| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,850 |
| 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 | 29,943 | S/L | 27.5000 | 2,595 | 2,595 | 2,595 | |
| LAND - 18225 PIEDRA DR | 2008-06-17 | 7,927 | |||||||
| 404 LONE OAKS DR | 2008-02-21 | 103,600 | 44,736 | 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 | 35,854 | S/L | 27.5000 | 3,019 | 3,019 | 3,019 | |
| LAND - 9541 SW 24TH TERR | 2008-02-21 | 9,226 | |||||||
| 2400 LONE OAK DR | 2009-01-28 | 59,866 | 23,856 | 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 | 15,031 | 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 | 827 | S/L | 27.5000 | 179 | 179 | 179 | |
| HVAC | 2015-05-14 | 5,683 | 956 | S/L | 27.5000 | 206 | 206 | 206 | |
| FLATWORK | 2015-05-14 | 3,960 | 2,726 | 150DB | 15.0000 | 123 | 123 | 123 | |
| LANDSCAPING | 2015-05-14 | 3,589 | 2,470 | 150DB | 15.0000 | 112 | 112 | 112 | |
| FENCE | 2015-05-14 | 1,560 | 1,074 | 150DB | 15.0000 | 48 | 48 | 48 | |
| 1014 MIDLAND VALLEY STREET | 2016-11-10 | 77,090 | 8,760 | S/L | 27.5000 | 2,804 | 2,804 | 2,804 | |
| LAND-1014 MIDLAND | 2016-11-10 | 33,500 | |||||||
| ROOF | 2016-11-10 | 4,244 | 482 | S/L | 27.5000 | 155 | 155 | 155 | |
| HVAC | 2016-11-10 | 4,902 | 557 | S/L | 27.5000 | 178 | 178 | 178 | |
| FLATWORK | 2016-11-10 | 3,416 | 957 | 150DB | 15.0000 | 246 | 246 | 246 | |
| LANDSCAPING | 2016-11-10 | 3,096 | 867 | 150DB | 15.0000 | 223 | 223 | 223 | |
| FENCE | 2016-11-10 | 1,346 | 377 | 150DB | 15.0000 | 97 | 97 | 97 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | 521,018 | 188,652 | 332,366 | 763,941 |
| LAND | 93,816 | 93,816 | 159,992 |
| 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 | ||||
| INSURANCE | 1,529 | 1,529 | 1,529 | |
| HOA DUES | 193 | 193 | 193 | |
| 404 LONE OAKS DR | ||||
| LAWN MAINTENANCE | 130 | 130 | 130 | |
| COMMISSIONS | 675 | 675 | 675 | |
| INSURANCE | 1,456 | 1,456 | 1,456 | |
| REPAIRS & MAINTENANCE | 2,941 | 2,941 | 2,941 | |
| UTILITIES | 459 | 459 | 459 | |
| HOA DUES | 146 | 146 | 146 | |
| MAKE READY EXPENSE | 339 | 339 | 339 | |
| 9541 SW 24TH TERR | ||||
| COMMISSIONS | 200 | 200 | 200 | |
| INSURANCE | 1,773 | 1,773 | 1,773 | |
| REPAIRS & MAINTENANCE | 725 | 725 | 725 | |
| HOA DUES | 178 | 178 | 178 | |
| 2400 LONE OAK DR | ||||
| LAWN MAINTENANCE | 240 | 240 | 240 | |
| COMMISSIONS | 648 | 648 | 648 | |
| INSURANCE | 1,487 | 1,487 | 1,487 | |
| REPAIRS & MAINTENANCE | 1,706 | 1,706 | 1,706 | |
| UTILITIES | 495 | 495 | 495 | |
| HOA DUES | 146 | 146 | 146 | |
| MAKE READY EXPENSE | 151 | 151 | 151 | |
| 10537 NW 35TH ST. | ||||
| LAWN MAINTENANCE | 100 | 100 | 100 | |
| COMMISSIONS | 697 | 697 | 697 | |
| INSURANCE | 1,235 | 1,235 | 1,235 | |
| REPAIRS & MAINTENANCE | 320 | 320 | 320 | |
| UTILITIES | 233 | 233 | 233 | |
| HOA DUES | 175 | 175 | 175 | |
| MAKE READY EXPENSE | 92 | 92 | 92 | |
| 1014 MIDLAND VALLEY ST | ||||
| COMMISSIONS | 200 | 200 | 200 | |
| INSURANCE | 1,023 | 1,023 | 1,023 | |
| REPAIRS & MAINTENANCE | 217 | 217 | 217 | |
| HOA DUES | 210 | 210 | 210 | |
| EXPENSES | ||||
| BANK CHARGES | 80 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO FUNDING ESSENTIALS | 51,500 | 43,500 |