| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREPARATION | 5,061 | 5,749 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 100 S DOBSON | 2007-12-15 | 22,170 | 6,844 | S/L | 39.0000 | 213 | 213 | ||
| 109 E ELLISON | 2007-12-15 | 210,449 | 64,978 | S/L | 39.0000 | 5,396 | 5,396 | ||
| 112 W ELLISON | 2007-12-15 | 128,348 | 39,629 | S/L | 39.0000 | 3,291 | 3,291 | ||
| 114 S MAIN | 2007-12-15 | 63,087 | 19,482 | S/L | 39.0000 | 1,617 | 1,617 | ||
| 100 S DOBSON FLOORING | 2008-07-23 | 25,501 | 18,927 | S/L | 15.0000 | 850 | 850 | ||
| 100 S DOBSON IMPROVEMENT | 2008-07-23 | 25,501 | 7,493 | S/L | 39.0000 | 245 | 245 | ||
| 114 S MAIN AC HEAT SYSTEM | 2009-12-15 | 8,000 | 8,000 | 200DB | 7.0000 | ||||
| 112 W ELLISON AWNINGS | 2010-11-22 | 5,977 | 5,977 | 200DB | 7.0000 | ||||
| 100 S DOBSON AC | 2011-10-17 | 1,800 | 1,800 | 200DB | 7.0000 | ||||
| 112 W ELLISON STRUCTURAL IMPROVEMENTS | 2013-02-04 | 43,720 | 18,945 | S/L | 15.0000 | 2,915 | 2,915 | ||
| 112 W ELLISON SPRINKLER SYTEM | 2013-04-24 | 33,225 | 7,199 | S/L | 15.0000 | 1,107 | 1,107 | ||
| BUILDING IMPROVEMENTS 112 W ELLISON | 2014-12-19 | 103,097 | 35,225 | S/L | 15.0000 | 6,873 | 6,873 | ||
| 1" WATER METER COMPONENTS | 2017-04-10 | 6,750 | 3,938 | S/L | 15.0000 | 225 | 225 | ||
| LAND -100 S DOBSON | 2007-12-15 | 52,899 | |||||||
| LAND - 109 E ELLISON | 2007-12-15 | 25,875 | |||||||
| LAND - 112 W ELLISON | 2007-12-15 | 23,147 | |||||||
| LAND -114 S MAIN | 2007-12-15 | 17,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 100 S DOBSON | 2007-12 | PURCHASE | 2020-05 | 750 | 22,170 | -14,363 | 7,057 | |||
| 100 S DOBSON FLOORING | 2008-07 | PURCHASE | 2020-05 | 125 | 25,501 | -5,599 | 19,777 | |||
| 100 S DOBSON IMPROVEMENT | 2008-07 | PURCHASE | 2020-05 | 125 | 25,501 | -17,638 | 7,738 | |||
| 100 S DOBSON AC | 2011-10 | PURCHASE | 2020-05 | 1,800 | 1,800 | |||||
| CDS REDEEMED | 2018-07 | PURCHASE | 2020-02 | 105,000 | 105,000 | |||||
| CDS REDEEMED | 2018-07 | PURCHASE | 2020-08 | 105,000 | 105,000 | |||||
| CDS REDEEMED | 2018-07 | PURCHASE | 2020-01 | 105,000 | 105,000 | |||||
| CDS REDEEMED | 2018-07 | PURCHASE | 2020-02 | 105,000 | 105,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL PROPERTIES | 602,653 | 241,409 | 361,244 | 515,545 |
| LAND RENTAL PROPERTIES | 119,421 | 119,421 | 328,493 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND BLDG FURNISHINGS B4 | 343,911 | 343,911 | 580,871 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 164 | 164 | ||
| RENT PROPERTY BANK CHARGES | 61 | 61 | ||
| INSURANCE FOR RENTALS | 9,915 | 9,915 | ||
| RENT PROPERTY R & M | 1,431 | 1,431 | ||
| RENT PROPERTY UTILITIES | 1,716 | 1,716 | ||
| ROUNDING | 2 | 2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAS ROYALTIES | 823 | 823 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL PROPERTY MGT | ||||
| COMMERCIAL RENT PROPERTIES | 3,061 | 3,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GAS WELL SEVERANCE TAX | 25 | 25 | ||
| GAS WELL AD VAL TAX | 166 | 166 | ||
| EXCISE TAX -CURRENT YR | 1,547 | |||
| COMMERCIAL RENT PROPERTIES | 23,554 | 23,554 |