| 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 - 211 TEAKWOOD | 2017-09-05 | 16,003 | |||||||
| BUILDING - 211 TEAKWOOD | 2017-09-05 | 136,027 | 26,175 | S/L | 27.5000 | 4,946 | 4,946 | ||
| BUILDING - 1303 18TH ST | 2017-10-02 | 122,519 | 23,204 | S/L | 27.5000 | 4,456 | 4,456 | ||
| LAND - 1303 18TH ST | 2017-10-02 | 9,506 | |||||||
| ROOFING IMPROVEMENTS | 2019-03-27 | 7,452 | 1,027 | S/L | 27.5000 | 271 | 271 | ||
| BUILDING - 2604 MIGUEL PLACE | 2017-08-31 | 100,656 | 19,674 | S/L | 27.5000 | 3,660 | 3,660 | ||
| LAND - 2604 MIGUEL PLACE | 2017-08-31 | 14,523 | |||||||
| 2505 PECAN | 2018-12-05 | 188,945 | 27,769 | S/L | 27.5000 | 6,871 | 6,871 | ||
| LAND | 2018-12-05 | 16,070 | |||||||
| 2507 PECAN DR | 2018-12-05 | 188,959 | 27,771 | S/L | 27.5000 | 6,872 | 6,872 | ||
| LAND | 2018-12-05 | 16,071 | |||||||
| 2140 HICKORY | 2018-07-09 | 137,837 | 22,346 | S/L | 27.5000 | 5,013 | 5,013 | ||
| LAND | 2018-07-09 | 14,188 | |||||||
| AIR CONDITIONING UNIT | 2018-10-04 | 3,025 | 3,025 | 200DB | 5.0000 | ||||
| 2601 PECAN DR BUILDING | 2019-04-01 | 144,683 | 19,510 | S/L | 27.5000 | 5,261 | 5,261 | ||
| 2601 PECAN DR LAND | 2019-04-01 | 14,309 | |||||||
| KITCHEN REMODEL | 2022-09-07 | 10,670 | 113 | S/L | 27.5000 | 388 | 388 | ||
| 2603 PECAN DR - BUILDING | 2020-12-18 | 126,004 | 9,355 | S/L | 27.5000 | 4,582 | 4,582 | ||
| 2603 PECAN DR - LAND | 2020-12-18 | 19,025 | |||||||
| 2503 PECAN DR - BUILDING | 2020-11-30 | 159,390 | 12,317 | S/L | 27.5000 | 5,796 | 5,796 | ||
| 2503 PECAN DR - LAND | 2020-11-30 | 25,639 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 1,326,168 | 240,402 | 1,085,766 | 1,326,168 |
| LAND | 145,334 | 145,334 | 145,334 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 211 TEAKWOOD DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 108 | 108 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 267 | 267 | ||
| SUPPLIES | 9 | 9 | ||
| UTILITIES | 15 | 15 | ||
| RENTAL EXPENSES | 275 | 275 | ||
| CONTRACT SERVICES | 1,830 | 1,830 | ||
| 1303 18TH STREET | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 89 | 89 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 407 | 407 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 15 | 15 | ||
| RENTAL EXPENSES | 285 | 285 | ||
| CONTRACT SERVICES | 1,828 | 1,828 | ||
| 2604 MIGUEL PLACE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 197 | 197 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,008 | 1,008 | ||
| REPAIRS | 5,431 | 5,431 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 1,985 | 1,985 | ||
| RENTAL EXPENSES | 847 | 847 | ||
| CONTRACT SERVICES | 1,829 | 1,829 | ||
| 2505 PECAN DRIVE | ||||
| ADVERTISING | 23 | 23 | ||
| CLEANING & MAINTENANCE | 267 | 267 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,345 | 1,345 | ||
| REPAIRS | 4,484 | 4,484 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 2,246 | 2,246 | ||
| RENTAL EXPENSES | 285 | 285 | ||
| CONTRACT SERVICES | 1,830 | 1,830 | ||
| 2507 PECAN DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 255 | 255 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 2,887 | 2,887 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 2,094 | 2,094 | ||
| RENTAL EXPENSES | 285 | 285 | ||
| BANK CREDIT CARD FEE | 2 | 2 | ||
| CONTRACT SERVICES | 1,828 | 1,828 | ||
| 2140 HICKORY DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 130 | 130 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 2,238 | 2,238 | ||
| SUPPLIES | 9 | 9 | ||
| UTILITIES | 74 | 74 | ||
| RENTAL EXPENSES | 275 | 275 | ||
| CONTRACT SERVICES | 1,829 | 1,829 | ||
| 2601 PECAN DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 250 | 250 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,006 | 1,006 | ||
| REPAIRS | 3,397 | 3,397 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 2,592 | 2,592 | ||
| RENTAL EXPENSES | 285 | 285 | ||
| CONTRACT SERVICES | 1,829 | 1,829 | ||
| 2603 PECAN DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 243 | 243 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 10,033 | 10,033 | ||
| SUPPLIES | 183 | 183 | ||
| UTILITIES | 2,123 | 2,123 | ||
| CONTRACT SERVICES | 1,638 | 1,638 | ||
| 2503 PECAN DRIVE | ||||
| ADVERTISING | 24 | 24 | ||
| CLEANING & MAINTENANCE | 232 | 232 | ||
| INSURANCE | 2,981 | 2,981 | ||
| LEGAL & PROFESSIONAL | 1,007 | 1,007 | ||
| REPAIRS | 5,180 | 5,180 | ||
| SUPPLIES | 10 | 10 | ||
| UTILITIES | 2,669 | 2,669 | ||
| RENTAL EXPENSES | 285 | 285 | ||
| BANK CREDIT CARD FEE | 2 | 2 | ||
| CONTRACT SERVICES | 1,829 | 1,829 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSITS | 15,155 | 15,505 |
| PREPAID RENTS | 685 | 753 |
| MASTER CARD | 242 | 1,474 |
| OTHER CURRENT LIABILITIES | 132 | 106 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 211 TEAKWOOD DRIVE | 1,420 | 1,420 | ||
| 1303 18TH STREET | 1,177 | 1,177 | ||
| 2604 MIGUEL PLACE | 1,083 | 1,083 | ||
| 2505 PECAN DRIVE | 1,742 | 1,742 | ||
| 2507 PECAN DRIVE | 1,742 | 1,742 | ||
| 2140 HICKORY DRIVE | 1,412 | 1,412 | ||
| 2601 PECAN DRIVE | 1,444 | 1,444 | ||
| 2603 PECAN DRIVE | 1,602 | 1,602 | ||
| 2503 PECAN DRIVE | 1,649 | 1,649 |