| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,185 | 3,593 | 3,592 |
| 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 | 131,112 | SL | 15.000000000000 | 26,667 | 26,667 | ||
| BUILDING | 2009-12-03 | 9,793,798 | 1,234,688 | SL | 39.000000000000 | 251,123 | 251,123 | ||
| BUILDING IMPROVEMENTS | 2009-12-03 | 62,530 | 7,882 | SL | 39.000000000000 | 1,603 | 1,603 | ||
| HVAC | 2011-10-11 | 22,700 | 1,795 | SL | 39.000000000000 | 582 | 582 | ||
| BUILDING IMPROVEMENTS | 2011-06-30 | 28,400 | 2,427 | SL | 39.000000000000 | 728 | 728 | ||
| IMPROVEMENTS- NEW AUTO DOOR | 2008-12-03 | 14,216 | 2,357 | SL | 39.000000000000 | 365 | 365 | ||
| LEASEHOLD IMPROVEMENTS | 2008-08-15 | 17,333 | 3,757 | SL | 15.000000000000 | 578 | 1,156 | ||
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 2008-07-30 | 60,619 | 10,684 | SL | 39.000000000000 | 1,554 | 1,554 | ||
| PARKING LOT | 2008-01-01 | 71,640 | 33,432 | SL | 15.000000000000 | 4,776 | 4,776 | ||
| BUILDING & COMPONENTS | 2009-12-31 | 237,601 | 33,252 | SL | 39.000000000000 | 6,092 | 6,092 | ||
| CARPET & DRAPES | 2009-12-31 | 30,074 | 14,517 | 200DB | 5.000000000000 | 520 | 1,002 | ||
| TENANT IMPROVEMENTS | 2009-12-31 | 24,111 | 4,422 | SL | 15.000000000000 | 804 | 1,607 | ||
| BUILDING & COMPONENTS | 2010-06-15 | 17,636 | 2,241 | 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 | 3,677 | SL | 15.000000000000 | 817 | 1,633 | ||
| TENANT IMPROVEMENTS | 2010-06-15 | 227,480 | 28,922 | SL | 39.000000000000 | 5,833 | 5,833 | ||
| REPLACE RTU (CLIMATEC LLC) | 2012-06-15 | 17,989 | 1,095 | SL | 39.000000000000 | 461 | 461 | ||
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 2012-06-20 | 6,275 | 382 | SL | 39.000000000000 | 161 | 161 | ||
| HOLLAND ROOFING 8/12 REPLACEMENT | 2012-08-31 | 79,458 | 4,498 | SL | 39.000000000000 | 2,037 | 2,037 | ||
| ADVANCE SEALANT WATERPROOF | 2012-09-30 | 18,825 | 1,026 | SL | 39.000000000000 | 483 | 483 | ||
| ADVANCE SEALANT WATERPROOF | 2012-10-25 | 18,825 | 986 | SL | 39.000000000000 | 483 | 483 | ||
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 2012-08-06 | 4,390 | 2,230 | 200DB | 7.000000000000 | 617 | 627 | ||
| BUILDING & COMPONENTS | 2012-12-31 | 342,210 | 20,475 | SL | 39.000000000000 | 8,775 | 8,775 | ||
| CARPET & DRAPES | 2012-12-31 | 5,594 | 1,790 | 200DB | 5.000000000000 | 403 | 1,119 | ||
| FURNITURE & FIXTURES | 2012-12-31 | 160 | 39 | 200DB | 7.000000000000 | 12 | 23 | ||
| TENANT IMPROVEMENTS | 2012-12-31 | 303,504 | 18,158 | SL | 39.000000000000 | 7,782 | 7,782 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-11-25 | 9,413 | 462 | SL | 39.000000000000 | 241 | 241 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-12-25 | 9,413 | 442 | SL | 39.000000000000 | 241 | 241 | ||
| CONSTRUCTION MGMT FEE | 2013-01-23 | 7,111 | 319 | SL | 39.000000000000 | 182 | 182 | ||
| HVAC REPLACEMENT | 2013-01-30 | 4,206 | 189 | SL | 39.000000000000 | 108 | 108 | ||
| RESURFACE PARKING LOT | 2013-04-12 | 184,585 | 19,484 | SL | 15.000000000000 | 12,306 | 12,306 | ||
| CONSTRUCTION MGMT FEE | 2013-04-25 | 9,229 | 355 | SL | 39.000000000000 | 237 | 237 | ||
| OFFICE BUILDING | 2005-06-06 | 9,750,000 | 2,500,000 | SL | 39.000000000000 | 250,000 | 250,000 | ||
| ELEVATOR | 2007-01-01 | 352,833 | 75,769 | 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 | 8,403 | 200DB | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2007-01-01 | 94,392 | 20,268 | SL | 39.000000000000 | 2,420 | 2,420 | ||
| CARPET & DRAPES | 2010-06-15 | 1,905 | 897 | 200DB | 5.000000000000 | 55 | 222 | ||
| BUILDING & COMPONENTS | 2011-12-31 | 194,861 | 17,278 | 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 | 4,015 | SL | 39.000000000000 | 1,161 | 1,161 | ||
| TENANT IMPROVEMENTS | 2013-10-31 | 1,249,594 | 32,041 | SL | 39.000000000000 | 32,041 | 32,041 | ||
| HVAC SVS (CLIMATEC, LLC) | 2014-05-25 | 3,947 | 42 | SL | 39.000000000000 | 101 | 101 | ||
| CARPET & DRAPES | 2013-11-13 | 1,093 | 191 | 200DB | 5.000000000000 | 142 | 219 | ||
| TENANT IMPROVEMENTS | 2014-10-08 | 805,681 | 1,722 | SL | 39.000000000000 | 20,658 | 20,658 | ||
| FURNITURE & FIXTURES | 2014-08-22 | 5,940 | 212 | 200DB | 7.000000000000 | 1,637 | 849 | ||
| FURNITURE & FIXTURES | 2014-09-17 | 4,796 | 171 | 200DB | 7.000000000000 | 1,321 | 685 | ||
| FURNITURE & FIXTURES | 2014-10-08 | 553 | 20 | 200DB | 7.000000000000 | 152 | 79 | ||
| BUILDING & COMPONENTS | 2013-12-13 | 4,578 | 103 | SL | 39.000000000000 | 117 | 117 | ||
| CARPETS & DRAPES | 2014-01-15 | 1,973 | 691 | 200DB | 5.000000000000 | 513 | 395 | ||
| CARPET & DRAPES | 2014-02-17 | 4,025 | 1,006 | 200DB | 5.000000000000 | 1,208 | 805 | ||
| BUILDING & COMPONENTS | 2014-03-05 | 22,461 | 360 | SL | 39.000000000000 | 576 | 576 | ||
| ELEVATOR | 2014-03-05 | 34,282 | 549 | SL | 39.000000000000 | 879 | 879 | ||
| BUILDING & COMPONENTS | 2014-04-01 | 28,009 | 389 | SL | 39.000000000000 | 718 | 718 | ||
| BUILDING & COMPONENTS | 2014-05-08 | 4,230 | 50 | SL | 39.000000000000 | 108 | 108 | ||
| CARPET & DRAPES | 2014-05-08 | 4,894 | 734 | 200DB | 5.000000000000 | 1,664 | 979 | ||
| CARPET & DRAPES | 2014-08-04 | 4,061 | 203 | 200DB | 5.000000000000 | 1,543 | 812 | ||
| BUILDING & COMPONENTS | 2014-09-17 | 3,010 | 10 | SL | 39.000000000000 | 77 | 77 | ||
| CARPET & DRAPES | 2014-09-17 | 10,393 | 520 | 200DB | 5.000000000000 | 3,949 | 2,079 | ||
| BUILDING & COMPONENTS | 2014-11-07 | 6,294 | SL | 39.000000000000 | 155 | 155 | |||
| CARPET & DRAPES | 2014-11-06 | 1,635 | 200DB | 5.000000000000 | 327 | 327 | |||
| TENANT IMPROVEMENTS | 2014-11-10 | 52,520 | SL | 39.000000000000 | 1,347 | 1,347 | |||
| BUILDING & COMPONENTS | 2014-12-01 | 6,131 | SL | 39.000000000000 | 138 | 138 | |||
| CARPET & DRAPES | 2014-12-24 | 5,231 | 200DB | 5.000000000000 | 1,046 | 872 | |||
| FURNITURE & FIXTURES | 2014-12-24 | 9,980 | 200DB | 7.000000000000 | 1,426 | 1,188 | |||
| TENANT IMPROVEMENTS | 2014-12-24 | 106,698 | SL | 39.000000000000 | 2,280 | 2,280 | |||
| TENANT IMPROVEMENTS | 2015-01-30 | 52,010 | SL | 39.000000000000 | 1,000 | 1,000 | |||
| BASEMENT FURNITURE & PAINTING | 2015-02-18 | 7,681 | 200DB | 7.000000000000 | 1,097 | 732 | |||
| LIGHT FIXTURES - SUITE 450 | 2015-02-18 | 4,632 | 200DB | 7.000000000000 | 662 | 441 | |||
| FURNITURE & FIXTURES | 2015-02-24 | 1,363 | 200DB | 7.000000000000 | 195 | 130 | |||
| TENANT IMPROVEMENTS | 2015-02-24 | 35,647 | SL | 39.000000000000 | 609 | 609 | |||
| CARPET & DRAPES | 2015-03-03 | 3,611 | 200DB | 5.000000000000 | 722 | 481 | |||
| TENANT IMPROVEMENTS | 2015-03-16 | 34,767 | SL | 39.000000000000 | 520 | 520 | |||
| FURNITURE & FIXTURES | 2015-04-08 | 9,264 | 200DB | 7.000000000000 | 1,323 | 772 | |||
| TENANT IMPROVEMENTS | 2015-04-29 | 10,687 | SL | 39.000000000000 | 137 | 137 | |||
| TENANT IMPROVEMENTS | 2015-05-22 | 8,738 | SL | 39.000000000000 | 93 | 93 | |||
| FURNITURE & FIXTURES | 2015-06-05 | 2,402 | 200DB | 7.000000000000 | 343 | 143 | |||
| TENANT IMPROVEMENTS | 2015-06-26 | 32,973 | SL | 39.000000000000 | 282 | 282 | |||
| FURNITURE & FIXTURES | 2015-07-08 | 1,252 | 200DB | 7.000000000000 | 179 | 60 | |||
| TENANT IMPROVEMENTS | 2015-07-08 | 11,818 | SL | 39.000000000000 | 101 | 101 | |||
| CARPETS & DRAPES | 2015-08-20 | 1,927 | 200DB | 5.000000000000 | 385 | 64 | |||
| TENANT IMPROVEMENTS | 2015-09-30 | 6,513 | SL | 39.000000000000 | 14 | 14 | |||
| HVAC SVS (CLIMATEC, LLC) | 2015-07-13 | 40,214 | SL | 39.000000000000 | 344 | 344 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HILLIARD LYONS - STOCKS AND MUTUAL FUNDS | 5,837,419 | 5,664,968 |
| 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 | 157,779 | 242,221 | |
| BUILDING | 9,793,798 | 1,485,811 | 8,307,987 | |
| BUILDING IMPROVEMENTS | 62,530 | 9,485 | 53,045 | |
| HVAC | 22,700 | 2,377 | 20,323 | |
| BUILDING IMPROVEMENTS | 28,400 | 3,155 | 25,245 | |
| IMPROVEMENTS- NEW AUTO DOOR | 14,216 | 2,722 | 11,494 | |
| LEASEHOLD IMPROVEMENTS | 17,333 | 13,002 | 4,331 | |
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 60,619 | 12,238 | 48,381 | |
| PARKING LOT | 71,640 | 38,208 | 33,432 | |
| BUILDING & COMPONENTS | 237,601 | 39,344 | 198,257 | |
| CARPET & DRAPES | 30,074 | 30,074 | 0 | |
| TENANT IMPROVEMENTS | 24,111 | 17,282 | 6,829 | |
| BUILDING & COMPONENTS | 17,636 | 2,693 | 14,943 | |
| SLAP OUT PROPERTY (REAL ESTATE) | 150,000 | 0 | 150,000 | |
| PARKING DECK | 24,500 | 16,744 | 7,756 | |
| TENANT IMPROVEMENTS | 227,480 | 34,755 | 192,725 | |
| REPLACE RTU (CLIMATEC LLC) | 17,989 | 1,556 | 16,433 | |
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 6,275 | 543 | 5,732 | |
| HOLLAND ROOFING 8/12 REPLACEMENT | 79,458 | 6,535 | 72,923 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 1,509 | 17,316 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 1,469 | 17,356 | |
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 4,390 | 2,847 | 1,543 | |
| BUILDING & COMPONENTS | 342,210 | 29,250 | 312,960 | |
| CARPET & DRAPES | 5,594 | 4,990 | 604 | |
| FURNITURE & FIXTURES | 160 | 131 | 29 | |
| TENANT IMPROVEMENTS | 303,504 | 25,940 | 277,564 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 703 | 8,710 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 683 | 8,730 | |
| CONSTRUCTION MGMT FEE | 7,111 | 501 | 6,610 | |
| HVAC REPLACEMENT | 4,206 | 297 | 3,909 | |
| RESURFACE PARKING LOT | 184,585 | 31,790 | 152,795 | |
| CONSTRUCTION MGMT FEE | 9,229 | 592 | 8,637 | |
| OFFICE BUILDING | 9,750,000 | 2,750,000 | 7,000,000 | |
| ELEVATOR | 352,833 | 84,816 | 268,017 | |
| CARPET | 10,659 | 10,659 | 0 | |
| FURNITURE & FIXTURES | 8,403 | 8,403 | 0 | |
| IMPROVEMENTS | 94,392 | 22,688 | 71,704 | |
| CARPET & DRAPES | 1,905 | 1,905 | 0 | |
| BUILDING & COMPONENTS | 194,861 | 22,274 | 172,587 | |
| PARKING DECK | 5,998 | 5,998 | 0 | |
| TENANT IMPROVEMENTS | 45,287 | 5,176 | 40,111 | |
| TENANT IMPROVEMENTS | 1,249,594 | 64,082 | 1,185,512 | |
| HVAC SVS (CLIMATEC, LLC) | 3,947 | 143 | 3,804 | |
| CARPET & DRAPES | 1,093 | 880 | 213 | |
| TENANT IMPROVEMENTS | 805,681 | 22,380 | 783,301 | |
| FURNITURE & FIXTURES | 5,940 | 1,849 | 4,091 | |
| FURNITURE & FIXTURES | 4,796 | 1,492 | 3,304 | |
| FURNITURE & FIXTURES | 553 | 172 | 381 | |
| BUILDING & COMPONENTS | 4,578 | 220 | 4,358 | |
| CARPETS & DRAPES | 1,973 | 1,204 | 769 | |
| CARPET & DRAPES | 4,025 | 2,214 | 1,811 | |
| BUILDING & COMPONENTS | 22,461 | 936 | 21,525 | |
| ELEVATOR | 34,282 | 1,428 | 32,854 | |
| BUILDING & COMPONENTS | 28,009 | 1,107 | 26,902 | |
| BUILDING & COMPONENTS | 4,230 | 158 | 4,072 | |
| CARPET & DRAPES | 4,894 | 2,398 | 2,496 | |
| CARPET & DRAPES | 4,061 | 1,746 | 2,315 | |
| BUILDING & COMPONENTS | 3,010 | 87 | 2,923 | |
| CARPET & DRAPES | 10,393 | 4,469 | 5,924 | |
| BUILDING & COMPONENTS | 6,294 | 155 | 6,139 | |
| CARPET & DRAPES | 1,635 | 327 | 1,308 | |
| TENANT IMPROVEMENTS | 52,520 | 1,347 | 51,173 | |
| BUILDING & COMPONENTS | 6,131 | 138 | 5,993 | |
| CARPET & DRAPES | 5,231 | 1,046 | 4,185 | |
| FURNITURE & FIXTURES | 9,980 | 1,426 | 8,554 | |
| TENANT IMPROVEMENTS | 106,698 | 2,280 | 104,418 | |
| TENANT IMPROVEMENTS | 52,010 | 1,000 | 51,010 | |
| BASEMENT FURNITURE & PAINTING | 7,681 | 1,097 | 6,584 | |
| LIGHT FIXTURES - SUITE 450 | 4,632 | 662 | 3,970 | |
| FURNITURE & FIXTURES | 1,363 | 195 | 1,168 | |
| TENANT IMPROVEMENTS | 35,647 | 609 | 35,038 | |
| CARPET & DRAPES | 3,611 | 722 | 2,889 | |
| TENANT IMPROVEMENTS | 34,767 | 520 | 34,247 | |
| FURNITURE & FIXTURES | 9,264 | 1,323 | 7,941 | |
| TENANT IMPROVEMENTS | 10,687 | 137 | 10,550 | |
| TENANT IMPROVEMENTS | 8,738 | 93 | 8,645 | |
| FURNITURE & FIXTURES | 2,402 | 343 | 2,059 | |
| TENANT IMPROVEMENTS | 32,973 | 282 | 32,691 | |
| FURNITURE & FIXTURES | 1,252 | 179 | 1,073 | |
| TENANT IMPROVEMENTS | 11,818 | 101 | 11,717 | |
| CARPETS & DRAPES | 1,927 | 385 | 1,542 | |
| TENANT IMPROVEMENTS | 6,513 | 14 | 6,499 | |
| HVAC SVS (CLIMATEC, LLC) | 40,214 | 344 | 39,870 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BADGETT TERMINAL, INC. | AT COST | 431,437 | 431,437 |
| ROLEX WATCH & SILVER COINS | AT COST | 66,500 | 66,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,390 | 1,390 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 7,956 | 3,978 | 3,978 | |
| REPAIR & MAINTENANCE- RENTAL PROPERTY | 70,141 | 70,141 | 0 | |
| CLEANING EXPENSE- RENTAL PROPERTY | 92,583 | 92,583 | 0 | |
| LANDSCAPING- RENTAL PROPERTY | 15,391 | 15,391 | 0 | |
| UTILITIES- RENTAL PROPERTY | 133,335 | 133,335 | 0 | |
| MANAGEMENT FEE- RENTAL PROPERTY | 63,032 | 63,032 | 0 | |
| ADMINISTRATIVE EXPENSES - RENTAL PROPERTY | 4,896 | 4,896 | 0 | |
| INSURANCE- RENTAL PROPERTY | 92 | 92 | 0 | |
| ADVERTISING - RENTAL PROPERTY | 689 | 689 | 0 | |
| REPAIRS & MAINTENANCE - PLAZA WEST RENTAL | 188,961 | 188,961 | 0 | |
| CLEANING EXPENSE - PLAZA WEST RENTAL | 200,050 | 200,050 | 0 | |
| LANDSCAPING - PLAZA WEST RENTAL | 35,936 | 35,936 | 0 | |
| UTILITIES - PLAZA WEST RENTAL | 273,836 | 273,836 | 0 | |
| INSURANCE EXPENSE - PLAZA WEST RENTAL | 40,823 | 40,823 | 0 | |
| MISCELLANEOUS EXPENSE - PLAZA WEST RENTAL | 11,927 | 11,927 | 0 | |
| COMMON AREA EXPENSE - PLAZA WEST RENTAL | 112,662 | 112,662 | 0 | |
| INSPECTIONS - PLAZA WEST RENTAL | 3,677 | 3,677 | 0 | |
| LEASING EXPENSE - PLAZA WEST RENTAL | 57,900 | 57,900 | 0 | |
| MUSIC - PLAZA WEST RENTAL | 2,745 | 2,745 | 0 | |
| OFFICE EXPENSE - PLAZA WEST RENTAL | 10,476 | 10,476 | 0 | |
| SECURITY - PLAZA WEST RENTAL | 96,518 | 96,518 | 0 | |
| SUPPLIES - PLAZA WEST RENTAL | 10,857 | 10,857 | 0 | |
| AUTO EXPENSE - PLAZA WEST RENTAL | 1,805 | 1,805 | 0 | |
| WATERPROOFING - PLAZA WEST RENTAL | 33,031 | 33,031 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BADGETT TERMINAL ORDINARY INCOME | 35,130 | 35,130 | 35,130 |
| BADGETT TERMINAL NET GAIN FROM REAL EST RENTAL | 312 | 312 | 312 |
| BADGETT TERMINAL INTEREST | 93 | 93 | 93 |
| BADGETT TERMINAL DIVIDEND INCOME | 2,669 | 2,669 | 2,669 |
| MISC INVESTMENT INCOME | 55,149 | 55,149 | 55,149 |
| Description | Amount |
|---|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - PLAZA WEST RENTAL | 30,888 | 30,888 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 251,175 | 0 | 0 | |
| PROPERTY TAX- RENTAL PROPERTY | 155,330 | 155,330 | 0 | |
| PROPERTY TAX - PLAZA WEST RENTAL | 119,879 | 119,879 | 0 | |
| EXCISE TAX - PLAZA WEST RENTAL | 3,529 | 3,529 | 0 |