| 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 | 32,538 | S/L | 27.5000 | 2,594 | 2,594 | 2,594 | |
| LAND - 18225 PIEDRA DR | 2008-06-17 | 7,927 | |||||||
| 404 LONE OAKS DR | 2008-02-21 | 103,600 | 48,503 | S/L | 27.5000 | 3,768 | 3,768 | 3,768 | |
| LAND - 404 LONE OAKS DR | 2008-02-21 | 11,511 | |||||||
| 9541 SW 24TH TERR | 2008-02-21 | 83,031 | 38,873 | S/L | 27.5000 | 3,020 | 3,020 | 3,020 | |
| LAND - 9541 SW 24TH TERR | 2008-02-21 | 9,226 | |||||||
| 2400 LONE OAK DR | 2009-01-28 | 59,866 | 26,033 | 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 | 18,281 | 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 | 1,006 | S/L | 27.5000 | 179 | 179 | 179 | |
| HVAC | 2015-05-14 | 5,683 | 1,162 | S/L | 27.5000 | 207 | 207 | 207 | |
| FLATWORK | 2015-05-14 | 3,960 | 2,849 | 150DB | 15.0000 | 117 | 117 | 117 | |
| LANDSCAPING | 2015-05-14 | 3,589 | 2,582 | 150DB | 15.0000 | 106 | 106 | 106 | |
| FENCE | 2015-05-14 | 1,560 | 1,122 | 150DB | 15.0000 | 46 | 46 | 46 | |
| 1014 MIDLAND VALLEY STREET | 2016-11-10 | 77,090 | 11,564 | S/L | 27.5000 | 2,803 | 2,803 | 2,803 | |
| LAND-1014 MIDLAND | 2016-11-10 | 33,500 | |||||||
| ROOF | 2016-11-10 | 4,244 | 637 | S/L | 27.5000 | 154 | 154 | 154 | |
| HVAC | 2016-11-10 | 4,902 | 735 | S/L | 27.5000 | 179 | 179 | 179 | |
| FLATWORK | 2016-11-10 | 3,416 | 1,203 | 150DB | 15.0000 | 221 | 221 | 221 | |
| LANDSCAPING | 2016-11-10 | 3,096 | 1,090 | 150DB | 15.0000 | 201 | 201 | 201 | |
| FENCE | 2016-11-10 | 1,346 | 474 | 150DB | 15.0000 | 87 | 87 | 87 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | 521,018 | 207,759 | 313,259 | 825,785 |
| LAND | 93,816 | 93,816 | 131,515 |
| 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 |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | ||||
| COMMISSIONS | 200 | 200 | 200 | |
| INSURANCE | 8,104 | 8,104 | 8,104 | |
| REPAIRS & MAINTENANCE | 3,952 | 3,952 | 3,952 | |
| UTILITIES | 335 | 335 | 335 | |
| HOA DUES | 1,236 | 1,236 | 1,236 | |
| NEW LEASE | 747 | 747 | 747 | |
| PROPERTY INSPECTION | 75 | 75 | 75 | |
| EXPENSES | ||||
| BANK CHARGES | 452 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO FUNDING ESSENTIALS | 43,500 | 39,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 500 |