| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,469 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SURG SONG | 2004-01-01 | 85,000 | 42,500 | S/L | 25.0000 | ||||
| CHARITABLE ADMIN | 2004-01-10 | 22,000 | 21,999 | 200DB | 7.0000 | ||||
| 1821 + SWOPE | 2005-12-31 | 390,000 | 116,938 | S/L | 39.0000 | 3,269 | |||
| BLUE MILLS PLACE | 2005-12-31 | 15,810 | 6,038 | S/L | 39.0000 | 406 | |||
| 1107-09 AZTEC | 2006-01-01 | 79,695 | 24,722 | S/L | 39.0000 | 1,659 | |||
| 1113-15 AZTEC | 2006-01-01 | 79,695 | 24,722 | S/L | 39.0000 | 1,659 | |||
| 1414 WOODBURY | 2006-01-01 | 134,800 | 51,702 | S/L | 39.0000 | 3,457 | |||
| 1701 LEE SUMMIT PL | 2006-01-01 | 87,975 | 27,882 | S/L | 39.0000 | 156 | |||
| 18508 SHOSHONE | 2006-01-01 | 70,971 | 20,237 | S/L | 39.0000 | 1,358 | |||
| 406 SEMINOLE | 2006-01-01 | 63,143 | 17,629 | S/L | 39.0000 | 1,183 | |||
| 1421 CHEROKEE | 2006-01-01 | 75,405 | 21,550 | S/L | 39.0000 | 1,447 | |||
| GEBNERAL RENTAL ASSETS | 2006-01-01 | 356,115 | 105,504 | S/L | 39.0000 | 7,080 | |||
| LAND | 2006-01-01 | 111,331 | |||||||
| 1126 S OSAGE | 2006-01-10 | 45,108 | 11,504 | S/L | 39.0000 | 772 | |||
| CHARITABLE ADMIN | 2006-05-31 | 10,650 | 9,650 | S/L | 7.0000 | ||||
| GENERAL RENTAL GROUP | 2006-06-12 | 950 | 950 | S/L | 5.0000 | ||||
| GENERAL RENTAL GROUP | 2006-07-02 | 500 | 500 | S/L | 7.0000 | ||||
| BLUE MILLS PLUMBING | 2006-09-25 | 500 | 185 | S/L | 39.0000 | 13 | |||
| LAND | 2007-01-01 | 75,127 | |||||||
| UNIT | 2007-03-03 | 847 | 847 | S/L | 7.0000 | ||||
| 1107-1109 AZTEC | 2007-11-01 | 3,470 | 1,168 | S/L | 39.0000 | 89 | |||
| CHARITABLE ADMIN | 2008-09-26 | 989 | 989 | S/L | 7.0000 | ||||
| CHARITABLE ADMIN | 2008-10-01 | 5,112 | 5,112 | S/L | 7.0000 | ||||
| GENERAL RENTAL ASSETS | 2009-05-04 | 5,000 | 5,000 | S/L | 7.0000 | ||||
| CHARITABLE ADMIN | 2009-07-29 | 849 | 849 | S/L | 5.0000 | ||||
| CHARITABLE ADMIN | 2009-10-14 | 8,000 | 8,000 | S/L | 7.0000 | ||||
| COMMERCIAL LAWN MOWER | 2010-09-23 | 7,499 | 7,499 | S/L | 7.0000 | ||||
| LOADER | 2010-09-23 | 2,000 | 2,000 | S/L | 7.0000 | ||||
| STOVE/REFRIGERATOR | 2011-03-23 | 1,578 | 1,578 | S/L | 7.0000 | ||||
| ROOFING | 2011-07-25 | 4,183 | 1,012 | S/L | 39.0000 | 108 | |||
| COMPUTER | 2012-04-25 | 954 | 954 | S/L | 5.0000 | ||||
| TOILETS | 2012-04-25 | 2,524 | 2,524 | S/L | 7.0000 | ||||
| MOWER DECK FOR SKIDLOADER | 2014-06-15 | 6,295 | 5,844 | S/L | 7.0000 | 451 | |||
| CONTROLS | 2014-06-15 | 1,353 | 1,255 | S/L | 7.0000 | 98 | |||
| 2007 JEEP CHEROKEE | 2014-06-15 | 10,005 | 9,289 | S/L | 7.0000 | 716 | |||
| WATER HEATER 1107 AZTEC | 2014-06-15 | 460 | 429 | S/L | 7.0000 | 31 | |||
| REFRIG 1107 AZTEC | 2014-06-15 | 277 | 260 | S/L | 7.0000 | 17 | |||
| REFRIG 1113 AZTEC | 2014-06-15 | 277 | 260 | S/L | 7.0000 | 17 | |||
| A/C 1821A SWOPE | 2014-09-01 | 684 | 637 | S/L | 7.0000 | 40 | |||
| A/C 1821B SWOPE | 2014-09-01 | 684 | 637 | S/L | 7.0000 | 40 | |||
| A/C 1827B SWOPE | 2014-09-01 | 684 | 637 | S/L | 7.0000 | 40 | |||
| DOCK | 2014-09-02 | 7,173 | 3,107 | S/L | 15.0000 | 478 | |||
| TRAILER | 2016-07-02 | 672 | 432 | S/L | 7.0000 | 96 | |||
| A/C HEAT 1821A SWOPE | 2020-01-04 | 540 | 77 | S/L | 7.0000 | 32 | |||
| A/C HEAT 1821B SWOPE | 2020-01-04 | 540 | 77 | S/L | 7.0000 | 32 | |||
| CARPET 1821B SWOPE | 2020-09-02 | 305 | 20 | S/L | 5.0000 | 26 | |||
| CARPET 1831C | 2020-09-13 | 500 | 33 | S/L | 5.0000 | 42 | |||
| A/C HEAT 1823B SWOPE | 2020-11-10 | 726 | 17 | S/L | 7.0000 | 44 | |||
| A/C HEAT 1831B SWOPE | 2020-11-10 | 726 | 17 | S/L | 7.0000 | 44 | |||
| A/C HEAT 1831C | 2020-11-10 | 726 | 17 | S/L | 7.0000 | 44 | |||
| CHARITABLE ADMIN | 2020-12-31 | 6,534 | S/L | 7.0000 | 933 | ||||
| JOHN DEERE TRAILER | 2021-12-22 | 13,000 | 200DB | 5.0000 | 13,000 | ||||
| 2021 DODGE 3500 | 2021-09-23 | 64,427 | 200DB | 5.0000 | 64,427 | ||||
| SHOP GENERATOR | 2021-09-02 | 763 | 200DB | 5.0000 | 763 | ||||
| HAY SPEAR | 2021-06-28 | 360 | 200DB | 5.0000 | 360 | ||||
| FURNACE-1126 OSAGE | 2021-03-19 | 1,900 | 200DB | 5.0000 | 1,900 | ||||
| APPLIANCES 1109 | 2021-02-04 | 1,089 | 200DB | 5.0000 | 1,089 | ||||
| REHAB 1109 AZTEC | 2021-11-12 | 5,539 | S/L | 27.5000 | 25 | ||||
| REHAB 1115 AZTEC | 2021-11-12 | 5,877 | S/L | 27.5000 | 27 | ||||
| APPLIANCES 1115 | 2021-02-04 | 1,088 | 200DB | 5.0000 | 1,088 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1701 LEE SUMMIT PL | 2006-01 | PURCHASE | 2021-01 | 106,200 | 87,975 | 1,944 | 44,319 | 28,038 | ||
| 1821-1831 SWOPE | PURCHASE | 2021-06 | 1,325,000 | 396,115 | 47,901 | 1,003,744 | 122,760 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 12444 - WELLINGTON, MO | 524,829 | 524,829 | 524,829 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,210,436 | 522,547 | 687,889 | ||
| 186,458 | 186,458 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 2,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 17108 E TRUMAN SALE | 31,196 | 24,302 | 24,302 |
| 1720 N HIGH ST SALE | 39,663 | 37,076 | 37,076 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE | 4,754 | |||
| EQUIPMENT OPERATIONS | 11,306 | |||
| DUES & SUBSCRIPTIONS | 3,180 | |||
| FEES | 233 | |||
| INSURANCE | 10,474 | |||
| MANAGEMENT FEES | 9,479 | |||
| PROPERTY MAINTENANCE EXPENSES | 42,096 | |||
| OFFICE EXPENSE | 2,383 | |||
| MISC | 1,742 | |||
| UTILITIES | 11,730 | |||
| BACKGROUND CHECKS | 120 | |||
| ADT | 1,223 | |||
| REFUNDS | 186 | |||
| SMALL TOOLS | 365 | |||
| FARM EXPENSE | 4,140 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL ACTIVITIES | 109,275 | 109,275 | |
| ROUNDING | -2 | -2 | |
| FARM CROP | 2,844 | 2,844 | |
| TENANT REIMBURSEMENTS | 460 | 460 | |
| CARES ACT | 1,515 | 1,515 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PET DEPOSITS | 2,600 | 4,300 |
| RENT DEPOSITS | 6,025 | 9,595 |
| VAL GROSS FAMILY EXCERSS FUNDS | 22,386 | |
| 101 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 15,495 | |||
| LICENSES | 234 |