| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 600 | 192 | 216 | |
| ACCOUNTING | 120 | 64 | 0 | |
| ACCOUNTING | 120 | 64 | 0 | |
| ACCOUNTING | 120 | 64 | 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 | ||
| 2005 CLOSING COSTS CAPITALIZED | 2005-08-31 | 10,985 | 10,985 | 41.000000000000 | 0 | 10,985 | ||
| LOAN ORIGINATION FEES | 2004-10-08 | 12,200 | 6,049 | 240.000000000000 | 610 | 324 | 6,659 | |
| CONSTRUCTION LOAN COSTS | 2005-05-11 | 2,500 | 2,500 | 60.000000000000 | 0 | 2,500 | ||
| APPRAISAL FEES | 2006-04-27 | 1,014 | 425 | 240.000000000000 | 51 | 27 | 476 | |
| TITLE INSURANCE - CLOSING FEES | 2006-04-27 | 7,617 | 3,175 | 240.000000000000 | 381 | 202 | 3,556 | |
| LOAN ORIGINATION FEES | 2006-04-27 | 5,000 | 2,083 | 240.000000000000 | 250 | 133 | 2,333 | |
| SURVEY FEES | 2006-04-27 | 4,500 | 1,875 | 240.000000000000 | 225 | 119 | 2,100 | |
| LOAN ORIGINATION FEES | 2007-06-08 | 26,000 | 9,425 | 240.000000000000 | 1,300 | 690 | 10,725 | |
| 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 | 10,140 | 84.000000000000 | 1,692 | 898 | 11,832 | |
| 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 | 11,126 | 84.000000000000 | 706 | 375 | 11,832 | |
| 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 | 4,070 | 60.000000000000 | 0 | 4,070 | ||
| LEASE COMMISSIONS - BLDG ONE | 2008-12-01 | 14,700 | 14,700 | 60.000000000000 | 0 | 14,700 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-12-01 | 29,516 | 29,516 | 60.000000000000 | 0 | 29,516 | ||
| LEASE COMMISSIONS - BLDG ONE | 2009-02-10 | 501 | 501 | 60.000000000000 | 0 | 501 | ||
| LEASE COMMISSIONS - BLDG ONE | 2009-03-11 | 2,617 | 2,617 | 60.000000000000 | 0 | 2,617 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-10-09 | 4,554 | 4,554 | 60.000000000000 | 0 | 4,554 | ||
| LEASE COMMISSIONS - BLDG THREE | 2008-11-11 | 4,554 | 4,554 | 60.000000000000 | 0 | 4,554 | ||
| LEASE COMMISSIONS - BLDG TWO | 2008-12-09 | 2,499 | 2,499 | 60.000000000000 | 0 | 2,499 | ||
| TITLE INSURANCE - CLOSING FEES | 2006-09-01 | 4,236 | 1,767 | 240.000000000000 | 212 | 112 | 1,979 | |
| LOAN EXTENSION FEES | 2008-11-26 | 14,575 | 4,192 | 240.000000000000 | 729 | 387 | 4,921 | |
| APPRAISAL FEES | 2008-11-26 | 6,500 | 1,869 | 240.000000000000 | 325 | 172 | 2,194 | |
| TITLE INSURANCE - CLOSING FEES | 2008-11-26 | 1,636 | 471 | 240.000000000000 | 82 | 44 | 553 | |
| 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 | 3,743 | 240.000000000000 | 788 | 418 | 4,531 | |
| LEASE COMMISSION - WATERBROOK | 2010-09-01 | 70,000 | 56,000 | 60.000000000000 | 14,000 | 7,428 | 70,000 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 2010-05-01 | 5,362 | 4,766 | 36.000000000000 | 0 | 4,766 | ||
| APPRAISAL FEES | 2012-01-23 | 7,500 | 1,292 | 180.000000000000 | 500 | 265 | 1,792 | |
| LEASE COMMISSION - WATERBROOK | 2012-01-10 | 24,208 | 12,912 | 60.000000000000 | 4,842 | 2,569 | 17,754 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 2012-02-08 | 6,912 | 6,912 | 21.000000000000 | 0 | 6,912 | ||
| LEASE COMMISSION - CHERWELL SOFTWARE | 2013-03-13 | 3,297 | 3,297 | 12.000000000000 | 0 | 3,297 | ||
| LEASE COMMISSION - AMERICAN LIBERTY | 2013-01-09 | 609 | 609 | 12.000000000000 | 0 | 609 | ||
| LEASE COMMISSION - CENDERA FUNDING | 2013-04-09 | 1,925 | 1,925 | 14.000000000000 | 0 | 1,925 | ||
| LEASE COMMISSION - EDWARD JONES | 2013-08-13 | 2,489 | 899 | 36.000000000000 | 830 | 440 | 1,729 | |
| LEASE COMMISSION - INF PRO | 2013-01-09 | 840 | 840 | 12.000000000000 | 0 | 840 | ||
| LEASE COMMISSION - FINACIAL SERVICES | 2013-01-09 | 3,429 | 1,143 | 60.000000000000 | 686 | 364 | 1,829 | |
| LEASE COMMISSION - INF PRO | 2013-04-23 | 8,922 | 2,379 | 60.000000000000 | 1,784 | 947 | 4,163 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2013-12-01 | 2,352 | 1,764 | 12.000000000000 | 588 | 312 | 2,352 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2013-12-01 | 2,352 | 1,764 | 12.000000000000 | 588 | 312 | 2,352 | |
| LEASE COMMISSION - MBS | 2013-11-01 | 15,548 | 2,591 | 60.000000000000 | 3,110 | 1,650 | 5,701 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 2014-05-01 | 3,024 | 336 | 36.000000000000 | 1,008 | 535 | 1,344 | |
| LEASE COMMISSION - CHERWELL STE 205 | 2014-03-01 | 1,961 | 981 | 12.000000000000 | 980 | 520 | 1,961 | |
| LEASE COMMISSION - INF PRO | 2014-05-01 | 3,016 | 335 | 36.000000000000 | 1,005 | 533 | 1,340 | |
| LEASE COMMISSION - CHERWELL STE 200 | 2013-12-01 | 6,267 | 4,700 | 12.000000000000 | 1,567 | 831 | 6,267 | |
| LEASE COMMISSION - CHERWELL STE 340 | 2013-12-01 | 1,185 | 889 | 12.000000000000 | 296 | 157 | 1,185 | |
| LEASE COMMISSION - CHERWELL STE 330 | 2013-12-01 | 7,898 | 5,924 | 12.000000000000 | 1,974 | 1,047 | 7,898 | |
| APPRAISAL FEES | 2013-11-18 | 4,500 | 225 | 180.000000000000 | 300 | 159 | 525 | |
| LEASE COMMISSION - 180 ACCOUNTING | 2015-09-15 | 2,679 | 36.000000000000 | 0 | ||||
| LEASE COMMISSION - PENGUIN RANDOM HOUSE | 2015-06-01 | 6,506 | 12.000000000000 | 1,627 | 863 | 1,627 | ||
| LEASE COMMISSION - RE MAX | 2015-09-15 | 20,829 | 84.000000000000 | 0 | ||||
| LEASE COMMISSION - FARMERS INSURACE | 2014-09-01 | 4,010 | 36.000000000000 | 1,337 | 709 | 1,337 | ||
| LEASE COMMISSION - RT COURSE | 2015-07-01 | 3,095 | 60.000000000000 | 103 | 55 | 103 | ||
| LEASE COMMISSION - CHERWELL SOFTWARE | 2017-08-31 | 5,793 | 12.000000000000 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 36,035 | SL | 39.000000000000 | 3,215 | 3,215 | ||
| TF - EDWARD JONES | 2003-08-01 | 5,919 | 1,678 | 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 | 616 | SL | 39.000000000000 | 55 | 55 | ||
| TF - HORIZON INTERACT | 2003-06-10 | 126,631 | 36,393 | 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 | 45,495 | SL | 39.000000000000 | 4,059 | 4,059 | ||
| TF - MUSIC ACAD | 2003-06-10 | 26,779 | 7,700 | SL | 39.000000000000 | 687 | 687 | ||
| TF - SCE | 2003-06-10 | 10,413 | 2,993 | SL | 39.000000000000 | 267 | 267 | ||
| BUILDING #1 | 2003-05-05 | 1,598,710 | 462,879 | 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 | 44,342 | SL | 39.000000000000 | 3,927 | 3,927 | ||
| APPRAISAL FEES | 2003-05-05 | 4,700 | 1,366 | SL | 39.000000000000 | 121 | 121 | ||
| TITLE INSURANCE - CLOSING FEES | 2003-05-05 | 4,989 | 1,445 | SL | 39.000000000000 | 128 | 128 | ||
| TF - EDWARD JONES | 2003-08-31 | 35,929 | 10,131 | SL | 39.000000000000 | 921 | 921 | ||
| TF - HORIZON INTERACT | 2003-08-31 | 2,198 | 616 | SL | 39.000000000000 | 56 | 56 | ||
| BUILDING #1 ADDITIONS | 2003-08-31 | 4,929 | 1,386 | SL | 39.000000000000 | 126 | 126 | ||
| DEVELOPMENT COSTS | 2003-08-31 | 60,000 | L | 0 | 0 | ||||
| TF - EDWARD JONES | 2004-03-31 | 1,978 | 533 | SL | 39.000000000000 | 51 | 51 | ||
| TF - EXEC. SUITE 100 | 2004-08-31 | 91,132 | 23,467 | SL | 39.000000000000 | 2,337 | 2,337 | ||
| TF - EXEC. SUITE 230 | 2004-03-31 | 68,522 | 18,375 | SL | 39.000000000000 | 1,757 | 1,757 | ||
| TF - EXEC. SUITE 340 | 2004-07-01 | 76,747 | 19,926 | SL | 39.000000000000 | 1,968 | 1,968 | ||
| TF - GOSPEL OF GLORY | 2004-01-01 | 32,973 | 8,978 | SL | 39.000000000000 | 845 | 845 | ||
| TF - NC OUTREACH | 2004-01-31 | 2,555 | 701 | SL | 39.000000000000 | 66 | 66 | ||
| BUILDING #1 ADDITIONS | 2003-10-09 | 5,509 | 1,534 | SL | 39.000000000000 | 141 | 141 | ||
| DEVELOPMENT COSTS | 2004-08-31 | 27,767 | L | 0 | 0 | ||||
| CAP. CONSTR. COSTS | 2005-08-09 | 11,753 | 2,722 | SL | 39.000000000000 | 301 | 301 | ||
| TF - EXEC. SUITE 100 | 2004-08-31 | 11,768 | 3,033 | SL | 39.000000000000 | 302 | 302 | ||
| TF - EXEC. SUITE 100 | 2004-12-14 | 54,180 | 13,485 | SL | 39.000000000000 | 1,389 | 1,389 | ||
| TF - SUITE 120 | 2005-04-05 | 85,060 | 20,447 | SL | 39.000000000000 | 2,181 | 2,181 | ||
| TF - SUITE 200 WATERBROOK | 2005-05-10 | 372,540 | 88,754 | SL | 39.000000000000 | 9,552 | 9,552 | ||
| 2005 BUILDING #2 CONSTRUCTION | 2005-04-05 | 1,251,793 | 300,909 | SL | 39.000000000000 | 32,097 | 32,097 | ||
| 2005 CAPITALIZED INTEREST | 2005-04-05 | 111,629 | 26,831 | SL | 39.000000000000 | 2,862 | 2,862 | ||
| TENANT FINISH - SUITE 105 BLDG #2 | 2006-03-22 | 124,858 | 27,075 | SL | 39.000000000000 | 3,201 | 3,201 | ||
| BUILDING #2 FRAMING | 2005-10-19 | 61,649 | 14,031 | SL | 39.000000000000 | 1,581 | 1,581 | ||
| LANDSCAPING | 2005-09-16 | 5,420 | L | 0 | 0 | ||||
| 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 | 393 | SL | 39.000000000000 | 47 | 47 | ||
| SNOW GUARDS - BLDG #2 | 2006-04-10 | 1,815 | 393 | SL | 39.000000000000 | 47 | 47 | ||
| CAPITALIZE CONSTRUCTION INTEREST | 2006-04-27 | 51,836 | 11,130 | SL | 39.000000000000 | 1,329 | 1,329 | ||
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 2007-01-19 | 178,462 | 34,892 | SL | 39.000000000000 | 4,576 | 4,576 | ||
| BUILDING #3 CAPITALIZED CONSTRUCTION | 2007-07-09 | 377,053 | 68,885 | 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 | 204 | SL | 39.000000000000 | 27 | 27 | ||
| SNOW GUARDS - BLDG #1 | 2007-02-14 | 1,062 | 204 | SL | 39.000000000000 | 27 | 27 | ||
| TENANT FINISH - NCO - BLDG #1 | 2007-05-11 | 16,300 | 3,048 | 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 | 40,125 | 150DB | 15.000000000000 | 4,429 | 5,000 | ||
| BUILDING CONSTRUCTION #3 | 2007-09-07 | 275,804 | 49,209 | SL | 39.000000000000 | 7,072 | 7,072 | ||
| BUILDING CONSTRUCTION #3 | 2007-10-12 | 231,141 | 40,748 | SL | 39.000000000000 | 5,927 | 5,927 | ||
| BUILDING CONSTRUCTION #3 | 2007-11-09 | 151,936 | 26,460 | SL | 39.000000000000 | 3,896 | 3,896 | ||
| BUILDING CONSTRUCTION #3 | 2007-12-06 | 133,188 | 22,909 | SL | 39.000000000000 | 3,415 | 3,415 | ||
| BUILDING CONSTRUCTION #3 | 2008-01-10 | 214,952 | 36,517 | SL | 39.000000000000 | 5,512 | 5,512 | ||
| BUILDING CONSTRUCTION #3 | 2008-02-13 | 59,170 | 9,924 | SL | 39.000000000000 | 1,517 | 1,517 | ||
| BUILDING CONSTRUCTION #3 | 2008-03-13 | 40,559 | 6,717 | SL | 39.000000000000 | 1,040 | 1,040 | ||
| BUILDING CONSTRUCTION #3 | 2008-04-11 | 32,028 | 5,234 | SL | 39.000000000000 | 821 | 821 | ||
| BUILDING CONSTRUCTION #3 | 2008-05-13 | 6,441 | 1,038 | SL | 39.000000000000 | 165 | 165 | ||
| BUILDING CONSTRUCTION #3 | 2008-06-10 | 38,402 | 6,115 | SL | 39.000000000000 | 985 | 985 | ||
| BUILDING CONSTRUCTION #3 | 2008-07-15 | 80,684 | 12,673 | SL | 39.000000000000 | 2,069 | 2,069 | ||
| BUILDING CONSTRUCTION #3 | 2008-08-15 | 9,980 | 1,547 | SL | 39.000000000000 | 256 | 256 | ||
| TF - BLD 3 - SUITE #100 | 2008-06-10 | 21,043 | 3,352 | 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 | 9,543 | SL | 39.000000000000 | 1,558 | 1,558 | ||
| TF - BLD 3 - SUITE #100 | 2008-08-15 | 24,484 | 3,794 | SL | 39.000000000000 | 628 | 628 | ||
| TF - BLD 3 - SUITE 101 | 2008-06-10 | 26,370 | 4,197 | 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 | 7,809 | SL | 39.000000000000 | 1,275 | 1,275 | ||
| TF - BLD 3 - SUITE 101 | 2008-08-15 | 25,204 | 3,903 | SL | 39.000000000000 | 646 | 646 | ||
| TF - BLD 3 - SUITE 111 | 2008-06-10 | 9,831 | 1,565 | SL | 39.000000000000 | 252 | 252 | ||
| TF - BLD 3 - SUITE 111 | 2008-07-15 | 22,332 | 3,510 | SL | 39.000000000000 | 573 | 573 | ||
| TF - BLD 3 - SUITE 111 | 2008-08-15 | 22,952 | 3,559 | 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 | 1,887 | SL | 39.000000000000 | 304 | 304 | ||
| TF - BLD 3 - SUITE #120 | 2008-07-15 | 24,376 | 3,828 | SL | 39.000000000000 | 625 | 625 | ||
| TF - BLD 3 - SUITE #120 | 2008-08-15 | 23,540 | 3,649 | 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 | 2,912 | SL | 39.000000000000 | 469 | 469 | ||
| TF - BLD 3 - SUITE #121 | 2008-07-15 | 33,973 | 5,335 | SL | 39.000000000000 | 871 | 871 | ||
| TF - BLD 3 - SUITE #121 | 2008-08-15 | 22,107 | 3,426 | 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 | 1,536 | SL | 39.000000000000 | 256 | 256 | ||
| REPLAT | 2008-08-26 | 3,000 | L | 0 | 0 | ||||
| TENANT FINISH - BLDG #2 | 2008-03-31 | 1,875 | 308 | SL | 39.000000000000 | 48 | 48 | ||
| MAILBOXES | 2008-03-31 | 1,897 | 1,739 | SL | 7.000000000000 | 158 | 158 | ||
| A-MARK SIGNS | 2008-03-31 | 2,483 | 2,278 | SL | 7.000000000000 | 205 | 205 | ||
| LANDSCAPING | 2008-03-31 | 8,843 | L | 0 | 0 | ||||
| TF - BLD 1 BOATZ KNUSEN | 2008-12-01 | 14,500 | 2,139 | SL | 39.000000000000 | 372 | 372 | ||
| TF - BLD 3 INFO PROS | 2008-09-19 | 17,436 | 2,645 | SL | 39.000000000000 | 447 | 447 | ||
| TF - BLD 3 CDF 101 | 2008-10-17 | 13,559 | 2,030 | SL | 39.000000000000 | 348 | 348 | ||
| TF - BLD 3 SPEC 1 111 | 2008-10-17 | 35,171 | 5,262 | SL | 39.000000000000 | 902 | 902 | ||
| TF - BLD 3 SPEC 2 120 | 2008-09-19 | 24,774 | 3,757 | SL | 39.000000000000 | 635 | 635 | ||
| TF - BLD 3 SPEC 2 120 | 2008-10-17 | 9,416 | 1,406 | SL | 39.000000000000 | 241 | 241 | ||
| TF - BLD 3 ISAAC FIN 2 121 | 2008-10-17 | 8,463 | 1,266 | SL | 39.000000000000 | 217 | 217 | ||
| TF - BLD 3 MANAGE 200 | 2008-09-19 | 153,487 | 23,288 | SL | 39.000000000000 | 3,936 | 3,936 | ||
| TF - BLD 3 MANAGE 200 | 2008-10-21 | 187,655 | 28,070 | SL | 39.000000000000 | 4,812 | 4,812 | ||
| TF - BLD 3 MANAGE 200 | 2008-12-01 | 9,476 | 1,397 | SL | 39.000000000000 | 243 | 243 | ||
| TF - BLD 3 OTHER | 2008-09-19 | 74,259 | 11,265 | SL | 39.000000000000 | 1,904 | 1,904 | ||
| TF - BLD 3 WOOD DOORS | 2008-12-01 | 37,000 | 32,046 | 200DB | 7.000000000000 | 3,303 | 4,954 | ||
| TF - BLD 3 STOREFRONTS | 2008-12-01 | 5,500 | 4,764 | 200DB | 7.000000000000 | 491 | 736 | ||
| TF - BLD 3 MIRRORS | 2008-12-01 | 700 | 606 | 200DB | 7.000000000000 | 63 | 94 | ||
| TF - BLD 3 RESILIENT FLOORING | 2008-12-01 | 825 | 715 | 200DB | 7.000000000000 | 73 | 110 | ||
| TF - BLD 3 CERAMIC TILE | 2008-12-01 | 7,624 | 6,603 | 200DB | 7.000000000000 | 681 | 1,021 | ||
| TF - BLD 3 CARPET | 2008-12-01 | 30,000 | 25,984 | 200DB | 7.000000000000 | 2,677 | 4,016 | ||
| TF - BLD 3 CABINETS | 2008-12-01 | 3,800 | 3,292 | 200DB | 7.000000000000 | 339 | 508 | ||
| TF - BLD 3 COUNTERTOPS | 2008-12-01 | 3,500 | 3,031 | 200DB | 7.000000000000 | 313 | 469 | ||
| TF - BLD 3 TOILET ACCESSORIES | 2008-12-01 | 1,000 | 866 | 200DB | 7.000000000000 | 89 | 134 | ||
| TF - BLD 3 FIRE EXTINGUISHERS | 2008-12-01 | 800 | 693 | 200DB | 7.000000000000 | 71 | 107 | ||
| TF - BLD 3 KITCHEN APPLIANCES | 2008-12-01 | 3,400 | 2,945 | 200DB | 7.000000000000 | 303 | 455 | ||
| TENANT FINISH - BLDG #2 | 2009-10-31 | 3,582 | 448 | SL | 39.000000000000 | 92 | 92 | ||
| TENANT FINISH - BLDG #2 | 2010-04-22 | 4,654 | 521 | SL | 39.000000000000 | 119 | 119 | ||
| TENANT FINISH - STE 205 | 2014-03-19 | 9,510 | 102 | SL | 39.000000000000 | 244 | 244 | ||
| HEAT TAPE - BLDG #1 | 2014-01-28 | 7,086 | 106 | SL | 39.000000000000 | 182 | 182 | ||
| TENANT FINISH - STE 300 | 2013-12-10 | 23,010 | 443 | SL | 39.000000000000 | 590 | 590 | ||
| SNOW GUARDS - BLDG #1 | 2014-02-11 | 6,994 | 105 | SL | 39.000000000000 | 179 | 179 | ||
| HEAT TAPE - BLDG #2 | 2014-01-28 | 6,014 | 90 | SL | 39.000000000000 | 154 | 154 | ||
| HVAC ZONING SYSTEM | 2014-08-13 | 5,525 | 12 | SL | 39.000000000000 | 142 | 142 |
| 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 | 39,250 | 86,128 | |
| TF - EDWARD JONES | 5,919 | 1,830 | 4,089 | |
| TF - EDWARD JONES - BLINDS | 1,528 | 1,528 | 0 | |
| TF - GARAGE | 2,146 | 671 | 1,475 | |
| TF - HORIZON INTERACT | 126,631 | 39,640 | 86,991 | |
| TF - HORIZON - BLINDS | 3,504 | 3,504 | 0 | |
| TF - NC OUTREACH | 158,297 | 49,554 | 108,743 | |
| TF - MUSIC ACAD | 26,779 | 8,387 | 18,392 | |
| TF - SCE | 10,413 | 3,260 | 7,153 | |
| BUILDING #1 | 1,598,710 | 503,872 | 1,094,838 | |
| DEVELOPMENT COSTS | 557,458 | 0 | 557,458 | |
| CAPITALIZED R.E. TAXES | 22,177 | 0 | 22,177 | |
| CAPITALIZED CONSTRUCTION INTEREST | 153,154 | 48,269 | 104,885 | |
| APPRAISAL FEES | 4,700 | 1,487 | 3,213 | |
| TITLE INSURANCE - CLOSING FEES | 4,989 | 1,573 | 3,416 | |
| TF - EDWARD JONES | 35,929 | 11,052 | 24,877 | |
| TF - HORIZON INTERACT | 2,198 | 672 | 1,526 | |
| BUILDING #1 ADDITIONS | 4,929 | 1,512 | 3,417 | |
| DEVELOPMENT COSTS | 60,000 | 0 | 60,000 | |
| TF - EDWARD JONES | 1,978 | 584 | 1,394 | |
| TF - EXEC. SUITE 100 | 91,132 | 25,804 | 65,328 | |
| TF - EXEC. SUITE 230 | 68,522 | 20,132 | 48,390 | |
| TF - EXEC. SUITE 340 | 76,747 | 21,894 | 54,853 | |
| TF - GOSPEL OF GLORY | 32,973 | 9,823 | 23,150 | |
| TF - NC OUTREACH | 2,555 | 767 | 1,788 | |
| BUILDING #1 ADDITIONS | 5,509 | 1,675 | 3,834 | |
| DEVELOPMENT COSTS | 27,767 | 0 | 27,767 | |
| CAP. CONSTR. COSTS | 11,753 | 3,023 | 8,730 | |
| TF - EXEC. SUITE 100 | 11,768 | 3,335 | 8,433 | |
| TF - EXEC. SUITE 100 | 54,180 | 14,874 | 39,306 | |
| TF - SUITE 120 | 85,060 | 22,628 | 62,432 | |
| TF - SUITE 200 WATERBROOK | 372,540 | 98,306 | 274,234 | |
| 2005 BUILDING #2 CONSTRUCTION | 1,251,793 | 333,006 | 918,787 | |
| 2005 CAPITALIZED INTEREST | 111,629 | 29,693 | 81,936 | |
| 2005 CLOSING COSTS CAPITALIZED | 10,985 | 10,985 | 0 | |
| LOAN ORIGINATION FEES | 12,200 | 6,659 | 5,541 | |
| TENANT FINISH - SUITE 105 BLDG #2 | 124,858 | 30,276 | 94,582 | |
| BUILDING #2 FRAMING | 61,649 | 15,612 | 46,037 | |
| LANDSCAPING | 5,420 | 0 | 5,420 | |
| TENANT FINISH - MBS BLINDS | 3,918 | 3,918 | 0 | |
| APPRAISAL FEES | 1,014 | 476 | 538 | |
| TITLE INSURANCE - CLOSING FEES | 7,617 | 3,556 | 4,061 | |
| LOAN ORIGINATION FEES | 5,000 | 2,333 | 2,667 | |
| SURVEY FEES | 4,500 | 2,100 | 2,400 | |
| SNOW GUARDS - BLDG #1 | 1,814 | 440 | 1,374 | |
| SNOW GUARDS - BLDG #2 | 1,815 | 440 | 1,375 | |
| CAPITALIZE CONSTRUCTION INTEREST | 51,836 | 12,459 | 39,377 | |
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 178,462 | 39,468 | 138,994 | |
| BUILDING #3 CAPITALIZED CONSTRUCTION | 377,053 | 78,553 | 298,500 | |
| LOAN ORIGINATION FEES | 26,000 | 10,725 | 15,275 | |
| DEVELOPMENT COSTS | 16,353 | 0 | 16,353 | |
| SNOW GUARDS - BLDG #2 | 1,063 | 231 | 832 | |
| SNOW GUARDS - BLDG #1 | 1,062 | 231 | 831 | |
| TENANT FINISH - NCO - BLDG #1 | 16,300 | 3,466 | 12,834 | |
| LANDSCAPING | 4,210 | 0 | 4,210 | |
| DEVELOPMENT COSTS #3 | 37,536 | 0 | 37,536 | |
| PARKING LOT FOR #3 | 75,000 | 44,554 | 30,446 | |
| BUILDING CONSTRUCTION #3 | 275,804 | 56,281 | 219,523 | |
| BUILDING CONSTRUCTION #3 | 231,141 | 46,675 | 184,466 | |
| BUILDING CONSTRUCTION #3 | 151,936 | 30,356 | 121,580 | |
| BUILDING CONSTRUCTION #3 | 133,188 | 26,324 | 106,864 | |
| BUILDING CONSTRUCTION #3 | 214,952 | 42,029 | 172,923 | |
| BUILDING CONSTRUCTION #3 | 59,170 | 11,441 | 47,729 | |
| BUILDING CONSTRUCTION #3 | 40,559 | 7,757 | 32,802 | |
| BUILDING CONSTRUCTION #3 | 32,028 | 6,055 | 25,973 | |
| BUILDING CONSTRUCTION #3 | 6,441 | 1,203 | 5,238 | |
| BUILDING CONSTRUCTION #3 | 38,402 | 7,100 | 31,302 | |
| BUILDING CONSTRUCTION #3 | 80,684 | 14,742 | 65,942 | |
| BUILDING CONSTRUCTION #3 | 9,980 | 1,803 | 8,177 | |
| TF - BLD 3 - SUITE #100 | 21,043 | 3,892 | 17,151 | |
| TF - BLD 3 - SUITE #100 - BLINDS | 2,000 | 2,000 | 0 | |
| TF - BLD 3 - SUITE #100 | 60,758 | 11,101 | 49,657 | |
| TF - BLD 3 - SUITE #100 | 24,484 | 4,422 | 20,062 | |
| TF - BLD 3 - SUITE 101 | 26,370 | 4,873 | 21,497 | |
| TF - BLD 3 - SUITE 101- BLINDS | 1,500 | 1,500 | 0 | |
| TF - BLD 3 - SUITE 101 | 49,720 | 9,084 | 40,636 | |
| TF - BLD 3 - SUITE 101 | 25,204 | 4,549 | 20,655 | |
| TF - BLD 3 - SUITE 111 | 9,831 | 1,817 | 8,014 | |
| TF - BLD 3 - SUITE 111 | 22,332 | 4,083 | 18,249 | |
| TF - BLD 3 - SUITE 111 | 22,952 | 4,148 | 18,804 | |
| TF - BLD 3 - SUITE 111 - BLINDS | 442 | 442 | 0 | |
| TF - BLD 3 - SUITE #120 | 11,856 | 2,191 | 9,665 | |
| TF - BLD 3 - SUITE #120 | 24,376 | 4,453 | 19,923 | |
| TF - BLD 3 - SUITE #120 | 23,540 | 4,253 | 19,287 | |
| TF - BLD 3 - SUITE #120 - BLINDS | 1,558 | 1,558 | 0 | |
| TF - BLD 3 - SUITE #121 | 18,288 | 3,381 | 14,907 | |
| TF - BLD 3 - SUITE #121 | 33,973 | 6,206 | 27,767 | |
| TF - BLD 3 - SUITE #121 | 22,107 | 3,993 | 18,114 | |
| TF - BLD 3 - SUITE #123 - BLINDS | 1,349 | 1,349 | 0 | |
| LANDSCAPING | 5,500 | 0 | 5,500 | |
| LEASE COMMISSIONS - BLDG THREE | 11,832 | 11,832 | 0 | |
| TF - BLD 1 | 10,000 | 1,792 | 8,208 | |
| LEASE COMMISSIONS - BLDG THREE | 11,832 | 11,832 | 0 | |
| REPLAT | 3,000 | 0 | 3,000 | |
| TENANT FINISH - BLDG #2 | 1,875 | 356 | 1,519 | |
| MAILBOXES | 1,897 | 1,897 | 0 | |
| A-MARK SIGNS | 2,483 | 2,483 | 0 | |
| LANDSCAPING | 8,843 | 0 | 8,843 | |
| TF - BLD 1 BOATZ KNUSEN | 14,500 | 2,511 | 11,989 | |
| TF - BLD 3 INFO PROS | 17,436 | 3,092 | 14,344 | |
| TF - BLD 3 CDF 101 | 13,559 | 2,378 | 11,181 | |
| TF - BLD 3 SPEC 1 111 | 35,171 | 6,164 | 29,007 | |
| TF - BLD 3 SPEC 2 120 | 24,774 | 4,392 | 20,382 | |
| TF - BLD 3 SPEC 2 120 | 9,416 | 1,647 | 7,769 | |
| TF - BLD 3 ISAAC FIN 2 121 | 8,463 | 1,483 | 6,980 | |
| TF - BLD 3 MANAGE 200 | 153,487 | 27,224 | 126,263 | |
| TF - BLD 3 MANAGE 200 | 187,655 | 32,882 | 154,773 | |
| TF - BLD 3 MANAGE 200 | 9,476 | 1,640 | 7,836 | |
| TF - BLD 3 OTHER | 74,259 | 13,169 | 61,090 | |
| LEASE COMMISSIONS - BLDG ONE | 2,617 | 2,617 | 0 | |
| TITLE INSURANCE - CLOSING FEES | 4,236 | 1,979 | 2,257 | |
| LOAN EXTENSION FEES | 14,575 | 4,921 | 9,654 | |
| APPRAISAL FEES | 6,500 | 2,194 | 4,306 | |
| TITLE INSURANCE - CLOSING FEES | 1,636 | 553 | 1,083 | |
| TF - BLD 3 WOOD DOORS | 37,000 | 35,349 | 1,651 | |
| TF - BLD 3 STOREFRONTS | 5,500 | 5,255 | 245 | |
| TF - BLD 3 MIRRORS | 700 | 669 | 31 | |
| TF - BLD 3 RESILIENT FLOORING | 825 | 788 | 37 | |
| TF - BLD 3 CERAMIC TILE | 7,624 | 7,284 | 340 | |
| TF - BLD 3 CARPET | 30,000 | 28,661 | 1,339 | |
| TF - BLD 3 CABINETS | 3,800 | 3,631 | 169 | |
| TF - BLD 3 COUNTERTOPS | 3,500 | 3,344 | 156 | |
| TF - BLD 3 TOILET ACCESSORIES | 1,000 | 955 | 45 | |
| TF - BLD 3 FIRE EXTINGUISHERS | 800 | 764 | 36 | |
| TF - BLD 3 KITCHEN APPLIANCES | 3,400 | 3,248 | 152 | |
| TENANT FINISH - BLDG #2 | 3,582 | 540 | 3,042 | |
| TENANT FINISH - BLDG #2 | 4,654 | 640 | 4,014 | |
| LOAN EXTENSION FEES | 15,751 | 4,531 | 11,220 | |
| LEASE COMMISSION - WATERBROOK | 70,000 | 70,000 | 0 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 5,362 | 4,766 | 596 | |
| APPRAISAL FEES | 7,500 | 1,792 | 5,708 | |
| LEASE COMMISSION - WATERBROOK | 24,208 | 17,754 | 6,454 | |
| LEASE COMMISSION - EDWARD JONES | 2,489 | 1,729 | 760 | |
| LEASE COMMISSION - FINACIAL SERVICES | 3,429 | 1,829 | 1,600 | |
| LEASE COMMISSION - INF PRO | 8,922 | 4,163 | 4,759 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2,352 | 2,352 | 0 | |
| LEASE COMMISSION - CHERWELL STE 105 | 2,352 | 2,352 | 0 | |
| LEASE COMMISSION - MBS | 15,548 | 5,701 | 9,847 | |
| LEASE COMMISSION - RESERVE NATIONAL INSURANCE | 3,024 | 1,344 | 1,680 | |
| LEASE COMMISSION - CHERWELL STE 205 | 1,961 | 1,961 | 0 | |
| LEASE COMMISSION - INF PRO | 3,016 | 1,340 | 1,676 | |
| TENANT FINISH - STE 205 | 9,510 | 346 | 9,164 | |
| LEASE COMMISSION - CHERWELL STE 200 | 6,267 | 6,267 | 0 | |
| LEASE COMMISSION - CHERWELL STE 340 | 1,185 | 1,185 | 0 | |
| LEASE COMMISSION - CHERWELL STE 330 | 7,898 | 7,898 | 0 | |
| APPRAISAL FEES | 4,500 | 525 | 3,975 | |
| HEAT TAPE - BLDG #1 | 7,086 | 288 | 6,798 | |
| TENANT FINISH - STE 300 | 23,010 | 1,033 | 21,977 | |
| SNOW GUARDS - BLDG #1 | 6,994 | 284 | 6,710 | |
| HEAT TAPE - BLDG #2 | 6,014 | 244 | 5,770 | |
| HVAC ZONING SYSTEM | 5,525 | 154 | 5,371 | |
| LEASE COMMISSION - 180 ACCOUNTING | 2,679 | 0 | 2,679 | |
| LEASE COMMISSION - PENGUIN RANDOM HOUSE | 6,506 | 1,627 | 4,879 | |
| LEASE COMMISSION - RE MAX | 20,829 | 0 | 20,829 | |
| LEASE COMMISSION - FARMERS INSURACE | 4,010 | 1,337 | 2,673 | |
| LEASE COMMISSION - RT COURSE | 3,095 | 103 | 2,992 | |
| LEASE COMMISSION - CHERWELL SOFTWARE | 5,793 | 0 | 5,793 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 4850000 |
| Balance Due | 3703393 |
| Date of Note | 2007-04 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | FINANCE OWNERSHIP |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 2650000 |
| Balance Due | 2557872 |
| Date of Note | 2007-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | FINANCE OWNERSHIP |
| 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 | 8,377 | -11,363 | -11,363 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE COSTS | 103 | 55 | 0 | |
| BANK SERVICE FEES | 1,439 | 764 | 0 | |
| BUILDING SERVICE | 10,020 | 5,317 | 0 | |
| DUES | 3,349 | 1,777 | 0 | |
| GROUND MAINTENANCE | 12,887 | 6,838 | 0 | |
| PROPERTY INSURANCE | 9,151 | 4,856 | 0 | |
| MAINTENANCE & REPAIR | 14,373 | 7,626 | 0 | |
| MILEAGE | 165 | 88 | 0 | |
| PROPERTY MANAGEMENT FEES | 21,767 | 11,550 | 0 | |
| SUPPLIES | 4,128 | 2,190 | 0 | |
| UTILITIES | 22,425 | 11,899 | 0 | |
| ADMINISTRATIVE COSTS | 161 | 85 | 0 | |
| BANK SERVICE FEES | 2,257 | 1,198 | 0 | |
| BUILDING SERVICE | 15,715 | 8,338 | 0 | |
| DUES | 5,253 | 2,787 | 0 | |
| GROUND MAINTENANCE | 20,211 | 10,724 | 0 | |
| MAINTENANCE & REPAIR | 22,541 | 11,960 | 0 | |
| MILEAGE | 259 | 137 | 0 | |
| PROPERTY INSURANCE | 14,351 | 7,615 | 0 | |
| PROPERTY MANAGEMENT FEES | 34,137 | 18,113 | 0 | |
| SUPPLIES | 6,477 | 3,437 | 0 | |
| UTILITIES | 37,021 | 19,643 | 0 | |
| ADMINISTRATIVE COSTS | 96 | 51 | 0 | |
| BANK SERVICE FEES | 1,346 | 714 | 0 | |
| BUILDING SERVICE | 9,375 | 4,974 | 0 | |
| DUES | 3,133 | 1,662 | 0 | |
| GROUND MAINTENANCE | 12,057 | 6,397 | 0 | |
| MAINTENANCE & REPAIR | 13,447 | 7,135 | 0 | |
| MILEAGE | 155 | 82 | 0 | |
| PROPERTY MANAGEMENT FEES | 20,365 | 10,806 | 0 | |
| SUPPLIES | 3,866 | 2,051 | 0 | |
| UTILITIES | 32,222 | 17,097 | 0 | |
| PROPERTY INSURANCE | 8,561 | 4,542 | 0 | |
| AMORTIZATION | 44,476 | 23,597 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 32,900 | 49,250 |
| DUE TO NICKY CRUZ OUTREACH | 568,764 | 648,764 |
| N/P - CASCADE FUNDING | 8,235 | 2,141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,269 | 0 | 0 | |
| REAL ESTATE TAXES | 28,918 | 15,344 | 0 | |
| REAL ESTATE TAXES | 45,352 | 24,064 | 0 | |
| REAL ESTATE TAXES | 27,056 | 14,356 | 0 |