| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 11,025 | 0 | 11,025 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| APPLIANCES | 2010-07-31 | 2,244 | 2,244 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 2010-01-20 | 1,450 | 1,450 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 2010-03-22 | 1,016 | 1,016 | SL | 7.000000000000 | 0 | 0 | ||
| LAND | 2009-12-30 | 154,800 | L | 0 % | 0 | 0 | |||
| BUILDING | 2009-12-30 | 635,335 | 254,133 | SL | 27.500000000000 | 23,103 | 23,103 | ||
| LAND IMPROVEMENTS | 2010-07-31 | 13,844 | 9,615 | SL | 15.000000000000 | 923 | 923 | ||
| CARPETING | 2010-07-31 | 10,286 | 10,286 | SL | 7.000000000000 | 0 | 0 | ||
| DECKING | 2010-07-31 | 9,944 | 9,944 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - DESLANDES CONSTRUCTION | 2010-07-31 | 250,326 | 94,823 | SL | 27.500000000000 | 9,103 | 9,103 | ||
| BUILDING IMPROVEMENTS - AT ACQUISITION | 2009-12-30 | 92,109 | 36,839 | SL | 27.500000000000 | 3,349 | 3,349 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS | 2010-07-31 | 12,250 | 4,635 | SL | 27.500000000000 | 445 | 445 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 2,250 | 854 | SL | 27.500000000000 | 82 | 82 | ||
| BUILDING IMPROVEMENTS - ENGINEERING | 2010-07-31 | 965 | 365 | SL | 27.500000000000 | 35 | 35 | ||
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 22,894 | 8,677 | SL | 27.500000000000 | 833 | 833 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 2010-07-31 | 125 | 52 | SL | 27.500000000000 | 5 | 5 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 427 | SL | 27.500000000000 | 41 | 41 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 427 | SL | 27.500000000000 | 41 | 41 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 3,500 | 1,323 | SL | 27.500000000000 | 127 | 127 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 2010-07-31 | 500 | 188 | SL | 27.500000000000 | 18 | 18 | ||
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 31,670 | 12,000 | SL | 27.500000000000 | 1,152 | 1,152 | ||
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 2010-07-31 | 7,855 | 2,979 | SL | 27.500000000000 | 286 | 286 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS | 2010-07-31 | 11,499 | 4,354 | SL | 27.500000000000 | 418 | 418 | ||
| BUILDING IMPROVEMENTS (DEVELOPER FEE) | 2010-07-31 | 21,224 | 8,496 | SL | 27.500000000000 | 772 | 772 | ||
| COMPUTER - JACK | 2014-05-22 | 3,556 | 3,556 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER - AT | 2014-10-07 | 1,664 | 1,664 | 200DB | 5.000000000000 | 0 | 0 | ||
| PRINTER - KRIS | 2014-06-16 | 666 | 666 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER - AT | 2015-02-09 | 1,045 | 1,045 | ADS | 5.000000000000 | 0 | 0 | ||
| COMPUTER - HOLLY | 2015-07-23 | 1,632 | 1,632 | ADS | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2017-03-03 | 1,710 | 1,414 | 200DB | 5.000000000000 | 118 | 296 | ||
| HOT WATER HEATER | 2019-01-24 | 1,460 | 280 | SL | 10.000000000000 | 146 | 146 | ||
| DESK | 2021-12-10 | 3,520 | 200DB | 5.000000000000 | 176 | 59 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS IN MARKETABLE SECURITIES | 3,892,672 | 3,870,395 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| APPLIANCES | 2,244 | 2,244 | 0 | |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 1,450 | 1,450 | 0 | |
| BUILDING IMPROVEMENTS - APPLIANCES (SEARS) | 1,016 | 1,016 | 0 | |
| LAND | 154,800 | 0 | 154,800 | |
| BUILDING | 635,335 | 277,236 | 358,099 | |
| LAND IMPROVEMENTS | 13,844 | 10,538 | 3,306 | |
| CARPETING | 10,286 | 10,286 | 0 | |
| DECKING | 9,944 | 9,944 | 0 | |
| BUILDING IMPROVEMENTS - DESLANDES CONSTRUCTION | 250,326 | 103,926 | 146,400 | |
| BUILDING IMPROVEMENTS - AT ACQUISITION | 92,109 | 40,188 | 51,921 | |
| BUILDING IMPROVEMENTS - SOFT COSTS | 12,250 | 5,080 | 7,170 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2,250 | 936 | 1,314 | |
| BUILDING IMPROVEMENTS - ENGINEERING | 965 | 400 | 565 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 22,894 | 9,510 | 13,384 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 125 | 57 | 68 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 468 | 657 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 468 | 657 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 3,500 | 1,450 | 2,050 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 500 | 206 | 294 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 31,670 | 13,152 | 18,518 | |
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 7,855 | 3,265 | 4,590 | |
| BUILDING IMPROVEMENTS - SOFT COSTS | 11,499 | 4,772 | 6,727 | |
| BUILDING IMPROVEMENTS (DEVELOPER FEE) | 21,224 | 9,268 | 11,956 | |
| COMPUTER - JACK | 3,556 | 3,556 | 0 | |
| COMPUTER - AT | 1,664 | 1,664 | 0 | |
| PRINTER - KRIS | 666 | 666 | 0 | |
| COMPUTER - AT | 1,045 | 1,045 | 0 | |
| COMPUTER - HOLLY | 1,632 | 1,632 | 0 | |
| COMPUTER | 1,710 | 1,532 | 178 | |
| HOT WATER HEATER | 1,460 | 426 | 1,034 | |
| DESK | 3,520 | 176 | 3,344 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 20,504 | 0 | 20,504 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CHURCHWOODS LLC | 2,556,090 | 2,556,090 | 2,556,090 |
| CAPITALIZED DEVELOPMENT COSTS | 124,188 | 124,188 | 124,188 |
| TAX AND INSURANCE ESCROW | 6,877 | 6,665 | 6,665 |
| SYNDICATION RESERVE | 284 | 283 | 283 |
| REPLACEMENT RESERVE | 16,462 | 20,632 | 20,632 |
| OPERATING RESERVE | 42,646 | 49,928 | 49,928 |
| TENANT SECURITY DEPOSITS | 9,272 | 8,452 | 8,452 |
| SUPPORT TO AFFILIATED ENTITIES | 833,824 | 924,075 | 924,075 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 2,608 | 2,608 | 0 | |
| INSURANCE | 31,227 | 31,227 | 0 | |
| MEALS | 7,846 | 7,846 | 0 | |
| MANAGEMENT FEES | 6,773 | 6,773 | 0 | |
| INVESTMENT FEES | 1,232 | 1,232 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 22,277 |
| UNRECOGNIZED GAIN ON SALE OF ASSET USED FOR EXEMPT PURPOSE | 2,692,511 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS LIABILITY | 9,272 | 8,452 |
| DUE TO AFFILIATES | 895,141 | 1,703,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 14,258 | 0 | 0 |