| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,612 | 0 | 0 | 14,612 |
| 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 | 2009-12-30 | 154,800 | L | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2009-12-30 | 635,335 | 231,030 | SL | 27.500000000000 | 23,103 | 23,103 | 23,103 | |
| LAND IMPROVEMENTS | 2010-07-31 | 13,844 | 8,692 | SL | 15.000000000000 | 923 | 923 | 923 | |
| CARPETING | 2010-07-31 | 10,286 | 10,286 | SL | 7.000000000000 | 0 | 0 | 0 | |
| APPLIANCES | 2010-07-31 | 2,244 | 2,244 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DECKING | 2010-07-31 | 9,944 | 9,944 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - DESLANDES CONSTRUCTION | 2010-07-31 | 250,326 | 85,720 | SL | 27.500000000000 | 9,103 | 9,103 | 9,103 | |
| BUILDING IMPROVEMENTS - AT ACQUISITION | 2009-12-30 | 92,109 | 33,490 | SL | 27.500000000000 | 3,349 | 3,349 | 3,349 | |
| BUILDING IMPROVEMENTS - SOFT COSTS | 2010-07-31 | 12,250 | 4,190 | SL | 27.500000000000 | 445 | 445 | 445 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN / DESIGN) | 2010-07-31 | 2,250 | 772 | SL | 27.500000000000 | 82 | 82 | 82 | |
| BUILDING IMPROVEMENTS - ENGINEERING | 2010-07-31 | 965 | 330 | SL | 27.500000000000 | 35 | 35 | 35 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 22,894 | 7,844 | SL | 27.500000000000 | 833 | 833 | 833 | |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 2010-01-20 | 1,450 | 1,450 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 2010-07-31 | 125 | 47 | SL | 27.500000000000 | 5 | 5 | 5 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 386 | SL | 27.500000000000 | 41 | 41 | 41 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 386 | SL | 27.500000000000 | 41 | 41 | 41 | |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 2010-03-22 | 1,016 | 1,016 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 3,500 | 1,196 | SL | 27.500000000000 | 127 | 127 | 127 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 2010-07-31 | 500 | 170 | SL | 27.500000000000 | 18 | 18 | 18 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 31,670 | 10,848 | SL | 27.500000000000 | 1,152 | 1,152 | 1,152 | |
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 2010-07-31 | 7,855 | 2,693 | SL | 27.500000000000 | 286 | 286 | 286 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (R/E CONSULTING) | 2010-07-31 | 11,499 | 3,936 | SL | 27.500000000000 | 418 | 418 | 418 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE (FINAL) | 2010-07-31 | 21,224 | 7,724 | SL | 27.500000000000 | 772 | 772 | 772 | |
| COMPUTER - JACK | 2014-05-22 | 3,556 | 3,556 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER - AT | 2014-10-07 | 1,664 | 1,664 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER - KRIS | 2014-06-16 | 666 | 666 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER - AT | 2015-02-09 | 1,045 | 941 | ADS | 5.000000000000 | 104 | 104 | 104 | |
| COMPUTER - HOLLY | 2015-07-23 | 1,632 | 1,469 | ADS | 5.000000000000 | 163 | 163 | 163 | |
| COMPUTER | 2017-03-03 | 1,710 | 1,217 | 200DB | 5.000000000000 | 197 | 197 | 197 | |
| HOT WATER HEATER | 2019-01-24 | 1,460 | 134 | SL | 10.000000000000 | 146 | 146 | 146 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 154,800 | 0 | 154,800 | 154,800 |
| BUILDING | 635,335 | 254,133 | 381,202 | 381,202 |
| LAND IMPROVEMENTS | 13,844 | 9,615 | 4,229 | 4,229 |
| CARPETING | 10,286 | 10,286 | 0 | 0 |
| APPLIANCES | 2,244 | 2,244 | 0 | 0 |
| DECKING | 9,944 | 9,944 | 0 | 0 |
| BUILDING IMPROVEMENTS - DESLANDES CONSTRUCTION | 250,326 | 94,823 | 155,503 | 155,503 |
| BUILDING IMPROVEMENTS - AT ACQUISITION | 92,109 | 36,839 | 55,270 | 55,270 |
| BUILDING IMPROVEMENTS - SOFT COSTS | 12,250 | 4,635 | 7,615 | 7,615 |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN / DESIGN) | 2,250 | 854 | 1,396 | 1,396 |
| BUILDING IMPROVEMENTS - ENGINEERING | 965 | 365 | 600 | 600 |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 22,894 | 8,677 | 14,217 | 14,217 |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 1,450 | 1,450 | 0 | 0 |
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 125 | 52 | 73 | 73 |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 427 | 698 | 698 |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 427 | 698 | 698 |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 1,016 | 1,016 | 0 | 0 |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 3,500 | 1,323 | 2,177 | 2,177 |
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 500 | 188 | 312 | 312 |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 31,670 | 12,000 | 19,670 | 19,670 |
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 7,855 | 2,979 | 4,876 | 4,876 |
| BUILDING IMPROVEMENTS - SOFT COSTS (R/E CONSULTING) | 11,499 | 4,354 | 7,145 | 7,145 |
| BUILDING IMPROVEMENTS - DEVELOPER FEE (FINAL) | 21,224 | 8,496 | 12,728 | 12,728 |
| COMPUTER - JACK | 3,556 | 3,556 | 0 | 0 |
| COMPUTER - AT | 1,664 | 1,664 | 0 | 0 |
| PRINTER - KRIS | 666 | 666 | 0 | 0 |
| COMPUTER - AT | 1,045 | 1,045 | 0 | 0 |
| COMPUTER - HOLLY | 1,632 | 1,632 | 0 | 0 |
| COMPUTER | 1,710 | 1,414 | 296 | 296 |
| HOT WATER HEATER | 1,460 | 280 | 1,180 | 1,180 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CHURCHWOODS LLC | 2,668,872 | 2,556,090 | 2,556,090 |
| CAPITALIZED DEVELOPMENT COSTS | 124,188 | 124,188 | 124,188 |
| TAX ESCROW | 2,419 | 1,657 | 1,657 |
| INSURANCE ESCROW | 4,992 | 5,220 | 5,220 |
| REPLACEMENT RESERVE | 12,087 | 16,462 | 16,462 |
| OPERATING RESERVE | 42,082 | 42,646 | 42,646 |
| SYNDICATION RESERVE | 280 | 284 | 284 |
| TENANT SECURITY DEPOSITS | 9,236 | 9,272 | 9,272 |
| DUE FROM AFFILIATES | 769,929 | 833,824 | 833,824 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 9,754 | 0 | 0 | 9,754 |
| MISCELLANEOUS | 9,752 | 0 | 0 | 9,752 |
| CHARITABLE CONTRIBUTIONS | 700 | 0 | 0 | 700 |
| LOSS FROM K-1 - CHURCHWOODS, LLC | 112,856 | 112,856 | 0 | 0 |
| MANAGEMENT FEES | 29,501 | 29,501 | 0 | |
| OFFICE | 7,497 | 7,497 | 0 | |
| INSURANCE | 9,328 | 9,328 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS LIABILITY | 9,236 | 9,272 |
| DUE TO AFFILIATES | 896,491 | 895,141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,188 | 3,188 | 0 |