| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT ACCOUNTING FEES | 7,760 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2013 ODYSSEY | 2013-01-01 | 28,475 | 28,475 | SL | 5.000000 | 0 | 0 | 0 | |
| 2020 INFINITY LUXE A | 2023-02-09 | 36,500 | 7,300 | SL | 5.000000 | 7,300 | 0 | 0 | |
| OFFICE FURNITURE EQUIPMENT | 2010-01-01 | 50,394 | 50,394 | SL | 7.000000 | 0 | 0 | 0 | |
| FITNESS & POOL EQUIPMENT | 2010-01-01 | 31,910 | 31,910 | SL | 7.000000 | 0 | 0 | 0 | |
| BLDG - CFP | 2009-02-01 | 293,042 | 97,681 | SL | 39.000000 | 7,514 | 0 | 0 | |
| BLDG - EASLEY | 2009-02-01 | 150,683 | 50,227 | SL | 39.000000 | 3,864 | 0 | 0 | |
| BLDG - SUMMERVILLE | 2011-01-11 | 143,571 | 40,494 | SL | 39.000000 | 3,681 | 0 | 0 | |
| BLDG - EASLEY W | 2011-06-01 | 198,064 | 55,864 | SL | 39.000000 | 5,079 | 0 | 0 | |
| CLOSING - CFP | 0 | 0 | 0.000000 | 1,596 | 0 | 0 | |||
| BLDG - THL | 1998-06-11 | 9,992,950 | 270,379 | SL | 39.000000 | 270,379 | 0 | 0 | |
| BLDG REHAB - THL | 2016-12-31 | 404,231 | 0 | SL | 39.000000 | 0 | 0 | 0 | |
| ORG COST - THL | 0 | 0 | 0.000000 | 28,320 | 0 | 0 | |||
| ASSETS - PAL | 2014-01-01 | 16,761,530 | 612,256 | SL | 39.000000 | 612,256 | 0 | 0 | |
| ORG COST - PAL | 0 | 0 | 0.000000 | 31,713 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ALL DEPRECIABLE ASSETS AND LAND | 6,821,560 | 6,725,873 | 6,655,957 | 6,655,957 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,139 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 11,500,000 |
| Balance Due | 10,626,896 |
| Date of Note | 2016-01 |
| Maturity Date | 2056-01 |
| Repayment Terms | MONTHLY BOND PAYMENTS |
| Interest Rate | 0.03 |
| Security Provided by Borrower | CF THORNHILL |
| Purpose of Loan | REFINANCE PROPERTY AND CONVERT TO BONDS |
| Description of Lender Consideration | MORTGAGE |
| Consideration FMV | 10626896 |
| Item No. | 2 |
|---|---|
| Lender's Name | SC TELCO |
| Lender's Title | CREDIT UNION |
| Relationship to Insider | NONE |
| Original Amount of Loan | 60,637 |
| Balance Due | 40,858 |
| Date of Note | 2019-03 |
| Maturity Date | 2029-03 |
| Repayment Terms | MONTHLY PAYMENT |
| Interest Rate | 0.056 |
| Security Provided by Borrower | MAGWOOD DRIVE PROPERTY |
| Purpose of Loan | REHAB |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV | 40858 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LLC | 16,067,027 | 14,689,835 | 14,689,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 336,316 | 0 | 0 | 0 |
| ADVERTISING | 15,662 | 0 | 0 | 0 |
| CREDIT REPORTS | 3,711 | 0 | 0 | 0 |
| TELEPHONE | 17,821 | 0 | 0 | 0 |
| BANK FEES | 5,799 | 0 | 0 | 0 |
| LATE FEES | 263 | 0 | 0 | 0 |
| AUTO OTHER INSURANCE | 15,476 | 0 | 0 | 0 |
| PROPERTY & LIABILITY INSURANCE | 171,663 | 0 | 0 | 0 |
| PROGRAM EXPENSES | 50,007 | 0 | 0 | 0 |
| UTILITIES | 487,023 | 0 | 0 | 0 |
| JANITORIAL CLEANING SUPPLIES | 80,927 | 0 | 0 | 0 |
| REFUSE REMOVAL | 39,604 | 0 | 0 | 0 |
| EXTERMINATING EXP | 17,205 | 0 | 0 | 0 |
| SECURITY EXPENSE | 28,503 | 0 | 0 | 0 |
| GROUNDS KEEPING | 81,120 | 0 | 0 | 0 |
| REPAIRS - PROPERTIES | 1,164,741 | 0 | 0 | 0 |
| BAD DEBT EXPENSE | 75,134 | 0 | 0 | 0 |
| MODEL & GUEST SUITE EXPENSE | 2,200 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 9,088 | 0 | 0 | 0 |
| MISC ADMIN EXPENSE | 464 | 0 | 0 | 0 |
| CORPORATE RENTAL EXPENSE | 2,294 | 0 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 2,113 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - NONINVESTMENT PROPERTY | 5,916,273 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 94,996 | 51,336 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 40,427 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 48,482 | 0 | 0 | 0 |
| OTHER TAXES | 2,594 | 0 | 0 | 0 |