| 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-CHERRY STREET | 1982-01-01 | 107,694 | |||||||
| BUILDINGS-8 UNITS | 1985-07-01 | 247,425 | 247,425 | S/L | 30.0000 | ||||
| BUILDINGS | 1988-06-30 | 326,471 | 326,471 | S/L | 30.0000 | ||||
| NEW BUILDINGS-15 | 1991-06-30 | 374,004 | 374,004 | S/L | 30.0000 | ||||
| BUILDING | 1994-10-17 | 133,183 | 125,044 | S/L | 30.0000 | 4,440 | 4,440 | ||
| MONUMENT | 1995-06-21 | 2,100 | 1,833 | S/L | 31.5000 | 67 | 67 | ||
| BUILDING IN CONST | 1995-12-31 | 148,686 | 127,445 | S/L | 31.5000 | 4,721 | 4,721 | ||
| BUILDING | 1996-08-01 | 146,269 | 122,665 | S/L | 31.5000 | 4,643 | 4,643 | ||
| BUILDING | 1997-09-30 | 147,430 | 99,270 | S/L | 38.0000 | 3,931 | 3,931 | ||
| BUILDING IN CONST | 1997-12-31 | 34,260 | 22,840 | S/L | 38.0000 | 914 | 914 | ||
| BUILDING | 1998-10-01 | 408,569 | 254,046 | S/L | 39.0000 | 10,477 | 10,477 | ||
| BUILDINGS | 1983-07-01 | 622,342 | 622,342 | S/L | 30.0000 | ||||
| LAND-BONHAM STREET | 1999-03-04 | 114,976 | |||||||
| BUILDINGS-BONHAM STREET | 2000-01-01 | 522,395 | 304,179 | S/L | 40.0000 | 13,226 | 13,226 | ||
| PARKING LOT | 2001-06-28 | 18,555 | 18,555 | S/L | 10.0000 | ||||
| BUILDINGS-BONHAM STREET | 2003-08-01 | 844,564 | 420,477 | S/L | 39.0000 | 21,656 | 21,656 | ||
| DESK & CHAIRS | 2004-03-25 | 990 | 990 | S/L | 7.0000 | ||||
| DESK & CHAIRS | 2004-04-05 | 982 | 982 | S/L | 7.0000 | ||||
| PRINTS-SAFFLE | 2004-06-17 | 160 | 160 | S/L | 7.0000 | ||||
| LAND-3850 CLARKSVILLE ST | 2004-06-22 | 128,537 | |||||||
| ADD'L BLDG-BONHAM | 2004-01-01 | 15,994 | 7,792 | S/L | 39.0000 | 410 | 410 | ||
| BUILDINGS-3850 CLARKSVILLE ST | 2005-07-15 | 1,475,247 | 661,970 | S/L | 39.0000 | 37,827 | 37,827 | ||
| FURNITURE | 2006-05-28 | 500 | 500 | S/L | 7.0000 | ||||
| BONHAM STREET LOT | 2006-07-03 | 5,487 | |||||||
| TRI-PLEX-3850 CLARKSVILLE | 2008-06-30 | 163,870 | 59,403 | S/L | 40.0000 | 4,096 | 4,096 | ||
| 4 UNITS-3524 CLARKSVILLE APTS 1-4 | 2009-12-15 | 239,707 | 113,679 | S/L | 27.5000 | 8,717 | 8,717 | ||
| PRINTER | 2011-06-27 | 385 | 385 | 200DB | 5.0000 | ||||
| APPLIANCES | 2011-07-01 | 2,046 | 2,046 | 200DB | 5.0000 | ||||
| 4 UNITS 3558 CLARK APT 1 2 3 4 | 2011-02-01 | 284,699 | 122,938 | S/L | 27.5000 | 10,353 | 10,353 | ||
| FURNITURE | 2011-03-07 | 377 | 377 | 200DB | 7.0000 | ||||
| UNITS @3560 CLARKSVILLE 1-4 | 2012-11-01 | 240,860 | 88,680 | S/L | 27.5000 | 8,759 | 8,759 | ||
| UNITS @3560 CLARKSVILLE-ADDITIONAL | 2013-04-15 | 20,204 | 7,132 | S/L | 27.5000 | 735 | 735 | ||
| COMPUTER | 2014-01-20 | 1,299 | 1,299 | 200DB | 5.0000 | ||||
| 3562 CLARKSVILLE APT 1,2,3,4 | 2014-07-15 | 287,297 | 88,365 | S/L | 27.5000 | 10,448 | 10,448 | ||
| UNITS @ 3556 1-4 | 2016-05-05 | 292,557 | 70,480 | S/L | 27.5000 | 10,638 | 10,638 | ||
| 3620 CLARKSVILLE-LOT 14, BLK 311 | 2017-12-04 | 50,309 | |||||||
| UNITS @3544 CLARKSVILLE 1-4 | 2017-06-30 | 298,761 | 60,205 | S/L | 27.5000 | 10,864 | 10,864 | ||
| UNITS @3526 CLARKSVILLE 1-4 | 2018-06-30 | 358,812 | 59,258 | S/L | 27.5000 | 13,048 | 13,048 | ||
| 3566 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 43,400 | S/L | 27.5000 | 11,704 | 11,704 | ||
| 3568 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 43,400 | S/L | 27.5000 | 11,704 | 11,704 | ||
| SEWER MACHINE | 2019-09-11 | 1,500 | 1,500 | 200DB | 7.0000 | ||||
| LAND-728 E AUSTIN LOT 14 BLK 115 | 2019-04-02 | 3,000 | |||||||
| 32 UNITS CLARKSVILLE STREET | 2020-10-31 | 3,162,668 | 253,972 | S/L | 27.5000 | 115,006 | 115,006 | ||
| 10 ACRES COLLEGIATE DRIVE | 2020-12-23 | 180,385 | |||||||
| LOT-1608 E HEARON | 2021-07-16 | 10,263 | |||||||
| KUBOTA L4060HSTC-4WD CAB W/FRONTEND LOADER | 2022-07-07 | 53,385 | 53,385 | 200DB | 5.0000 | ||||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-01-26 | 547,339 | S/L | 27.5000 | 19,074 | 19,074 | |||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-03-19 | 547,339 | S/L | 27.5000 | 15,757 | 15,757 | |||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-05-31 | 547,339 | S/L | 27.5000 | 12,440 | 12,440 | |||
| COLLEGIATE-6 UNITS (3 DUPLEXES) | 2023-08-20 | 821,009 | S/L | 27.5000 | 11,196 | 11,196 | |||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-10-15 | 547,339 | S/L | 27.5000 | 4,147 | 4,147 | |||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-12-01 | 547,339 | S/L | 27.5000 | 829 | 829 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & IMPROVEMENTS | 15,018,322 | 5,190,725 | 9,827,597 | 30,400,000 |
| MACHINERY & EQUIPMENT | 60,747 | 60,747 | 60,747 | |
| FURNITURE & FIXTURES | 878 | 878 | ||
| INFRASTRUCTURE 2170 COLLEGIATE DR | 687,625 | 687,625 | 687,625 | |
| LAND | 600,651 | 600,651 | 600,651 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST FEDERAL COMMUNITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 200,000 |
| Balance Due | 391,053 |
| Date of Note | 2017-02 |
| Maturity Date | |
| Repayment Terms | LINE OF CREDIT |
| Interest Rate | 0.0450 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | 2502-2568 BONHAM |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FIRST FEDERAL COMMUNITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,968,102 |
| Date of Note | 2021-01 |
| Maturity Date | |
| Repayment Terms | LINE OF CREDIT |
| Interest Rate | 0.0350 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | 2170 COLLEGIATE |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | KUBOTA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 53,386 |
| Balance Due | 38,259 |
| Date of Note | 2022-07 |
| Maturity Date | 2027-07 |
| Repayment Terms | 60 MONTHLY PAYMENT |
| Interest Rate | |
| Security Provided by Borrower | TRACTOR |
| Purpose of Loan | PURCHASE KUBOTA TRACTOR |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | FIRST FEDERAL 01 219700 7 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,500,000 |
| Date of Note | 2022-08 |
| Maturity Date | 2025-08 |
| Repayment Terms | QUARTERLY INTEREST ONLY |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | 2215-2345 E CHERRY |
| Purpose of Loan | CONSTRUCTION LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | FIRST FEDERAL 01 221925 7 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 800,000 |
| Balance Due | 608,778 |
| Date of Note | 2023-08 |
| Maturity Date | 2024-02 |
| Repayment Terms | QUARTERLY INTEREST ONLY |
| Interest Rate | 0.0775 |
| Security Provided by Borrower | 2171 S COLLEGIATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | 2171 S COLLEGIATE PARIS, TX |
| Consideration FMV | 800000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 3,051,694 | 163,342 | |
| CONSTRUCTION 728 E AUSTIN | 1,746 | ||
| CONSTRUCTION 1608 E HEARON | 1,746 | ||
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENT RENTALS | ||||
| AUTO AND TRUCK | 1,163 | 1,163 | ||
| REPAIRS AND MAINTENANCE-EQUIP | 869 | 869 | ||
| PENALTIES | 423 | 423 | ||
| REPAIRS AND MAINTENANCE-BLDG. | 279,263 | 279,263 | ||
| INSURANCE-GENERAL | 168,551 | 168,551 | ||
| UTILITIES | 134,576 | 134,576 | ||
| OPERATING SUPPLIES/ APPLIANCE | 587 | 587 | ||
| SECURITY SERVICE | 2,487 | 2,487 | ||
| CONTRACT LABOR | 4,161 | 4,161 | ||
| TELEPHONE | 3,266 | 3,266 | ||
| OFFICE SUPPLIES | 866 | 866 | ||
| DUES & SUBSCRIPTIONS | 1,259 | 1,259 | ||
| BANK CHARGES | 43 | 43 | ||
| POSTAGE | 466 | 466 | ||
| RECLASS OFFICER TO CIP | -200,000 | -200,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APARTMENT RENTALS | 1,442,132 | 1,442,132 | |
| ADMIN FEES | 11,700 | 11,700 | |
| OTHER INCOME | 300 | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 1,000 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENT RENTALS | 10,465 | 10,465 |