| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,255 | 851 | 936 | |
| LEGAL | 540 | 108 | 119 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 2005 CLOSING COSTS CAPITALIZED | 2005-08-31 | 10,985 | 10,985 | 41.000000000000 | 0 | 10,985 | ||
| LEASE COMMISSION - EDWARD JONES | 2013-08-13 | 2,489 | 2,489 | 36.000000000000 | 0 | 2,489 | ||
| LEASE COMMISSION - CHERWELL STE 105 | 2013-12-01 | 2,352 | 2,352 | 12.000000000000 | 0 | 2,352 | ||
| LEASE COMMISSION - PENGUIN RANDOM HOUSE | 2015-06-01 | 6,506 | 6,506 | 12.000000000000 | 0 | 6,506 | ||
| LEASE COMMISSION - EDWARD JONES | 2016-11-01 | 2,565 | 2,565 | 36.000000000000 | 0 | 2,565 | ||
| LEASE COMMISSION - ADVANCE MEDICAL BILLING | 2016-10-01 | 2,802 | 2,802 | 36.000000000000 | 0 | 2,802 | ||
| LEASE COMMISSION - LILLIE AVE | 2016-10-15 | 798 | 798 | 12.000000000000 | 0 | 798 | ||
| CLOSING COST | 2017-07-06 | 3,685 | 2,192 | 84.000000000000 | 526 | 384 | 2,718 | |
| ORIGINATION COSTS | 2017-07-05 | 9,000 | 5,358 | 84.000000000000 | 1,286 | 940 | 6,644 | |
| LEASE COMMISSION = ROBERT SOUTHARD | 2018-05-09 | 19 | 13 | 62.000000000000 | 6 | 4 | 19 | |
| LEASE COMMISSION - AIR ACADEMY ASSOCIATES | 2018-05-22 | 13,676 | 8,603 | 62.000000000000 | 2,647 | 1,934 | 11,250 | |
| LEASE COMMISSION - CBG CROP DIVERSIFIED | 2018-08-14 | 875 | 875 | 5.000000000000 | 0 | 875 | ||
| LEASE COMMISSION - MAYFIELD COUNSELING | 2018-06-12 | 5,069 | 5,069 | 36.000000000000 | 0 | 5,069 | ||
| LEASE COMMISSION - MBS | 2018-11-01 | 4,583 | 4,329 | 36.000000000000 | 254 | 186 | 4,583 | |
| LEASE COMMISSION - 180 ACCOUNTING | 2018-12-01 | 3,000 | 2,750 | 36.000000000000 | 250 | 183 | 3,000 | |
| LEASE COMMISSION - SLIGHT EDGE | 2019-01-01 | 964 | 964 | 24.000000000000 | 0 | 964 | ||
| LEASE COMMISSION - NEW ST HOME | 2019-02-01 | 4,800 | 3,916 | 38.000000000000 | 884 | 646 | 4,800 | |
| LEASE COMMISSION - CASTLAND PRODUCTIONS | 2019-02-01 | 8,450 | 4,092 | 64.000000000000 | 1,584 | 1,157 | 5,676 | |
| LEASE COMMISSION - 180 ACCOUNTING | 2018-12-01 | 3,792 | 3,476 | 36.000000000000 | 316 | 231 | 3,792 | |
| LEASE COMMISSION - EDWARD JONES | 2019-09-24 | 4,508 | 1,728 | 60.000000000000 | 902 | 659 | 2,630 | |
| LEASE COMMISSION - CORNERSTONE CHRISTIAN COUNSELING | 2021-02-09 | 2,021 | 393 | 36.000000000000 | 674 | 492 | 1,067 | |
| LEASE COMMISSION - MAHER & MAHER UNIT 300 | 2022-01-28 | 20,103 | 28.000000000000 | 5,026 | 3,672 | 5,026 | ||
| LEASE COMMISSION - MAHER & MAHER UNIT 130 | 2022-05-17 | 3,027 | 24.000000000000 | 378 | 276 | 378 | ||
| LEASE COMMISSION - ATWELL UNIT 200 | 2022-08-23 | 8,963 | 36.000000000000 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAP. CONSTR. COSTS | 2005-08-09 | 11,753 | 4,829 | SL | 39.000000000000 | 301 | 301 | ||
| TF - SUITE 120 | 2005-04-05 | 85,060 | 35,714 | SL | 39.000000000000 | 2,181 | 2,181 | ||
| TF - SUITE 200 WATERBROOK | 2005-05-10 | 372,540 | 155,618 | SL | 39.000000000000 | 9,552 | 9,552 | ||
| 2005 BUILDING #2 CONSTRUCTION | 2005-04-05 | 1,251,793 | 525,588 | SL | 39.000000000000 | 32,097 | 32,097 | ||
| 2005 CAPITALIZED INTEREST | 2005-04-05 | 111,629 | 46,865 | SL | 39.000000000000 | 2,862 | 2,862 | ||
| TENANT FINISH - SUITE 105 BLDG #2 | 2006-03-22 | 124,858 | 49,482 | SL | 39.000000000000 | 3,201 | 3,201 | ||
| BUILDING #2 FRAMING | 2005-10-19 | 61,649 | 25,098 | SL | 39.000000000000 | 1,581 | 1,581 | ||
| TENANT FINISH - MBS BLINDS | 2006-04-10 | 3,918 | 3,918 | 200DB | 5.000000000000 | 0 | 0 | ||
| SNOW GUARDS - BLDG #2 | 2006-04-10 | 1,815 | 722 | SL | 39.000000000000 | 47 | 47 | ||
| CAPITALIZE CONSTRUCTION INTEREST | 2006-04-27 | 51,836 | 20,433 | SL | 39.000000000000 | 1,329 | 1,329 | ||
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 2007-01-19 | 178,462 | 66,924 | SL | 39.000000000000 | 4,576 | 4,576 | ||
| SNOW GUARDS - BLDG #2 | 2007-02-14 | 1,063 | 393 | SL | 39.000000000000 | 27 | 27 | ||
| TENANT FINISH - BLDG #2 | 2008-03-31 | 1,875 | 644 | SL | 39.000000000000 | 48 | 48 | ||
| TENANT FINISH - BLDG #2 | 2009-10-31 | 3,582 | 1,092 | SL | 39.000000000000 | 92 | 92 | ||
| TENANT FINISH - BLDG #2 | 2010-04-22 | 4,654 | 1,354 | SL | 39.000000000000 | 119 | 119 | ||
| HEAT TAPE - BLDG #2 | 2014-01-28 | 6,014 | 1,168 | SL | 39.000000000000 | 154 | 154 | ||
| TENANT FINISH - STE 105 | 2015-10-27 | 11,274 | 1,686 | SL | 39.000000000000 | 289 | 289 | ||
| TENANT IMPROVEMENTS | 2017-03-28 | 55,103 | 6,256 | SL | 39.000000000000 | 1,413 | 1,413 | ||
| LAND | 2001-08-31 | 283,140 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2002-08-31 | 39,087 | L | 0 | 0 | ||||
| CAPITALIZE REAL ESTATE TAXES | 2002-08-31 | 7,204 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2003-08-31 | 185,819 | L | 0 | 0 | ||||
| CAPITALIZED R.E. TAXES | 2003-08-31 | 7,392 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2003-08-31 | 20,000 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2004-08-31 | 9,255 | L | 0 | 0 | ||||
| LANDSCAPING | 2005-09-16 | 1,806 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS | 2007-06-08 | 5,451 | L | 0 | 0 | ||||
| LANDSCAPING | 2006-09-20 | 1,403 | L | 0 | 0 | ||||
| DEVELOPMENT COSTS #3 | 2007-06-08 | 12,512 | L | 0 | 0 | ||||
| LANDSCAPING | 2007-10-12 | 1,833 | L | 0 | 0 | ||||
| REPLAT | 2008-08-26 | 1,000 | L | 0 | 0 | ||||
| LANDSCAPING | 2008-03-31 | 2,947 | L | 0 | 0 | ||||
| OUTDOOR SIGNAGE | 2016-12-29 | 5,626 | 1,750 | SL | 15.000000000000 | 375 | 375 | ||
| SIGNAGE - ELECTRICAL WORK | 2018-02-14 | 4,465 | 1,068 | SL | 15.000000000000 | 298 | 298 | ||
| TENANT IMPROVEMENTS - AIR ACADEMY | 2018-05-16 | 8,602 | 718 | SL | 39.000000000000 | 221 | 221 | ||
| TENANT IMPROVEMENTS - AIR ACADEMY | 2018-05-16 | 16,398 | 1,365 | SL | 39.000000000000 | 420 | 420 | ||
| TENANT IMPROVEMENTS - SOUTHARD | 2018-07-25 | 4,000 | 318 | SL | 39.000000000000 | 103 | 103 | ||
| IMPROVEMENTS | 2017-12-31 | 12,814 | 1,206 | SL | 39.000000000000 | 329 | 329 | ||
| IMPROVEMENTS - COMMON AREA | 2018-12-21 | 6,490 | 443 | SL | 39.000000000000 | 166 | 166 | ||
| WATER HEATER | 2020-04-30 | 3,660 | 325 | SL | 15.000000000000 | 244 | 244 | ||
| CONDENSER AND EVAPORATOR | 2019-11-12 | 7,894 | 371 | SL | 39.000000000000 | 202 | 202 | ||
| CARPETING - UNIT 320 | 2022-07-21 | 11,142 | SL | 5.000000000000 | 186 | 186 | |||
| HVAC REPLACEMENT UNIT 300 | 2022-06-14 | 8,617 | SL | 15.000000000000 | 144 | 144 | |||
| TENANT IMPROVEMENTS UNIT 200 | 2022-01-11 | 13,041 | SL | 15.000000000000 | 580 | 580 | |||
| TENANT IMPROVEMENTS - UNIT 330 | 2022-06-30 | 6,950 | SL | 15.000000000000 | 77 | 77 | |||
| SECURITY SYSTEM | 2021-10-26 | 4,230 | SL | 39.000000000000 | 90 | 90 | |||
| TENANT IMPROVEMENTS UNIT 230 | 2021-12-14 | 4,266 | SL | 15.000000000000 | 213 | 213 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAP. CONSTR. COSTS | 11,753 | 5,130 | 6,623 | |
| TF - SUITE 120 | 85,060 | 37,895 | 47,165 | |
| TF - SUITE 200 WATERBROOK | 372,540 | 165,170 | 207,370 | |
| 2005 BUILDING #2 CONSTRUCTION | 1,251,793 | 557,685 | 694,108 | |
| 2005 CAPITALIZED INTEREST | 111,629 | 49,727 | 61,902 | |
| 2005 CLOSING COSTS CAPITALIZED | 10,985 | 10,985 | 0 | |
| TENANT FINISH - SUITE 105 BLDG #2 | 124,858 | 52,683 | 72,175 | |
| BUILDING #2 FRAMING | 61,649 | 26,679 | 34,970 | |
| TENANT FINISH - MBS BLINDS | 3,918 | 3,918 | 0 | |
| SNOW GUARDS - BLDG #2 | 1,815 | 769 | 1,046 | |
| CAPITALIZE CONSTRUCTION INTEREST | 51,836 | 21,762 | 30,074 | |
| TF - SUITE 100 (LESS REIMBURSE ON #200 OF $19,593) | 178,462 | 71,500 | 106,962 | |
| SNOW GUARDS - BLDG #2 | 1,063 | 420 | 643 | |
| TENANT FINISH - BLDG #2 | 1,875 | 692 | 1,183 | |
| TENANT FINISH - BLDG #2 | 3,582 | 1,184 | 2,398 | |
| TENANT FINISH - BLDG #2 | 4,654 | 1,473 | 3,181 | |
| HEAT TAPE - BLDG #2 | 6,014 | 1,322 | 4,692 | |
| TENANT FINISH - STE 105 | 11,274 | 1,975 | 9,299 | |
| TENANT IMPROVEMENTS | 55,103 | 7,669 | 47,434 | |
| LAND | 283,140 | 0 | 283,140 | |
| DEVELOPMENT COSTS | 39,087 | 0 | 39,087 | |
| CAPITALIZE REAL ESTATE TAXES | 7,204 | 0 | 7,204 | |
| DEVELOPMENT COSTS | 185,819 | 0 | 185,819 | |
| CAPITALIZED R.E. TAXES | 7,392 | 0 | 7,392 | |
| DEVELOPMENT COSTS | 20,000 | 0 | 20,000 | |
| DEVELOPMENT COSTS | 9,255 | 0 | 9,255 | |
| LANDSCAPING | 1,806 | 0 | 1,806 | |
| DEVELOPMENT COSTS | 5,451 | 0 | 5,451 | |
| LANDSCAPING | 1,403 | 0 | 1,403 | |
| DEVELOPMENT COSTS #3 | 12,512 | 0 | 12,512 | |
| LANDSCAPING | 1,833 | 0 | 1,833 | |
| REPLAT | 1,000 | 0 | 1,000 | |
| LANDSCAPING | 2,947 | 0 | 2,947 | |
| OUTDOOR SIGNAGE | 5,626 | 2,125 | 3,501 | |
| CLOSING COST | 3,685 | 2,718 | 967 | |
| ORIGINATION COSTS | 9,000 | 6,644 | 2,356 | |
| LEASE COMMISSION = ROBERT SOUTHARD | 19 | 19 | 0 | |
| LEASE COMMISSION - AIR ACADEMY ASSOCIATES | 13,676 | 11,250 | 2,426 | |
| SIGNAGE - ELECTRICAL WORK | 4,465 | 1,366 | 3,099 | |
| TENANT IMPROVEMENTS - AIR ACADEMY | 8,602 | 939 | 7,663 | |
| TENANT IMPROVEMENTS - AIR ACADEMY | 16,398 | 1,785 | 14,613 | |
| TENANT IMPROVEMENTS - SOUTHARD | 4,000 | 421 | 3,579 | |
| IMPROVEMENTS | 12,814 | 1,535 | 11,279 | |
| LEASE COMMISSION - MBS | 4,583 | 4,583 | 0 | |
| LEASE COMMISSION - 180 ACCOUNTING | 3,000 | 3,000 | 0 | |
| LEASE COMMISSION - NEW ST HOME | 4,800 | 4,800 | 0 | |
| LEASE COMMISSION - CASTLAND PRODUCTIONS | 8,450 | 5,676 | 2,774 | |
| LEASE COMMISSION - 180 ACCOUNTING | 3,792 | 3,792 | 0 | |
| IMPROVEMENTS - COMMON AREA | 6,490 | 609 | 5,881 | |
| LEASE COMMISSION - EDWARD JONES | 4,508 | 2,630 | 1,878 | |
| WATER HEATER | 3,660 | 569 | 3,091 | |
| CONDENSER AND EVAPORATOR | 7,894 | 573 | 7,321 | |
| LEASE COMMISSION - CORNERSTONE CHRISTIAN COUNSELING | 2,021 | 1,067 | 954 | |
| LEASE COMMISSION - MAHER & MAHER UNIT 300 | 20,103 | 5,026 | 15,077 | |
| LEASE COMMISSION - MAHER & MAHER UNIT 130 | 3,027 | 378 | 2,649 | |
| LEASE COMMISSION - ATWELL UNIT 200 | 8,963 | 0 | 8,963 | |
| CARPETING - UNIT 320 | 11,142 | 186 | 10,956 | |
| HVAC REPLACEMENT UNIT 300 | 8,617 | 144 | 8,473 | |
| TENANT IMPROVEMENTS UNIT 200 | 13,041 | 580 | 12,461 | |
| TENANT IMPROVEMENTS - UNIT 330 | 6,950 | 77 | 6,873 | |
| SECURITY SYSTEM | 4,230 | 90 | 4,140 | |
| TENANT IMPROVEMENTS UNIT 230 | 4,266 | 213 | 4,053 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE COSTS | 360 | 263 | 0 | |
| ASSN FEES | 64,714 | 47,280 | 0 | |
| BUILDING REPAIRS | 38,495 | 28,124 | 0 | |
| BUILDING SERVICE | 8,880 | 6,488 | 0 | |
| GROUNDS MAINTENANCE | 921 | 673 | 0 | |
| MILEAGE | 160 | 117 | 0 | |
| PROPERTY MGMT FEES | 27,572 | 20,144 | 0 | |
| SUPPLIES | 978 | 715 | 0 | |
| UTILITIES | 37,360 | 27,295 | 0 | |
| PROPERTY INSURANCE | 2,607 | 1,905 | 0 | |
| AMORTIZATION | 14,733 | 10,764 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 25,489 | 25,987 |
| DUE TO NICKY CRUZ OUTREACH | 0 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 2,158 | 0 | 0 | |
| REAL ESTATE TAXES | 39,370 | 28,764 | 0 |