| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 35,730 | 0 | 9,635 |
| 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 | ||||
| BUILDING | 2009-12-30 | 635,335 | 300,339 | SL | 27.500000000000 | 23,103 | 23,103 | ||
| LAND IMPROVEMENTS | 2010-07-31 | 13,844 | 11,461 | 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 | 113,029 | SL | 27.500000000000 | 9,103 | 9,103 | ||
| BUILDING IMPROVEMENTS - AT ACQUISITION | 2009-12-30 | 92,109 | 43,537 | SL | 27.500000000000 | 3,349 | 3,349 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS | 2010-07-31 | 12,250 | 5,525 | SL | 27.500000000000 | 445 | 445 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 2,250 | 1,018 | SL | 27.500000000000 | 82 | 82 | ||
| BUILDING IMPROVEMENTS - ENGINEERING | 2010-07-31 | 965 | 435 | SL | 27.500000000000 | 35 | 35 | ||
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 22,894 | 10,343 | SL | 27.500000000000 | 833 | 833 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 2010-07-31 | 125 | 62 | SL | 27.500000000000 | 5 | 5 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 509 | SL | 27.500000000000 | 41 | 41 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 1,125 | 509 | SL | 27.500000000000 | 41 | 41 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2010-07-31 | 3,500 | 1,577 | SL | 27.500000000000 | 127 | 127 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 2010-07-31 | 500 | 224 | SL | 27.500000000000 | 18 | 18 | ||
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 2010-07-31 | 31,670 | 14,304 | SL | 27.500000000000 | 1,152 | 1,152 | ||
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 2010-07-31 | 7,855 | 3,551 | SL | 27.500000000000 | 286 | 286 | ||
| BUILDING IMPROVEMENTS - SOFT COSTS | 2010-07-31 | 11,499 | 5,190 | SL | 27.500000000000 | 418 | 418 | ||
| BUILDING IMPROVEMENTS (DEVELOPER FEE) | 2010-07-31 | 21,224 | 10,040 | 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 | 1,544 | 200DB | 5.000000000000 | 0 | 0 | ||
| HOT WATER HEATER | 2019-01-24 | 1,460 | 572 | SL | 10.000000000000 | 146 | 146 | ||
| DESK | 2021-12-10 | 3,520 | 1,514 | 200DB | 5.000000000000 | 802 | 704 | ||
| BUILDING IMPROVEMENTS | 2022-06-30 | 9,350 | 170 | SL | 27.500000000000 | 340 | 340 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS IN MARKETABLE SECURITIES | 1,986,334 | 2,027,710 |
| 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 | 323,442 | 311,893 | |
| LAND IMPROVEMENTS | 13,844 | 12,384 | 1,460 | |
| CARPETING | 10,286 | 10,286 | 0 | |
| DECKING | 9,944 | 9,944 | 0 | |
| BUILDING IMPROVEMENTS - DESLANDES CONSTRUCTION | 250,326 | 122,132 | 128,194 | |
| BUILDING IMPROVEMENTS - AT ACQUISITION | 92,109 | 46,886 | 45,223 | |
| BUILDING IMPROVEMENTS - SOFT COSTS | 12,250 | 5,970 | 6,280 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 2,250 | 1,100 | 1,150 | |
| BUILDING IMPROVEMENTS - ENGINEERING | 965 | 470 | 495 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 22,894 | 11,176 | 11,718 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (TITLE COSTS) | 125 | 67 | 58 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 550 | 575 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 1,125 | 550 | 575 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (CONSTRUCTION ADMIN) | 3,500 | 1,704 | 1,796 | |
| BUILDING IMPROVEMENTS - SOFT COSTS (DESIGN) | 500 | 242 | 258 | |
| BUILDING IMPROVEMENTS - DEVELOPER FEE | 31,670 | 15,456 | 16,214 | |
| BUILDING IMPROVEMENTS - CAPITALIZED INTEREST | 7,855 | 3,837 | 4,018 | |
| BUILDING IMPROVEMENTS - SOFT COSTS | 11,499 | 5,608 | 5,891 | |
| BUILDING IMPROVEMENTS (DEVELOPER FEE) | 21,224 | 10,812 | 10,412 | |
| 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 | 1,544 | 166 | |
| HOT WATER HEATER | 1,460 | 718 | 742 | |
| DESK | 3,520 | 2,316 | 1,204 | |
| BUILDING IMPROVEMENTS | 9,350 | 510 | 8,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 507 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CHURCHWOODS LLC | 2,556,090 | 5,660,449 | 5,660,449 |
| CAPITALIZED DEVELOPMENT COSTS | 124,188 | 463,519 | 463,519 |
| TAX AND INSURANCE ESCROW | 6,606 | 6,526 | 6,526 |
| SYNDICATION RESERVE | 285 | 290 | 290 |
| REPLACEMENT RESERVE | 15,620 | 20,110 | 20,110 |
| OPERATING RESERVE | 50,267 | 37,724 | 37,724 |
| TENANT SECURITY DEPOSITS | 8,342 | 9,451 | 9,451 |
| SUPPORT TO AFFILIATED ENTITIES | 1,306,508 | 1,503,010 | 1,503,010 |
| INTANGIBLE ASSETS | 27,594 | 26,598 | 26,598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 6,458 | 0 | 0 | |
| INSURANCE | 31,143 | 0 | 22,013 | |
| MEETINGS | 18,752 | 0 | 0 | |
| INVESTMENT FEES | 7,269 | 7,269 | 0 | |
| CHARITABLE CONTRIBUTIONS | 540 | 0 | 540 | |
| TOTAL EXPENSES FROM CHURCHWOODS LLC 1065 | 91,624 | 91,624 | 0 | |
| PADDOCK PROJECT CONSTRUCTION | 0 | 0 | 339,331 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC INCOME | 6,350 | 6,350 | 6,350 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 41,376 |
| INCREASE IN PARTNERSHIP CAPITAL ACCOUNT | 3,195,318 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS LIABILITY | 8,342 | 9,451 |
| DUE TO AFFILIATES | 1,602,672 | 818,071 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARCHITECT | 5,605 | 0 | 5,605 | |
| MANAGEMENT FEES | 7,167 | 0 | 7,167 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 3,732 | 3,732 | 0 |