| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Professional Fees | 8,813 | 8,813 | 0 |
| 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 - Lot 10 Bayside Estates | 2006-07-25 | 26,500 | L | 0 | 0 | ||||
| Land - Lot 13 Bayside Estates | 2006-07-25 | 59,500 | L | 0 | 0 | ||||
| Land - 6th Street | 2006-07-25 | 16,500 | L | 0 | 0 | ||||
| Land (LLC) - Wirt Rd Houston | 2010-01-05 | 185,100 | L | 0 | 0 | ||||
| Building (LLC) - Wirt Rd Houston | 2010-01-05 | 674,900 | 224,244 | SL | 39.000000000000 | 6,489 | 6,489 | ||
| Improvements (LLC) | 2014-04-15 | 16,497 | 3,684 | SL | 39.000000000000 | 159 | 159 | ||
| Tenant Improvements (LLC) | 2014-06-02 | 72,981 | 15,089 | SL | 39.000000000000 | 702 | 702 | ||
| Equipment (LLC) | 2014-04-17 | 6,500 | 6,500 | SL | 7.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Subsidiary (501(c)(2)) | AT COST | 779,863 | 1,543,187 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Mineral Interest | 44,480 | 0 | 1,780 |
| Mineral Interest - Depletion | -8,291 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fee | 10,738 | 10,738 | 0 | |
| Utilities | 5,964 | 5,964 | 0 | |
| Cleaning & Maintenance | 798 | 798 | 0 | |
| Repairs | 18,560 | 18,560 | 0 | |
| Insurance | 5,440 | 5,440 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 21,243 | 21,243 | 0 | |
| Taxes | 4,418 | 4,418 | 0 |