| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,500 | 1,500 |
| 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 - 202 PLAINVIEW | 2017-09-11 | 112,287 | 9,357 | S/L | 27.5000 | 4,083 | 4,083 | ||
| LAND - 202 PLAINVIEW | 2017-09-11 | 10,743 | |||||||
| BUILDING - 211 TEAKWOOD | 2017-09-05 | 136,027 | 11,336 | S/L | 27.5000 | 4,946 | 4,946 | ||
| LAND - 211 TEAKWOOD | 2017-09-05 | 16,003 | |||||||
| BUILDING - 1201 18TH ST | 2017-10-02 | 104,335 | 8,378 | S/L | 27.5000 | 3,794 | 3,794 | ||
| LAND - 1201 18TH ST | 2017-10-02 | 9,190 | |||||||
| BUILDING - 1302 SCENIC DR | 2017-08-18 | 131,721 | 11,376 | S/L | 27.5000 | 4,790 | 4,790 | ||
| LAND - 1302 SCENIC DR. | 2017-08-18 | 14,209 | |||||||
| BUILDING - 1303 18TH ST | 2017-10-02 | 122,519 | 9,839 | S/L | 27.5000 | 4,455 | 4,455 | ||
| LAND - 1303 18TH ST | 2017-10-02 | 9,506 | |||||||
| ROOFING IMPROVEMENTS | 2019-03-27 | 7,452 | 215 | S/L | 27.5000 | 271 | 271 | ||
| BUILDING - 1806 COLLEGE AVE. | 2017-09-11 | 106,586 | 8,882 | S/L | 27.5000 | 3,876 | 3,876 | ||
| LAND - 1806 COLLEGE AVE. | 2017-09-11 | 12,444 | |||||||
| BUILDING - 2604 MIGUEL PLACE | 2017-08-31 | 100,656 | 8,693 | S/L | 27.5000 | 3,660 | 3,660 | ||
| LAND - 2604 MIGUEL PLACE | 2017-08-31 | 14,523 | |||||||
| 2505 PECAN | 2018-12-05 | 188,945 | 7,157 | S/L | 27.5000 | 6,871 | 6,871 | ||
| LAND | 2018-12-05 | 16,070 | |||||||
| 2507 PECAN DR | 2018-12-05 | 188,959 | 7,158 | S/L | 27.5000 | 6,871 | 6,871 | ||
| LAND | 2018-12-05 | 16,071 | |||||||
| 2140 HICKORY | 2018-07-09 | 137,837 | 7,310 | S/L | 27.5000 | 5,012 | 5,012 | ||
| LAND | 2018-07-09 | 14,188 | |||||||
| AIR CONDITIONING UNIT | 2018-10-04 | 3,025 | 3,025 | 200DB | 5.0000 | ||||
| 2601 PECAN DR BUILDING | 2019-04-01 | 144,683 | 3,727 | S/L | 27.5000 | 5,261 | 5,261 | ||
| 2601 PECAN DR LAND | 2019-04-01 | 14,309 | |||||||
| 2603 PECAN DR - BUILDING | 2020-12-18 | 126,004 | S/L | 27.5000 | 191 | 191 | |||
| 2603 PECAN DR - LAND | 2020-12-18 | 19,025 | |||||||
| 2503 PECAN DR - BUILDING | 2020-11-30 | 159,390 | S/L | 27.5000 | 725 | 725 | |||
| 2503 PECAN DR - LAND | 2020-11-30 | 25,639 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 107 | 107 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,770,191 | 151,258 | 1,618,933 | 1,770,191 | |
| 192,155 | 192,155 | 192,155 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 202 PLAINVIEW DRIVE | ||||
| REPAIRS & MAINTENANCE | 634 | 634 | ||
| RENTAL EXPENSES | 604 | 604 | ||
| UTILITIES | 39 | 39 | ||
| 211 TEAKWOOD DRIVE | ||||
| REPAIRS & MAINTENANCE | 625 | 625 | ||
| UTILITIES | 43 | 43 | ||
| RENTAL EXPENSES | 689 | 689 | ||
| 1201 18TH STREET | ||||
| REPAIRS & MAINTENANCE | 393 | 393 | ||
| UTILITIES | 86 | 86 | ||
| RENTAL EXPENSES | 684 | 684 | ||
| 1302 SCENIC DRIVE | ||||
| REPAIRS & MAINTENANCE | 878 | 878 | ||
| UTILITIES | 45 | 45 | ||
| RENTAL EXPENSES | 699 | 699 | ||
| 1303 18TH STREET | ||||
| REPAIRS & MAINTENANCE | 389 | 389 | ||
| UTILITIES | 38 | 38 | ||
| RENTAL EXPENSES | 583 | 583 | ||
| 1806 COLLEGE AVENUE | ||||
| REPAIRS & MAINTENANCE | 1,225 | 1,225 | ||
| UTILITIES | 47 | 47 | ||
| RENTAL EXPENSES | 563 | 563 | ||
| 2604 MIGUEL PLACE | ||||
| REPAIRS & MAINTENANCE | 1,983 | 1,983 | ||
| UTILITIES | 3,062 | 3,062 | ||
| RENTAL EXPENSES | 1,733 | 1,733 | ||
| POST, COURIER, DELIVERY EXP | 7 | 7 | ||
| 2505 PECAN DRIVE | ||||
| UTILITIES | 1,613 | 1,613 | ||
| REPAIRS & MAINTENANCE | 3,425 | 3,425 | ||
| RENTAL EXPENSES | 1,543 | 1,543 | ||
| 2507 PECAN DRIVE | ||||
| REPAIRS & MAINTENANCE | 3,066 | 3,066 | ||
| UTILITIES | 1,571 | 1,571 | ||
| RENTAL EXPENSES | 1,526 | 1,526 | ||
| 2140 HICKORY DRIVE | ||||
| REPAIRS & MAINTENANCE | 425 | 425 | ||
| UTILITIES | 295 | 295 | ||
| RENTAL EXPENSES | 720 | 720 | ||
| 2601 PECAN DRIVE | ||||
| INSURANCE | 267 | 267 | ||
| REPAIRS & MAINTENANCE | 1,170 | 1,170 | ||
| UTILITIES | 1,688 | 1,688 | ||
| RENTAL EXPENSES | 1,902 | 1,902 | ||
| 2603 PECAN DRIVE | ||||
| REPAIRS & MAINTENANCE | 3 | 3 | ||
| UTILITIES | 28 | 28 | ||
| HOME INSPECTION | 766 | 766 | ||
| RENTAL EXPENSES | 20 | 20 | ||
| 2503 PECAN DRIVE | ||||
| INSURANCE | 81 | 81 | ||
| REPAIRS & MAINTENANCE | 2,070 | 2,070 | ||
| UTILITIES | 31 | 31 | ||
| RENTAL EXPENSES | 78 | 78 | ||
| EXPENSES | ||||
| ADVERTISING | 43 | 43 | ||
| CONTRACT SERVICES | 10,581 | 10,581 | ||
| INSURANCE | 5,848 | 5,848 | ||
| INVESTMENT EXPENSE | 1,100 | 1,100 | ||
| OTHER EXPENSE | 178 | 178 | ||
| POSTAGE & FREIGHT | 72 | 72 | ||
| SUPPLIES | 441 | 441 | ||
| OTHER POFESSIONAL FEES | 894 | 894 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSITS | 12,372 | 13,625 |
| PREPAID RENTS | 965 | 2,926 |
| MASTER CARD | 6,489 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | ||||
| 202 PLAINVIEW DRIVE | 1,088 | 1,088 | ||
| 211 TEAKWOOD DRIVE | 1,375 | 1,375 | ||
| 1201 18TH STREET | 950 | 950 | ||
| 1302 SCENIC DRIVE | 1,315 | 1,315 | ||
| 1303 18TH STREET | 1,131 | 1,131 | ||
| 1806 COLLEGE AVENUE | 995 | 995 | ||
| 2604 MIGUEL PLACE | 1,040 | 1,040 | ||
| 2505 PECAN DRIVE | 1,674 | 1,674 | ||
| 2507 PECAN DRIVE | 1,674 | 1,674 | ||
| 2140 HICKORY DRIVE | 1,357 | 1,357 | ||
| 2601 PECAN DRIVE | 1,388 | 1,388 | ||
| 2603 PECAN DRIVE | 39 | 39 | ||
| 2503 PECAN DRIVE | 110 | 110 |