| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Professional Fees | 7,658 | 7,658 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land - Lot 10 Bayside Estates | 2006-07-25 | 26,500 | L | 0 | 0 | ||||
| Land - Lot 13 Bayside Estates | 2006-07-25 | 59,500 | L | 0 | 0 | ||||
| Land - 6th Street | 2006-07-25 | 16,500 | L | 0 | 0 | ||||
| Land (LLC) - Wirt Rd Houston | 2010-01-05 | 185,100 | L | 0 | 0 | ||||
| Building (LLC) - Wirt Rd Houston | 2010-01-05 | 674,900 | 137,719 | SL | 39.000000000000 | 17,305 | 17,305 | ||
| Improvements (LLC) | 2014-04-15 | 16,497 | 1,569 | SL | 39.000000000000 | 423 | 423 | ||
| Tenant Improvements (LLC) | 2014-06-02 | 72,981 | 5,734 | SL | 39.000000000000 | 1,871 | 1,871 | ||
| Equipment (LLC) | 2014-04-17 | 6,500 | 4,379 | SL | 7.000000000000 | 929 | 929 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - Lot 10 Bayside Estates | 26,500 | 0 | 26,500 | |
| Land - Lot 13 Bayside Estates | 59,500 | 0 | 59,500 | |
| Land - 6th Street | 16,500 | 0 | 16,500 | |
| Land (LLC) - Wirt Rd Houston | 185,100 | 0 | 185,100 | |
| Building (LLC) - Wirt Rd Houston | 674,900 | 155,024 | 519,876 | |
| Improvements (LLC) | 16,497 | 1,992 | 14,505 | |
| Tenant Improvements (LLC) | 72,981 | 7,605 | 65,376 | |
| Equipment (LLC) | 6,500 | 5,308 | 1,192 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Mineral Interest | 44,480 | 44,480 | 1,780 |
| Mineral Interest - Depletion | -8,291 | -8,291 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fee | 11,616 | 11,616 | 0 | |
| Utilities | 2,632 | 2,632 | 0 | |
| Cleaning & Maintenance | 3,003 | 3,003 | 0 | |
| Repairs | 2,688 | 2,688 | 0 | |
| Insurance | 9,730 | 9,730 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 2,058 | 2,058 | 0 | |
| Taxes | 418 | 418 | 0 |