| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,950 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 18225 PIEDRA DR | 2008-06-17 | 71,345 | 24,755 | S/L | 27.5000 | 2,594 | 2,594 | 2,594 | |
| LAND - 18225 PIEDRA DR | 2008-06-17 | 7,927 | |||||||
| 404 LONE OAKS DR | 2008-02-21 | 103,600 | 37,202 | S/L | 27.5000 | 3,767 | 3,767 | 3,767 | |
| LAND - 404 LONE OAKS DR | 2008-02-21 | 11,511 | |||||||
| 9541 SW 24TH TERR | 2008-02-21 | 83,031 | 29,815 | S/L | 27.5000 | 3,020 | 3,020 | 3,020 | |
| LAND - 9541 SW 24TH TERR | 2008-02-21 | 9,226 | |||||||
| 2400 LONE OAK DR | 2009-01-28 | 59,866 | 19,502 | S/L | 27.5000 | 2,177 | 2,177 | 2,177 | |
| LAND-2400 LONE OAK DR | 2009-01-28 | 6,652 | |||||||
| 10537 NW 35TH ST. | 2015-05-14 | 89,373 | 8,531 | S/L | 27.5000 | 3,250 | 3,250 | 3,250 | |
| LAND-10537 NW 35TH ST | 2015-05-14 | 25,000 | |||||||
| ROOF | 2015-05-14 | 4,920 | 470 | S/L | 27.5000 | 179 | 179 | 179 | |
| HVAC | 2015-05-14 | 5,683 | 542 | S/L | 27.5000 | 207 | 207 | 207 | |
| FLATWORK | 2015-05-14 | 3,960 | 2,436 | 150DB | 15.0000 | 153 | 153 | 153 | |
| LANDSCAPING | 2015-05-14 | 3,589 | 2,208 | 150DB | 15.0000 | 138 | 138 | 138 | |
| FENCE | 2015-05-14 | 1,560 | 960 | 150DB | 15.0000 | 60 | 60 | 60 | |
| 1014 MIDLAND VALLEY STREET | 2016-11-10 | 77,090 | 3,154 | S/L | 27.5000 | 2,803 | 2,803 | 2,803 | |
| LAND-1014 MIDLAND | 2016-11-10 | 33,500 | |||||||
| ROOF | 2016-11-10 | 4,244 | 174 | S/L | 27.5000 | 154 | 154 | 154 | |
| HVAC | 2016-11-10 | 4,902 | 201 | S/L | 27.5000 | 178 | 178 | 178 | |
| FLATWORK | 2016-11-10 | 3,416 | 380 | 150DB | 15.0000 | 304 | 304 | 304 | |
| LANDSCAPING | 2016-11-10 | 3,096 | 344 | 150DB | 15.0000 | 276 | 276 | 276 | |
| FENCE | 2016-11-10 | 1,346 | 150 | 150DB | 15.0000 | 119 | 119 | 119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | 521,018 | 150,200 | 370,818 | 714,858 |
| LAND | 93,816 | 93,816 | 151,492 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERNON MCKOWN |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 1500 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 18225 PIEDRA DR | ||||
| HOA DUES | 175 | 175 | 175 | |
| INSURANCE | 1,402 | 1,402 | 1,402 | |
| REPAIRS & MAINTENANCE | 298 | 298 | 298 | |
| LAWN MAINTENANCE | 210 | 210 | 210 | |
| 404 LONE OAKS DR | ||||
| INSURANCE | 1,306 | 1,306 | 1,306 | |
| REPAIRS & MAINTENANCE | 150 | 150 | 150 | |
| HOA DUES | 133 | 133 | 133 | |
| 9541 SW 24TH TERR | ||||
| INSURANCE | 1,608 | 1,608 | 1,608 | |
| REPAIRS & MAINTENANCE | 228 | 228 | 228 | |
| UTILITIES | 92 | 92 | 92 | |
| HOA DUES | 178 | 178 | 178 | |
| COMMISSIONS | 525 | 525 | 525 | |
| 2400 LONE OAK DR | ||||
| HOA DUES | 133 | 133 | 133 | |
| INSURANCE | 1,348 | 1,348 | 1,348 | |
| REPAIRS & MAINTENANCE | 450 | 450 | 450 | |
| UTILITIES | 133 | 133 | 133 | |
| LAWN MAINTENANCE | 175 | 175 | 175 | |
| COMMISSIONS | 625 | 625 | 625 | |
| 10537 NW 35TH ST. | ||||
| HOA DUES | 175 | 175 | 175 | |
| INSURANCE | 1,067 | 1,067 | 1,067 | |
| UTILITIES | 293 | 293 | 293 | |
| COMMISSIONS | 579 | 579 | 579 | |
| REPAIRS & MAINTENANCE | 2,198 | 2,198 | 2,198 | |
| 1014 MIDLAND VALLEY ST | ||||
| COMMISSIONS | 200 | 200 | 200 | |
| HOA DUES | 198 | 198 | 198 | |
| INSURANCE | 879 | 879 | 879 | |
| EXPENSES | ||||
| BANK CHARGES | 51 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO FUNDING ESSENTIALS | 63,500 | 59,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 500 |