843 | 0 | 8,843 | |
| TF - BLD 1 BOATZ KNUSEN | 14,500 | 2,139 | 12,361 | |
| TF - BLD 3 INFO PROS | 17,436 | 2,645 | 14,791 | |
| TF - BLD 3 CDF 101 | 13,559 | 2,030 | 11,529 | |
| TF - BLD 3 SPEC 1 111 | 35,171 | 5,262 | 29,909 | |
| TF - BLD 3 SPEC 2 120 | 24,774 | 3,757 | 21,017 | |
| TF - BLD 3 SPEC 2 120 | 9,416 | 1,406 | 8,010 | |
| TF - BLD 3 ISAAC FIN 2 121 | 8,463 | 1,266 | 7,197 | |
| TF - BLD 3 MANAGE 200 | 153,487 | 23,288 | 130,199 | |
| TF - BLD 3 MANAGE 200 | 187,655 | 28,070 | 159,585 | |
| TF - BLD 3 MANAGE 200 | 9,476 | 1,397 | 8,079 | |
| TF - BLD 3 OTHER | 74,259 | 11,265 | 62,994 | |
| LEASE COMMISSIONS - BLDG ONE | 4,070 | 4,070 | 0 | |
| LEASE COMMISSIONS - BLDG ONE | 14,700 | 14,700 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 29,516 | 29,516 | 0 | |
| LEASE COMMISSIONS - BLDG ONE | 501 | 501 | 0 | |
| LEASE COMMISSIONS - BLDG ONE | 2,617 | 2,617 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 4,554 | 4,554 | 0 | |
| LEASE COMMISSIONS - BLDG THREE | 4,554 | 4,554 | 0 | |
| LEASE COMMISSIONS - BLDG TWO | 2,499 | 2,499 | 0 | |
| TITLE INSURANCE - CLOSING FEES | 4,236 | 1,767 | 2,469 | |
| LOAN EXTENSION FEES | 14,575 | 4,192 | 10,383 | |
| APPRAISAL FEES | 6,500 | 1,869 | 4,631 | |
| TITLE INSURANCE - CLOSING FEES | 1,636 | 471 | 1,165 | |
| TF - BLD 3 WOOD DOORS | 37,000 | 32,046 | 4,954 | |
| TF - BLD 3 STOREFRONTS | 5,500 | 4,764 | 736 | |
| TF - BLD 3 MIRRORS | 700 | 606 | 94 | |
| TF - BLD 3 RESILIENT FLOORING | 825 | 715 | 110 | |
| TF - BLD 3 CERAMIC TILE | 7,624 | 6,603 | 1,021 | |
| TF - BLD 3 CARPET | 30,000 | 25,984 | 4,016 | |
| TF - BLD 3 CABINETS | 3,800 | 3,292 | 508 | |
| TF - BLD 3 COUNTERTOPS | 3,500 | 3,031 | 469 | |
| TF - BLD 3 TOILET ACCESSORIES | 1,000 | 866 | 134 | |
| TF - BLD 3 FIRE EXTINGUISHERS | 800 | 693 | 107 | |
| TF - BLD 3 KITCHEN APPLIANCES | 3,400 | 2,945 | 455 | |
| TENANT FINISH - BLDG #2 | 3,582 | 448 | 3,134 | |
| TENANT FINISH - BLDG #2 | 4,654 | 521 | 4,133 | |
| LEASE COMMISSION - CHURCH COMM BLDRS | 12,164 | 12,164 | 0 | |
| LOAN EXTENSION FEES | 15,751 | 3,743 | 12,008 | |
| LEASE COMMISSION - WATERBROOK | 70,000 | 56,000 | 14,000 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 5,362 | 4,766 | 596 | |
| APPRAISAL FEES | 7,500 | 1,292 | 6,208 | |
| LEASE COMMISSION - WATERBROOK | 24,208 | 12,912 | 11,296 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 6,912 | 6,912 | 0 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 3,297 | 3,297 | 0 | |
| LEASE COMMISSION - AMERICAN LIBERTY | 609 | 609 | 0 | |
| LEASE COMMISSION - CENDERA FUNDING | 1,925 | 1,925 | 0 | |
| LEASE COMMISSION - EDWARD JONES | 2,489 | 899 | 1,590 | |
| LEASE COMMISSION - INF PRO | 840 | 840 | 0 | |
| LEASE COMMISSION - FINACIAL SERVICES | 3,429 | 1,143 | 2,286 | |
| LEASE COMMISSION - INF PRO | 8,922 | 2,379 | 6,543 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2,352 | 1,764 | 588 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2,352 | 1,764 | 588 | |
| LEASE COMMISSION - MBS | 15,548 | 2,591 | 12,957 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 3,024 | 336 | 2,688 | |
| LEASE COMMISSION - CHERWELL STE 205 | 1,961 | 981 | 980 | |
| LEASE COMMISSION - INF PRO | 3,016 | 335 | 2,681 | |
| TENANT FINISH - STE 205 | 9,510 | 102 | 9,408 | |
| LEASE COMMISSION - CHERWELL STE 200 | 6,267 | 4,700 | 1,567 | |
| LEASE COMMISSION - CHERWELL STE 340 | 1,185 | 889 | 296 | |
| LEASE COMMISSION - CHERWELL STE 330 | 7,898 | 5,924 | 1,974 | |
| APPRAISAL FEES | 4,500 | 225 | 4,275 | |
| HEAT TAPE - BLDG #1 | 7,086 | 106 | 6,980 | |
| TENANT FINISH - STE 300 | 23,010 | 443 | 22,567 | |
| SNOW GUARDS - BLDG #1 | 6,994 | 105 | 6,889 | |
| HEAT TAPE - BLDG #2 | 6,014 | 90 | 5,924 | |
| HVAC ZONING SYSTEM | 5,525 | 12 | 5,513 |
| Item No. | 1 |
|---|---|
| Lender's Name | TIER ONE BANK 1041 |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 4850000 |
| Balance Due | 3786119 |
| Date of Note | 2007-04 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | TIER ONE BANK 1379 |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 2650000 |
| Balance Due | 2617571 |
| Date of Note | 2007-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAX ESCROW DEPOSIT | 25,299 | 8,377 | 8,377 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE COSTS | 112 | 59 | 0 | |
| BANK SERVICE FEES | 1,576 | 836 | 0 | |
| BUILDING SERVICE | 10,226 | 5,426 | 0 | |
| DUES | 2,997 | 1,590 | 0 | |
| GROUND MAINTENANCE | 10,084 | 5,351 | 0 | |
| LOSS ON SALE OF ASSETS | 1,994 | 1,058 | 0 | |
| MAINTENANCE & REPAIR | 18,009 | 9,556 | 0 | |
| MILEAGE | 313 | 166 | 0 | |
| PROPERTY MANAGEMENT FEES | 20,895 | 11,087 | 0 | |
| SUPPLIES | 3,505 | 1,860 | 0 | |
| UTILITIES | 36,818 | 19,536 | 0 | |
| ADMINISTRATIVE COSTS | 154 | 82 | 0 | |
| BANK SERVICE FEES | 2,181 | 1,157 | 0 | |
| BUILDING SERVICE | 14,141 | 7,503 | 0 | |
| DUES | 4,144 | 2,199 | 0 | |
| GROUND MAINTENANCE | 13,945 | 7,399 | 0 | |
| MAINTENANCE & REPAIR | 24,905 | 13,215 | 0 | |
| MILEAGE | 432 | 229 | 0 | |
| LOSS ON SALE OF ASSETS | 1,994 | 1,058 | 0 | |
| PROPERTY MANAGEMENT FEES | 28,309 | 15,021 | 0 | |
| SUPPLIES | 4,850 | 2,573 | 0 | |
| UTILITIES | 23,147 | 12,282 | 0 | |
| ADMINISTRATIVE COSTS | 94 | 50 | 0 | |
| BANK SERVICE FEES | 1,325 | 703 | 0 | |
| BUILDING SERVICE | 8,596 | 4,561 | 0 | |
| DUES | 2,519 | 1,337 | 0 | |
| GROUND MAINTENANCE | 8,476 | 4,497 | 0 | |
| MAINTENANCE & REPAIR | 15,138 | 8,032 | 0 | |
| MILEAGE | 263 | 140 | 0 | |
| PROPERTY MANAGEMENT FEES | 18,199 | 9,656 | 0 | |
| SUPPLIES | 2,951 | 1,566 | 0 | |
| UTILITIES | 34,586 | 18,351 | 0 | |
| AMORTIZATION | 57,581 | 30,554 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 44,216 | 32,900 |
| DUE TO NICKY CRUZ OUTREACH | 538,764 | 568,764 |
| N/P - CASCADE FUNDING | 13,861 | 8,235 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 12,088 | 0 | 0 | |
| REAL ESTATE TAXES | 31,404 | 16,663 | 0 | |
| REAL ESTATE TAXES | 43,431 | 23,044 | 0 | |
| REAL ESTATE TAXES | 26,398 | 14,007 | 0 |