| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional | 5,300 | 4,240 | 4,240 | 1,060 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land - McNeese Plaza | 1975-04-01 | 100,000 | L | 0 | 0 | 0 | |||
| Land - The Ryan | 1998-06-01 | 100,000 | L | 0 | 0 | 0 | |||
| Commercial Buildings | 1975-04-01 | 220,000 | 220,000 | SL | 25.000000000000 | 0 | 0 | 0 | |
| New Rear Building | 1991-03-01 | 19,749 | 19,749 | SL | 31.500000000000 | 0 | 0 | 0 | |
| Handicap Restrooms | 1995-04-20 | 3,500 | 2,510 | SL | 39.000000000000 | 90 | 90 | 90 | |
| Roof | 2006-08-21 | 10,000 | 10,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Improvements | 2013-10-17 | 28,479 | 18,038 | SL | 15.000000000000 | 1,899 | 1,899 | 1,899 | |
| Roof Repairs | 2015-06-06 | 46,757 | 35,068 | SL | 10.000000000000 | 4,676 | 4,676 | 4,676 | |
| McNeese Improvements | 2016-09-21 | 40,464 | 17,535 | SL | 15.000000000000 | 2,698 | 2,698 | 2,698 | |
| McNeese Plaza Renovations | 2017-05-15 | 338,175 | 123,998 | SL | 15.000000000000 | 22,545 | 22,545 | 22,545 | |
| McNeese Plaza Renovations | 2018-05-15 | 94,742 | 28,422 | SL | 15.000000000000 | 6,316 | 6,316 | 6,316 | |
| McNeese Plaza Renovations | 2019-05-20 | 99,205 | 23,149 | SL | 15.000000000000 | 6,614 | 6,614 | 6,614 | |
| Flooring - 3813 Ryan | 2020-08-11 | 4,242 | 707 | SL | 15.000000000000 | 283 | 283 | 283 | |
| Tile - 3813 Ryan | 2020-11-27 | 4,543 | 757 | SL | 15.000000000000 | 303 | 303 | 303 | |
| Air Conditioner | 2013-12-12 | 9,480 | 9,480 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C - 3817 Ryan | 2020-07-16 | 4,630 | 1,653 | SL | 7.000000000000 | 661 | 661 | 661 | |
| New A/C - The Ryan | 2018-09-10 | 7,600 | 4,886 | SL | 7.000000000000 | 1,086 | 1,086 | 1,086 | |
| A/C - 3941 Ryan | 2020-08-20 | 4,630 | 1,653 | SL | 7.000000000000 | 661 | 661 | 661 | |
| Building | 1998-06-01 | 351,211 | 224,009 | SL | 39.000000000000 | 9,005 | 9,005 | 9,005 | |
| Building Improvements | 2002-06-15 | 22,400 | 11,965 | SL | 39.000000000000 | 574 | 574 | 574 | |
| Remodel 3941 Ryan | 2005-08-10 | 6,856 | 3,106 | SL | 39.000000000000 | 176 | 176 | 176 | |
| Paving | 2013-07-18 | 19,600 | 12,414 | SL | 15.000000000000 | 1,307 | 1,307 | 1,307 | |
| Renovations | 2020-08-20 | 23,140 | 3,857 | SL | 15.000000000000 | 1,543 | 1,543 | 1,543 | |
| Floor - Initially Designed | 2020-10-17 | 1,637 | 273 | SL | 15.000000000000 | 109 | 109 | 109 | |
| Lighting - Armstrong McCall | 2020-10-22 | 1,121 | 187 | SL | 15.000000000000 | 75 | 75 | 75 | |
| Renovations | 2020-12-29 | 9,600 | 1,600 | SL | 15.000000000000 | 640 | 640 | 640 | |
| McNeese Improvements | 2023-03-24 | 48,249 | 402 | SL | 15.000000000000 | 3,217 | 3,217 | 3,217 | |
| Renovations | 2024-01-18 | 19,805 | SL | 15.000000000000 | 11,949 | 220 | 220 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - McNeese Plaza | 100,000 | 0 | 100,000 | |
| Land - The Ryan | 100,000 | 0 | 100,000 | |
| Commercial Buildings | 220,000 | 220,000 | 0 | |
| New Rear Building | 19,749 | 19,749 | 0 | |
| Handicap Restrooms | 3,500 | 2,600 | 900 | |
| Roof | 10,000 | 10,000 | 0 | |
| Improvements | 28,479 | 19,937 | 8,542 | |
| Roof Repairs | 46,757 | 39,744 | 7,013 | |
| McNeese Improvements | 40,464 | 20,233 | 20,231 | |
| McNeese Plaza Renovations | 338,175 | 146,543 | 191,632 | |
| McNeese Plaza Renovations | 94,742 | 34,738 | 60,004 | |
| McNeese Plaza Renovations | 99,205 | 29,763 | 69,442 | |
| Flooring - 3813 Ryan | 4,242 | 990 | 3,252 | |
| Tile - 3813 Ryan | 4,543 | 1,060 | 3,483 | |
| Air Conditioner | 9,480 | 9,480 | 0 | |
| A/C - 3817 Ryan | 4,630 | 2,314 | 2,316 | |
| New A/C - The Ryan | 7,600 | 5,972 | 1,628 | |
| A/C - 3941 Ryan | 4,630 | 2,314 | 2,316 | |
| Building | 351,211 | 233,014 | 118,197 | |
| Building Improvements | 22,400 | 12,539 | 9,861 | |
| Remodel 3941 Ryan | 6,856 | 3,282 | 3,574 | |
| Paving | 19,600 | 13,721 | 5,879 | |
| Renovations | 23,140 | 5,400 | 17,740 | |
| Floor - Initially Designed | 1,637 | 382 | 1,255 | |
| Lighting - Armstrong McCall | 1,121 | 262 | 859 | |
| Renovations | 9,600 | 2,240 | 7,360 | |
| McNeese Improvements | 48,249 | 3,619 | 44,630 | |
| Renovations | 19,805 | 11,949 | 7,856 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Tax Expense | 680 | 720 | 720 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues | 325 | 325 | 325 | 0 |
| Bank Charges | 1,267 | 1,267 | 1,267 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Taxes Payable | 627 | 659 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and Licenses | 18,360 | 18,360 | 18,360 | 0 |
| PF Tax | 659 | 659 | 659 | 0 |