| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,500 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1986-12-10 | 765,000 | 713,300 | SL | 30.000000000000 | 25,500 | 0 | ||
| LAND | 1986-12-10 | 255,000 | L | 0 | 0 | ||||
| IMPROVEMENTS | 1994-11-02 | 11,294 | 11,294 | SL | 10.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1988-08-01 | 2,717 | 2,717 | SL | 10.000000000000 | 0 | 0 | ||
| EARNEST KE | 1993-07-20 | 4,455 | 4,455 | SL | 10.000000000000 | 0 | 0 | ||
| ROOF | 1993-06-02 | 26,598 | 26,598 | SL | 10.000000000000 | 0 | 0 | ||
| PARKING LOT | 1994-08-11 | 2,977 | 2,977 | SL | 10.000000000000 | 0 | 0 | ||
| PARKING LOT | 1995-07-19 | 12,796 | 12,796 | SL | 10.000000000000 | 0 | 0 | ||
| LOAN FEES | 2003-09-04 | 31,994 | 23,996 | SL | 15.000000000000 | 2,133 | 0 | ||
| AIR CONDITIONER | 2009-02-03 | 7,400 | 4,286 | SL | 10.000000000000 | 740 | 0 | ||
| AIR CONDITIONER | 2009-02-03 | 7,400 | 4,286 | SL | 10.000000000000 | 740 | 0 | ||
| BUILDING | 2004-04-21 | 1,750,000 | 476,763 | SL | 39.000000000000 | 44,872 | 0 | ||
| LAND | 2004-04-21 | 50,000 | L | 0 | 0 | ||||
| CLOSING COSTS | 2004-04-21 | 5,575 | 1,519 | SL | 39.000000000000 | 143 | 0 | ||
| LOAN FEES | 2004-04-21 | 25,300 | 17,898 | SL | 15.000000000000 | 1,687 | 0 | ||
| SIGN | 2006-12-01 | 6,700 | 6,700 | SL | 10.000000000000 | 0 | 0 | ||
| AIR CONDITIONER CAGES | 2010-08-17 | 4,150 | 1,781 | SL | 10.000000000000 | 415 | 0 | ||
| 2011 IMPROVEMENTS-LOUETTA | 2012-05-31 | 7,330 | 1,833 | SL | 10.000000000000 | 733 | 0 | ||
| BUILDING-CROSSROADS | 2012-10-29 | 1,580,471 | 84,427 | SL | 39.000000000000 | 40,525 | 0 | ||
| LAND-CROSSROADS | 2012-10-29 | 439,000 | L | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 765,000 | 738,800 | 26,200 | |
| LAND | 255,000 | 0 | 255,000 | |
| IMPROVEMENTS | 11,294 | 11,294 | 0 | |
| IMPROVEMENTS | 2,717 | 2,717 | 0 | |
| EARNEST KE | 4,455 | 4,455 | 0 | |
| ROOF | 26,598 | 26,598 | 0 | |
| PARKING LOT | 2,977 | 2,977 | 0 | |
| PARKING LOT | 12,796 | 12,796 | 0 | |
| LOAN FEES | 31,994 | 26,129 | 5,865 | |
| AIR CONDITIONER | 7,400 | 5,026 | 2,374 | |
| AIR CONDITIONER | 7,400 | 5,026 | 2,374 | |
| BUILDING | 1,750,000 | 521,635 | 1,228,365 | |
| LAND | 50,000 | 0 | 50,000 | |
| CLOSING COSTS | 5,575 | 1,662 | 3,913 | |
| LOAN FEES | 25,300 | 19,585 | 5,715 | |
| SIGN | 6,700 | 6,700 | 0 | |
| AIR CONDITIONER CAGES | 4,150 | 2,196 | 1,954 | |
| 2011 IMPROVEMENTS-LOUETTA | 7,330 | 2,566 | 4,764 | |
| BUILDING-CROSSROADS | 1,580,471 | 124,952 | 1,455,519 | |
| LAND-CROSSROADS | 439,000 | 0 | 439,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,217 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL COSTS | 3,820 | 3,820 | 0 |
| UTILITY DEPOSITS | 500 | 500 | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 205 | 0 | 0 | |
| UTILITIES | 627 | 0 | 0 | |
| RENTAL EXPENSES | 323,764 | 0 | 0 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 55,768 | 50,251 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME | 82,490 | 0 | 0 |