| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Professional Fees | 350 | 350 | 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 | 172,329 | SL | 39.000000000000 | 17,305 | 17,305 | ||
| Improvements (LLC) | 2014-04-15 | 16,497 | 2,415 | SL | 39.000000000000 | 423 | 423 | ||
| Tenant Improvements (LLC) | 2014-06-02 | 72,981 | 9,476 | SL | 39.000000000000 | 1,871 | 1,871 | ||
| Equipment (LLC) | 2014-04-17 | 6,500 | 6,237 | SL | 7.000000000000 | 263 | 263 |
| 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 | 189,634 | 485,266 | |
| Improvements (LLC) | 16,497 | 2,838 | 13,659 | |
| Tenant Improvements (LLC) | 72,981 | 11,347 | 61,634 | |
| Equipment (LLC) | 6,500 | 6,500 | 0 |
| 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 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fee | 7,800 | 7,800 | 0 | |
| Utilities | 3,295 | 3,295 | 0 | |
| Cleaning & Maintenance | 4,716 | 4,716 | 0 | |
| Repairs | 812 | 812 | 0 | |
| Insurance | 6,322 | 6,322 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 44,892 | 44,892 | 0 |