| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,080 |
| 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 | 133,183 | S/L | 30.0000 | ||||
| MONUMENT | 1995-06-21 | 2,100 | 1,967 | S/L | 31.5000 | 66 | 66 | ||
| BUILDING IN CONST | 1995-12-31 | 148,686 | 136,886 | S/L | 31.5000 | 4,720 | 4,720 | ||
| BUILDING | 1996-08-01 | 146,269 | 131,952 | S/L | 31.5000 | 4,643 | 4,643 | ||
| BUILDING | 1997-09-30 | 147,430 | 107,133 | S/L | 38.0000 | 3,931 | 3,931 | ||
| BUILDING IN CONST | 1997-12-31 | 34,260 | 24,667 | S/L | 38.0000 | 914 | 914 | ||
| BUILDING | 1998-10-01 | 408,569 | 274,999 | S/L | 39.0000 | 10,476 | 10,476 | ||
| 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 | 330,630 | S/L | 40.0000 | 13,225 | 13,225 | ||
| PARKING LOT | 2001-06-28 | 18,555 | 18,555 | S/L | 10.0000 | ||||
| BUILDINGS-BONHAM STREET | 2003-08-01 | 844,564 | 463,788 | 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 | 8,613 | S/L | 39.0000 | 410 | 410 | ||
| BUILDINGS-3850 CLARKSVILLE ST | 2005-07-15 | 1,475,247 | 737,624 | S/L | 39.0000 | 37,826 | 37,826 | ||
| 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 | 67,596 | S/L | 40.0000 | 4,097 | 4,097 | ||
| 4 UNITS-3524 CLARKSVILLE APTS 1-4 | 2009-12-15 | 239,707 | 131,112 | 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 | 143,644 | S/L | 27.5000 | 10,352 | 10,352 | ||
| FURNITURE | 2011-03-07 | 377 | 377 | 200DB | 7.0000 | ||||
| UNITS @3560 CLARKSVILLE 1-4 | 2012-11-01 | 240,860 | 106,197 | S/L | 27.5000 | 8,759 | 8,759 | ||
| UNITS @3560 CLARKSVILLE-ADDITIONAL | 2013-04-15 | 20,204 | 8,602 | S/L | 27.5000 | 734 | 734 | ||
| COMPUTER | 2014-01-20 | 1,299 | 1,299 | 200DB | 5.0000 | ||||
| 3562 CLARKSVILLE APT 1,2,3,4 | 2014-07-15 | 287,297 | 109,260 | S/L | 27.5000 | 10,447 | 10,447 | ||
| UNITS @ 3556 1-4 | 2016-05-05 | 292,557 | 91,757 | 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 | 81,933 | S/L | 27.5000 | 10,864 | 10,864 | ||
| UNITS @3526 CLARKSVILLE 1-4 | 2018-06-30 | 358,812 | 85,354 | S/L | 27.5000 | 13,047 | 13,047 | ||
| 3566 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 66,807 | S/L | 27.5000 | 11,703 | 11,703 | ||
| 3568 CLARKSVILLE 1-4 | 2019-04-30 | 321,844 | 66,807 | S/L | 27.5000 | 11,703 | 11,703 | ||
| 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 | 483,984 | 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 | 38,977 | S/L | 27.5000 | 19,903 | 19,903 | ||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-03-19 | 547,339 | 35,660 | S/L | 27.5000 | 19,903 | 19,903 | ||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-05-31 | 547,339 | 32,343 | S/L | 27.5000 | 19,903 | 19,903 | ||
| COLLEGIATE-6 UNITS (3 DUPLEXES) | 2023-08-20 | 821,009 | 41,050 | S/L | 27.5000 | 29,855 | 29,855 | ||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-10-15 | 547,339 | 24,050 | S/L | 27.5000 | 19,903 | 19,903 | ||
| COLLEGIATE-4 UNITS (2 DUPLEXES) | 2023-12-01 | 547,339 | 20,733 | S/L | 27.5000 | 19,903 | 19,903 | ||
| COLLEGIATE-2 UNITS/1 DUPLE | 2024-01-04 | 273,634 | 9,536 | S/L | 27.5000 | 9,950 | 9,950 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INFRASTRUCTURE 2170 COLLEGIATE DR | 662,157 | 662,157 | ||
| ROUNDING | ||||
| BUILDINGS & IMPROVEMENTS | 15,291,956 | 6,100,523 | 9,191,433 | 33,333,480 |
| MACHINERY & EQUIPMENT | 60,747 | 60,747 | ||
| FURNITURE & FIXTURES | 876 | 876 | ||
| CONSTRUCTION-728 E AUSTIN | 34,204 | 34,204 | ||
| CONSTRUCTION-1608 E HEARON | 1,745 | 1,745 | ||
| LAND | 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 | 377,954 |
| 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 | 4490040 |
| Item No. | 2 |
|---|---|
| Lender's Name | FIRST FEDERAL COMMUNITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,816,972 |
| 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 | 4200000 |
| Item No. | 3 |
|---|---|
| Lender's Name | KUBOTA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 53,386 |
| Balance Due | 16,905 |
| 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 | 1,485,650 |
| 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 | 11817448 |
| 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 | 766,044 |
| Date of Note | 2023-08 |
| Maturity Date | |
| 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 | 4200000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENT RENTALS | ||||
| AUTO AND TRUCK | 6,293 | 6,293 | ||
| EXPENSES | ||||
| TELEPHONE | 2,679 | |||
| OFFICE SUPPLIES | 1,263 | |||
| DUES AND SUBSCRIPTIONS | 1,185 | |||
| BANK CHARGES | 195 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APARTMENT RENTALS | 1,711,277 | 1,711,277 | |
| ADMIN FEES | 9,450 | 9,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES, LICENSES, AND PERMITS | 3 |