| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional | 5,978 | 4,782 | 4,782 | 1,196 |
| 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 | 2,600 | 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 | 19,937 | SL | 15.000000000000 | 1,899 | 1,899 | 1,899 | |
| Roof Repairs | 2015-06-06 | 46,757 | 39,744 | SL | 10.000000000000 | 4,676 | 4,676 | 4,676 | |
| McNeese Improvements | 2016-09-21 | 40,464 | 20,233 | SL | 15.000000000000 | 2,698 | 2,698 | 2,698 | |
| McNeese Plaza Renovations | 2017-05-15 | 338,175 | 146,543 | SL | 15.000000000000 | 22,545 | 22,545 | 22,545 | |
| McNeese Plaza Renovations | 2018-05-15 | 94,742 | 34,738 | SL | 15.000000000000 | 6,316 | 6,316 | 6,316 | |
| McNeese Plaza Renovations | 2019-05-20 | 99,205 | 29,763 | SL | 15.000000000000 | 6,614 | 6,614 | 6,614 | |
| Flooring - 3813 Ryan | 2020-08-11 | 4,242 | 990 | SL | 15.000000000000 | 283 | 283 | 283 | |
| Tile - 3813 Ryan | 2020-11-27 | 4,543 | 1,060 | 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 | 2,314 | SL | 7.000000000000 | 661 | 661 | 661 | |
| New A/C - The Ryan | 2018-09-10 | 7,600 | 5,972 | SL | 7.000000000000 | 1,086 | 1,086 | 1,086 | |
| A/C - 3941 Ryan | 2020-08-20 | 4,630 | 2,314 | SL | 7.000000000000 | 661 | 661 | 661 | |
| Building | 1998-06-01 | 351,211 | 233,014 | SL | 39.000000000000 | 9,005 | 9,005 | 9,005 | |
| Building Improvements | 2002-06-15 | 22,400 | 12,539 | SL | 39.000000000000 | 574 | 574 | 574 | |
| Remodel 3941 Ryan | 2005-08-10 | 6,856 | 3,282 | SL | 39.000000000000 | 176 | 176 | 176 | |
| Paving | 2013-07-18 | 19,600 | 13,721 | SL | 15.000000000000 | 1,307 | 1,307 | 1,307 | |
| Renovations | 2020-08-20 | 23,140 | 5,400 | SL | 15.000000000000 | 1,543 | 1,543 | 1,543 | |
| Floor - Initially Designed | 2020-10-17 | 1,637 | 382 | SL | 15.000000000000 | 109 | 109 | 109 | |
| Lighting - Armstrong McCall | 2020-10-22 | 1,121 | 262 | SL | 15.000000000000 | 75 | 75 | 75 | |
| Renovations | 2020-12-29 | 9,600 | 2,240 | SL | 15.000000000000 | 640 | 640 | 640 | |
| McNeese Improvements | 2023-03-24 | 48,249 | 3,619 | SL | 15.000000000000 | 3,217 | 3,217 | 3,217 | |
| Renovations | 2024-01-18 | 19,805 | 66 | SL | 15.000000000000 | 528 | 1,320 | 1,320 | |
| Renovations | 2024-04-05 | 52,932 | SL | 15.000000000000 | 32,465 | 0 | 3,529 | ||
| Improvements | 2024-09-06 | 77,030 | SL | 15.000000000000 | 47,245 | 0 | 2,996 | ||
| Roof Repairs | 2024-09-12 | 4,540 | SL | 15.000000000000 | 2,785 | 0 | 177 | ||
| Air Conditioner Repair | 2024-10-11 | 2,600 | SL | 15.000000000000 | 1,595 | 0 | 87 | ||
| Improvements | 2025-01-27 | 4,775 | SL | 15.000000000000 | 2,006 | 0 | 53 | ||
| Sign Repair | 2025-01-29 | 6,525 | SL | 15.000000000000 | 2,741 | 0 | 73 |
| 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 | 2,690 | 810 | |
| Roof | 10,000 | 10,000 | 0 | |
| Improvements | 28,479 | 21,836 | 6,643 | |
| Roof Repairs | 46,757 | 44,420 | 2,337 | |
| McNeese Improvements | 40,464 | 22,931 | 17,533 | |
| McNeese Plaza Renovations | 338,175 | 169,088 | 169,087 | |
| McNeese Plaza Renovations | 94,742 | 41,054 | 53,688 | |
| McNeese Plaza Renovations | 99,205 | 36,377 | 62,828 | |
| Flooring - 3813 Ryan | 4,242 | 1,273 | 2,969 | |
| Tile - 3813 Ryan | 4,543 | 1,363 | 3,180 | |
| Air Conditioner | 9,480 | 9,480 | 0 | |
| A/C - 3817 Ryan | 4,630 | 2,975 | 1,655 | |
| New A/C - The Ryan | 7,600 | 7,058 | 542 | |
| A/C - 3941 Ryan | 4,630 | 2,975 | 1,655 | |
| Building | 351,211 | 242,019 | 109,192 | |
| Building Improvements | 22,400 | 13,113 | 9,287 | |
| Remodel 3941 Ryan | 6,856 | 3,458 | 3,398 | |
| Paving | 19,600 | 15,028 | 4,572 | |
| Renovations | 23,140 | 6,943 | 16,197 | |
| Floor - Initially Designed | 1,637 | 491 | 1,146 | |
| Lighting - Armstrong McCall | 1,121 | 337 | 784 | |
| Renovations | 9,600 | 2,880 | 6,720 | |
| McNeese Improvements | 48,249 | 6,836 | 41,413 | |
| Renovations | 19,805 | 12,477 | 7,328 | |
| Renovations | 52,932 | 32,465 | 20,467 | |
| Improvements | 77,030 | 47,245 | 29,785 | |
| Roof Repairs | 4,540 | 2,785 | 1,755 | |
| Air Conditioner Repair | 2,600 | 1,595 | 1,005 | |
| Improvements | 4,775 | 2,006 | 2,769 | |
| Sign Repair | 6,525 | 2,741 | 3,784 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Tax Expense | 720 | 681 | 681 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues | 325 | 325 | 325 | 0 |
| Bank Charges | 4,680 | 4,680 | 4,680 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Taxes Payable | 659 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and Licenses | 18,350 | 18,350 | 18,350 | 0 |