| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 9541 SW 24TH TERR | 2008-02-21 | 83,031 | 47,931 | S/L | 27.5000 | 2,642 | 2,642 | 2,642 | |
| LAND - 9541 SW 24TH TERR | 2008-02-21 | 9,226 | |||||||
| 2400 LONE OAK DR | 2009-01-28 | 59,866 | 32,563 | S/L | 27.5000 | 2,177 | 2,177 | 2,177 | |
| LAND-2400 LONE OAK DR | 2009-01-28 | 6,652 | |||||||
| 10537 NW 35TH ST. | 2015-05-14 | 89,373 | 28,030 | S/L | 27.5000 | 3,250 | 3,250 | 3,250 | |
| LAND-10537 NW 35TH ST | 2015-05-14 | 25,000 | |||||||
| ROOF | 2015-05-14 | 4,920 | 1,543 | S/L | 27.5000 | 179 | 179 | 179 | |
| HVAC | 2015-05-14 | 5,683 | 1,782 | S/L | 27.5000 | 207 | 207 | 207 | |
| FLATWORK | 2015-05-14 | 3,960 | 3,200 | 150DB | 15.0000 | 117 | 117 | 117 | |
| LANDSCAPING | 2015-05-14 | 3,589 | 2,900 | 150DB | 15.0000 | 106 | 106 | 106 | |
| FENCE | 2015-05-14 | 1,560 | 1,261 | 150DB | 15.0000 | 46 | 46 | 46 | |
| 1014 MIDLAND VALLEY STREET | 2016-11-10 | 77,090 | 19,973 | S/L | 27.5000 | 2,804 | 2,804 | 2,804 | |
| LAND-1014 MIDLAND | 2016-11-10 | 33,500 | |||||||
| ROOF | 2016-11-10 | 4,244 | 1,099 | S/L | 27.5000 | 155 | 155 | 155 | |
| HVAC | 2016-11-10 | 4,902 | 1,270 | S/L | 27.5000 | 178 | 178 | 178 | |
| FLATWORK | 2016-11-10 | 3,416 | 1,827 | 150DB | 15.0000 | 202 | 202 | 202 | |
| LANDSCAPING | 2016-11-10 | 3,096 | 1,656 | 150DB | 15.0000 | 183 | 183 | 183 | |
| FENCE | 2016-11-10 | 1,346 | 720 | 150DB | 15.0000 | 79 | 79 | 79 | |
| 2910 GULLIVER STREET | 2023-03-24 | 134,926 | 3,884 | S/L | 27.5000 | 4,907 | 4,907 | 4,907 | |
| 2902 GULLIVER ST | 2022-08-31 | 132,556 | 6,628 | S/L | 27.5000 | 4,820 | 4,820 | 4,820 | |
| HVAC | 2022-08-31 | 8,429 | 421 | S/L | 27.5000 | 307 | 307 | 307 | |
| ROOF | 2022-08-31 | 7,297 | 365 | S/L | 27.5000 | 265 | 265 | 265 | |
| FLATWORK | 2022-08-31 | 5,873 | 5,873 | 150DB | 15.0000 | ||||
| LANDSCAPING | 2022-08-31 | 5,323 | 5,323 | 150DB | 15.0000 | ||||
| FENCE | 2022-08-31 | 2,314 | 2,314 | 150DB | 15.0000 | ||||
| LAND - 2902 GULLIVER ST | 2022-08-31 | 43,008 | |||||||
| ROOF | 2023-03-24 | 7,427 | 214 | S/L | 27.5000 | 270 | 270 | 270 | |
| HVAC | 2023-03-24 | 8,580 | 247 | S/L | 27.5000 | 312 | 312 | 312 | |
| FLATWORK | 2023-03-24 | 5,978 | 4,842 | 150DB | 15.0000 | 114 | 114 | 114 | |
| LANDSCAPING | 2023-03-24 | 5,418 | 4,389 | 150DB | 15.0000 | 103 | 103 | 103 | |
| FENCE | 2023-03-24 | 2,355 | 1,908 | 150DB | 15.0000 | 44 | 44 | 44 | |
| LAND - 2910 GULLIVER ST | 2023-03-24 | 45,526 | |||||||
| 3009 RED CEDAR WAY HOUSE | 2024-11-27 | 160,394 | S/L | 27.5000 | 729 | 729 | 729 | ||
| 3009 RED CEDAR ROOF | 2024-11-27 | 8,829 | S/L | 27.5000 | 40 | 40 | 40 | ||
| 3009 RED CEDAR HVAC | 2024-11-27 | 10,200 | S/L | 27.5000 | 46 | 46 | 46 | ||
| 3009 RED CEDAR FLATWORK | 2024-11-27 | 7,106 | 150DB | 15.0000 | 4,299 | 4,299 | 4,299 | ||
| 3009 RED CEDAR LANDSCAPING | 2024-11-27 | 6,441 | 150DB | 15.0000 | 3,897 | 3,897 | 3,897 | ||
| 3009 RED CEDAR FENCE | 2024-11-27 | 2,800 | 150DB | 15.0000 | 1,694 | 1,694 | 1,694 | ||
| 3009 RED CEDAR LAND | 2024-11-27 | 52,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 9541 SW 24TH TER, OKC, OK | PURCHASE | 2024-11 | 202,500 | 92,257 | 7,144 | 153,672 | 50,573 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | 833,414 | 165,761 | 667,653 | 1,033,012 |
| LAND | 158,060 | 158,060 | 214,664 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERNON MCKOWN |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 1500 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW - PROPERTY TAX | 2,230 | 2,230 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL RENTALS | ||||
| INSURANCE | 9,662 | 9,662 | 9,662 | |
| REPAIRS & MAINTENANCE | 15,071 | 15,071 | 15,071 | |
| UTILITIES | 792 | 792 | 792 | |
| HOA DUES | 1,485 | 1,485 | 1,485 | |
| LAWN MAINTENANCE | 1,456 | 1,456 | 1,456 | |
| POSTAGE | 7 | 7 | 7 | |
| NEW LEASE | 1,173 | 1,173 | 1,173 | |
| MISCELLANEOUS | 2,766 | 2,766 | 2,766 | |
| TITLE & RECORDING | 75 | 75 | 75 | |
| EXPENSES | ||||
| BANK CHARGES | 17 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 416 | |||
| RESIDENTIAL RENTALS | 3,102 | 3,102 | 3,102 |