| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,397 | 4,199 | 4,198 |
| 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 | 2009-12-03 | 1,600,000 | L | 0 | 0 | ||||
| PARKING & SIDEWALKS | 2009-12-03 | 400,000 | 104,445 | SL | 15.000000000000 | 26,667 | 26,667 | ||
| BUILDING | 2009-12-03 | 9,793,798 | 983,565 | SL | 39.000000000000 | 251,123 | 251,123 | ||
| BUILDING IMPROVEMENTS | 2009-12-03 | 62,530 | 6,279 | SL | 39.000000000000 | 1,603 | 1,603 | ||
| HVAC | 2011-10-11 | 22,700 | 1,213 | SL | 39.000000000000 | 582 | 582 | ||
| BUILDING IMPROVEMENTS | 2011-06-30 | 28,400 | 1,699 | SL | 39.000000000000 | 728 | 728 | ||
| IMPROVEMENTS- NEW AUTO DOOR | 2008-12-03 | 14,216 | 1,992 | SL | 39.000000000000 | 365 | 365 | ||
| LEASEHOLD IMPROVEMENTS | 2008-08-15 | 17,333 | 3,179 | SL | 15.000000000000 | 578 | 1,156 | ||
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 2008-07-30 | 60,619 | 9,130 | SL | 39.000000000000 | 1,554 | 1,554 | ||
| PARKING LOT | 2008-01-01 | 71,640 | 28,656 | SL | 15.000000000000 | 4,776 | 4,776 | ||
| BUILDING & COMPONENTS | 2009-12-31 | 237,601 | 27,160 | SL | 39.000000000000 | 6,092 | 6,092 | ||
| CARPET & DRAPES | 2009-12-31 | 30,074 | 13,478 | 200DB | 5.000000000000 | 1,039 | 6,015 | ||
| TENANT IMPROVEMENTS | 2009-12-31 | 24,111 | 3,618 | SL | 15.000000000000 | 804 | 1,607 | ||
| BUILDING & COMPONENTS | 2010-06-15 | 17,636 | 1,789 | SL | 39.000000000000 | 452 | 452 | ||
| SLAP OUT PROPERTY (REAL ESTATE) | 2011-04-18 | 150,000 | L | 0 | 0 | ||||
| PARKING DECK | 2010-06-15 | 24,500 | 2,860 | SL | 15.000000000000 | 817 | 1,633 | ||
| TENANT IMPROVEMENTS | 2010-06-15 | 227,480 | 23,089 | SL | 39.000000000000 | 5,833 | 5,833 | ||
| REPLACE RTU (CLIMATEC LLC) | 2012-06-15 | 17,989 | 634 | SL | 39.000000000000 | 461 | 461 | ||
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 2012-06-20 | 6,275 | 221 | SL | 39.000000000000 | 161 | 161 | ||
| HOLLAND ROOFING 8/12 REPLACEMENT | 2012-08-31 | 79,458 | 2,461 | SL | 39.000000000000 | 2,037 | 2,037 | ||
| ADVANCE SEALANT WATERPROOF | 2012-09-30 | 18,825 | 543 | SL | 39.000000000000 | 483 | 483 | ||
| ADVANCE SEALANT WATERPROOF | 2012-10-25 | 18,825 | 503 | SL | 39.000000000000 | 483 | 483 | ||
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 2012-08-06 | 4,390 | 1,366 | 200DB | 7.000000000000 | 864 | 627 | ||
| BUILDING & COMPONENTS | 2012-12-31 | 342,210 | 11,700 | SL | 39.000000000000 | 8,775 | 8,775 | ||
| CARPET & DRAPES | 2012-12-31 | 5,594 | 1,119 | 200DB | 5.000000000000 | 671 | 1,119 | ||
| FURNITURE & FIXTURES | 2012-12-31 | 160 | 23 | 200DB | 7.000000000000 | 16 | 23 | ||
| TENANT IMPROVEMENTS | 2012-12-31 | 303,504 | 10,376 | SL | 39.000000000000 | 7,782 | 7,782 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-11-25 | 9,413 | 221 | SL | 39.000000000000 | 241 | 241 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-12-25 | 9,413 | 201 | SL | 39.000000000000 | 241 | 241 | ||
| CONSTRUCTION MGMT FEE | 2013-01-23 | 7,111 | 137 | SL | 39.000000000000 | 182 | 182 | ||
| HVAC REPLACEMENT | 2013-01-30 | 4,206 | 81 | SL | 39.000000000000 | 108 | 108 | ||
| RESURFACE PARKING LOT | 2013-04-12 | 184,585 | 7,178 | SL | 15.000000000000 | 12,306 | 12,306 | ||
| CONSTRUCTION MGMT FEE | 2013-04-25 | 9,229 | 118 | SL | 39.000000000000 | 237 | 237 | ||
| OFFICE BUILDING | 2005-06-06 | 9,750,000 | 2,250,000 | SL | 39.000000000000 | 250,000 | 250,000 | ||
| ELEVATOR | 2007-01-01 | 352,833 | 66,722 | SL | 39.000000000000 | 9,047 | 9,047 | ||
| CARPET | 2007-01-01 | 10,659 | 10,659 | 200DB | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2007-01-01 | 8,403 | 8,278 | 200DB | 7.000000000000 | 125 | 125 | ||
| IMPROVEMENTS | 2007-01-01 | 94,392 | 17,848 | SL | 39.000000000000 | 2,420 | 2,420 | ||
| CARPET & DRAPES | 2010-06-15 | 1,905 | 788 | 200DB | 5.000000000000 | 109 | 381 | ||
| BUILDING & COMPONENTS | 2011-12-31 | 194,861 | 12,282 | SL | 39.000000000000 | 4,996 | 4,996 | ||
| PARKING DECK | 2011-12-31 | 5,998 | SL | 15.000000000000 | 0 | 400 | |||
| TENANT IMPROVEMENTS | 2011-12-31 | 45,287 | 2,854 | SL | 39.000000000000 | 1,161 | 1,161 | ||
| TENANT IMPROVEMENTS | 2013-10-31 | 1,249,594 | SL | 39.000000000000 | 32,041 | 32,041 | |||
| HVAC SVS (CLIMATEC, LLC) | 2014-05-25 | 3,947 | SL | 39.000000000000 | 42 | 42 | |||
| CARPET & DRAPES | 2013-11-13 | 1,093 | 200DB | 5.000000000000 | 738 | 219 | |||
| TENANT IMPROVEMENTS | 2014-10-08 | 805,681 | SL | 39.000000000000 | 1,722 | 1,722 | |||
| FURNITURE & FIXTURES | 2014-08-22 | 5,940 | 200DB | 7.000000000000 | 212 | 141 | |||
| FURNITURE & FIXTURES | 2014-09-17 | 4,796 | 200DB | 7.000000000000 | 171 | 57 | |||
| FURNITURE & FIXTURES | 2014-10-08 | 553 | 200DB | 7.000000000000 | 20 | 7 | |||
| BUILDING & COMPONENTS | 2013-12-13 | 4,578 | SL | 39.000000000000 | 103 | 103 | |||
| CARPETS & DRAPES | 2014-01-15 | 1,973 | 200DB | 5.000000000000 | 691 | 329 | |||
| CARPET & DRAPES | 2014-02-17 | 4,025 | 200DB | 5.000000000000 | 1,006 | 537 | |||
| BUILDING & COMPONENTS | 2014-03-05 | 22,461 | SL | 39.000000000000 | 360 | 360 | |||
| ELEVATOR | 2014-03-05 | 34,282 | SL | 39.000000000000 | 549 | 549 | |||
| BUILDING & COMPONENTS | 2014-04-01 | 28,009 | SL | 39.000000000000 | 389 | 389 | |||
| BUILDING & COMPONENTS | 2014-05-08 | 4,230 | SL | 39.000000000000 | 50 | 50 | |||
| CARPET & DRAPES | 2014-05-08 | 4,894 | 200DB | 5.000000000000 | 734 | 489 | |||
| CARPET & DRAPES | 2014-08-04 | 4,061 | 200DB | 5.000000000000 | 203 | 203 | |||
| BUILDING & COMPONENTS | 2014-09-17 | 3,010 | SL | 39.000000000000 | 10 | 10 | |||
| CARPET & DRAPES | 2014-09-17 | 10,393 | 200DB | 5.000000000000 | 520 | 173 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HILLIARD LYONS - STOCKS AND MUTUAL FUNDS | 5,334,992 | 5,623,551 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,600,000 | 0 | 1,600,000 | |
| PARKING & SIDEWALKS | 400,000 | 131,112 | 268,888 | |
| BUILDING | 9,793,798 | 1,234,688 | 8,559,110 | |
| BUILDING IMPROVEMENTS | 62,530 | 7,882 | 54,648 | |
| HVAC | 22,700 | 1,795 | 20,905 | |
| BUILDING IMPROVEMENTS | 28,400 | 2,427 | 25,973 | |
| IMPROVEMENTS- NEW AUTO DOOR | 14,216 | 2,357 | 11,859 | |
| LEASEHOLD IMPROVEMENTS | 17,333 | 12,424 | 4,909 | |
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 60,619 | 10,684 | 49,935 | |
| PARKING LOT | 71,640 | 33,432 | 38,208 | |
| BUILDING & COMPONENTS | 237,601 | 33,252 | 204,349 | |
| CARPET & DRAPES | 30,074 | 29,554 | 520 | |
| TENANT IMPROVEMENTS | 24,111 | 16,478 | 7,633 | |
| BUILDING & COMPONENTS | 17,636 | 2,241 | 15,395 | |
| SLAP OUT PROPERTY (REAL ESTATE) | 150,000 | 0 | 150,000 | |
| PARKING DECK | 24,500 | 15,927 | 8,573 | |
| TENANT IMPROVEMENTS | 227,480 | 28,922 | 198,558 | |
| REPLACE RTU (CLIMATEC LLC) | 17,989 | 1,095 | 16,894 | |
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 6,275 | 382 | 5,893 | |
| HOLLAND ROOFING 8/12 REPLACEMENT | 79,458 | 4,498 | 74,960 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 1,026 | 17,799 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 986 | 17,839 | |
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 4,390 | 2,230 | 2,160 | |
| BUILDING & COMPONENTS | 342,210 | 20,475 | 321,735 | |
| CARPET & DRAPES | 5,594 | 4,587 | 1,007 | |
| FURNITURE & FIXTURES | 160 | 119 | 41 | |
| TENANT IMPROVEMENTS | 303,504 | 18,158 | 285,346 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 462 | 8,951 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 442 | 8,971 | |
| CONSTRUCTION MGMT FEE | 7,111 | 319 | 6,792 | |
| HVAC REPLACEMENT | 4,206 | 189 | 4,017 | |
| RESURFACE PARKING LOT | 184,585 | 19,484 | 165,101 | |
| CONSTRUCTION MGMT FEE | 9,229 | 355 | 8,874 | |
| OFFICE BUILDING | 9,750,000 | 2,500,000 | 7,250,000 | |
| ELEVATOR | 352,833 | 75,769 | 277,064 | |
| CARPET | 10,659 | 10,659 | 0 | |
| FURNITURE & FIXTURES | 8,403 | 8,403 | 0 | |
| IMPROVEMENTS | 94,392 | 20,268 | 74,124 | |
| CARPET & DRAPES | 1,905 | 1,850 | 55 | |
| BUILDING & COMPONENTS | 194,861 | 17,278 | 177,583 | |
| PARKING DECK | 5,998 | 5,998 | 0 | |
| TENANT IMPROVEMENTS | 45,287 | 4,015 | 41,272 | |
| TENANT IMPROVEMENTS | 1,249,594 | 32,041 | 1,217,553 | |
| HVAC SVS (CLIMATEC, LLC) | 3,947 | 42 | 3,905 | |
| CARPET & DRAPES | 1,093 | 738 | 355 | |
| TENANT IMPROVEMENTS | 805,681 | 1,722 | 803,959 | |
| FURNITURE & FIXTURES | 5,940 | 212 | 5,728 | |
| FURNITURE & FIXTURES | 4,796 | 171 | 4,625 | |
| FURNITURE & FIXTURES | 553 | 20 | 533 | |
| BUILDING & COMPONENTS | 4,578 | 103 | 4,475 | |
| CARPETS & DRAPES | 1,973 | 691 | 1,282 | |
| CARPET & DRAPES | 4,025 | 1,006 | 3,019 | |
| BUILDING & COMPONENTS | 22,461 | 360 | 22,101 | |
| ELEVATOR | 34,282 | 549 | 33,733 | |
| BUILDING & COMPONENTS | 28,009 | 389 | 27,620 | |
| BUILDING & COMPONENTS | 4,230 | 50 | 4,180 | |
| CARPET & DRAPES | 4,894 | 734 | 4,160 | |
| CARPET & DRAPES | 4,061 | 203 | 3,858 | |
| BUILDING & COMPONENTS | 3,010 | 10 | 3,000 | |
| CARPET & DRAPES | 10,393 | 520 | 9,873 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BADGETT TERMINAL, INC. | AT COST | 419,555 | 419,555 |
| ROLEX WATCH & SILVER COINS | AT COST | 66,500 | 66,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,728 | 1,728 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,177 | 2,589 | 2,588 | |
| REPAIR & MAINTENANCE- RENTAL PROPERTY | 72,363 | 72,363 | 0 | |
| CLEANING EXPENSE- RENTAL PROPERTY | 87,532 | 87,532 | 0 | |
| LANDSCAPING- RENTAL PROPERTY | 10,517 | 10,517 | 0 | |
| UTILITIES- RENTAL PROPERTY | 131,827 | 131,827 | 0 | |
| MANAGEMENT FEE- RENTAL PROPERTY | 66,644 | 66,644 | 0 | |
| ADMINISTRATIVE EXPENSES - RENTAL PROPERTY | 4,509 | 4,509 | 0 | |
| INSURANCE- RENTAL PROPERTY | -84 | -84 | 0 | |
| ADVERTISING - RENTAL PROPERTY | 597 | 597 | 0 | |
| REPAIRS & MAINTENANCE - PLAZA WEST RENTAL | 181,777 | 181,777 | 0 | |
| CLEANING EXPENSE - PLAZA WEST RENTAL | 183,953 | 183,953 | 0 | |
| LANDSCAPING - PLAZA WEST RENTAL | 32,601 | 32,601 | 0 | |
| UTILITIES - PLAZA WEST RENTAL | 225,200 | 225,200 | 0 | |
| INSURANCE EXPENSE - PLAZA WEST RENTAL | 39,794 | 39,794 | 0 | |
| MISCELLANEOUS EXPENSE - PLAZA WEST RENTAL | 7,886 | 7,886 | 0 | |
| COMMON AREA EXPENSE - PLAZA WEST RENTAL | 145,642 | 145,642 | 0 | |
| PENALTIES - PLAZA WEST RENTAL | 303 | 303 | 0 | |
| INSPECTIONS - PLAZA WEST RENTAL | 2,335 | 2,335 | 0 | |
| LEASING EXPENSE - PLAZA WEST RENTAL | 192,572 | 192,572 | 0 | |
| MUSIC - PLAZA WEST RENTAL | 2,323 | 2,323 | 0 | |
| OFFICE EXPENSE - PLAZA WEST RENTAL | 17,063 | 17,063 | 0 | |
| SECURITY - PLAZA WEST RENTAL | 83,288 | 83,288 | 0 | |
| SUPPLIES - PLAZA WEST RENTAL | 11,148 | 11,148 | 0 | |
| AUTO EXPENSE - PLAZA WEST RENTAL | 2,403 | 2,403 | 0 | |
| WATERPROOFING - PLAZA WEST RENTAL | 4,530 | 4,530 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BADGETT TERMINAL ORDINARY INCOME | 30,421 | 30,421 | 30,421 |
| BADGETT TERMINAL NET GAIN FROM REAL EST RENTAL | 192 | 192 | 192 |
| BADGETT TERMINAL INTEREST | 235 | 235 | 235 |
| BADGETT TERMINAL CHARITABLE CONTRIBUTION | -10 | -10 | -10 |
| BADGETT TERMINAL DIVIDEND INCOME | 1,125 | 1,125 | 1,125 |
| MISC INVESTMENT INCOME | 2,126 | 2,126 | 2,126 |
| Description | Amount |
|---|---|
| ADDITIONAL BASIS FROM PLAZA WEST CONTRIBUTION | 10,138 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - PLAZA WEST RENTAL | 66,433 | 66,433 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 110,435 | 0 | 0 | |
| PROPERTY TAX- RENTAL PROPERTY | 155,478 | 155,478 | 0 | |
| PROPERTY TAX - PLAZA WEST RENTAL | 120,281 | 120,281 | 0 | |
| EXCISE TAX - PLAZA WEST RENTAL | 474 | 474 | 0 |