| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,934 | 2,967 | 2,967 |
| 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 | 157,779 | SL | 15.000000000000 | 26,667 | 26,667 | ||
| BUILDING | 2009-12-03 | 9,793,798 | 1,485,811 | SL | 39.000000000000 | 251,123 | 251,123 | ||
| BUILDING IMPROVEMENTS | 2009-12-03 | 62,530 | 9,485 | SL | 39.000000000000 | 1,603 | 1,603 | ||
| HVAC | 2011-10-11 | 22,700 | 2,377 | SL | 39.000000000000 | 582 | 582 | ||
| BUILDING IMPROVEMENTS | 2011-06-30 | 28,400 | 3,155 | SL | 39.000000000000 | 728 | 728 | ||
| IMPROVEMENTS- NEW AUTO DOOR | 2008-12-03 | 14,216 | 2,722 | SL | 39.000000000000 | 365 | 365 | ||
| LEASEHOLD IMPROVEMENTS | 2008-08-15 | 17,333 | 4,335 | SL | 15.000000000000 | 578 | 1,156 | ||
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 2008-07-30 | 60,619 | 12,238 | SL | 39.000000000000 | 1,554 | 1,554 | ||
| PARKING LOT | 2008-01-01 | 71,640 | 38,208 | SL | 15.000000000000 | 4,776 | 4,776 | ||
| BUILDING & COMPONENTS | 2009-12-31 | 237,601 | 39,344 | SL | 39.000000000000 | 6,092 | 6,092 | ||
| CARPET & DRAPES | 2009-12-31 | 30,074 | 15,037 | 200DB | 5.000000000000 | 0 | 0 | ||
| TENANT IMPROVEMENTS | 2009-12-31 | 24,111 | 5,226 | SL | 15.000000000000 | 804 | 1,607 | ||
| BUILDING & COMPONENTS | 2010-06-15 | 17,636 | 2,693 | 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 | 4,494 | SL | 15.000000000000 | 817 | 1,633 | ||
| TENANT IMPROVEMENTS | 2010-06-15 | 227,480 | 34,755 | SL | 39.000000000000 | 5,833 | 5,833 | ||
| REPLACE RTU (CLIMATEC LLC) | 2012-06-15 | 17,989 | 1,556 | SL | 39.000000000000 | 461 | 461 | ||
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 2012-06-20 | 6,275 | 543 | SL | 39.000000000000 | 161 | 161 | ||
| HOLLAND ROOFING 8/12 REPLACEMENT | 2012-08-31 | 79,458 | 6,535 | SL | 39.000000000000 | 2,037 | 2,037 | ||
| ADVANCE SEALANT WATERPROOF | 2012-09-30 | 18,825 | 1,509 | SL | 39.000000000000 | 483 | 483 | ||
| ADVANCE SEALANT WATERPROOF | 2012-10-25 | 18,825 | 1,469 | SL | 39.000000000000 | 483 | 483 | ||
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 2012-08-06 | 4,390 | 2,847 | 200DB | 7.000000000000 | 441 | 627 | ||
| BUILDING & COMPONENTS | 2012-12-31 | 342,210 | 29,250 | SL | 39.000000000000 | 8,775 | 8,775 | ||
| CARPET & DRAPES | 2012-12-31 | 5,594 | 2,193 | 200DB | 5.000000000000 | 242 | 1,119 | ||
| FURNITURE & FIXTURES | 2012-12-31 | 160 | 51 | 200DB | 7.000000000000 | 8 | 23 | ||
| TENANT IMPROVEMENTS | 2012-12-31 | 303,504 | 25,940 | SL | 39.000000000000 | 7,782 | 7,782 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-11-25 | 9,413 | 703 | SL | 39.000000000000 | 241 | 241 | ||
| ADVANCE PARMERICA ENVELOPE SEALANTS | 2012-12-25 | 9,413 | 683 | SL | 39.000000000000 | 241 | 241 | ||
| CONSTRUCTION MGMT FEE | 2013-01-23 | 7,111 | 501 | SL | 39.000000000000 | 182 | 182 | ||
| HVAC REPLACEMENT | 2013-01-30 | 4,206 | 297 | SL | 39.000000000000 | 108 | 108 | ||
| RESURFACE PARKING LOT | 2013-04-12 | 184,585 | 31,790 | SL | 15.000000000000 | 12,306 | 12,306 | ||
| CONSTRUCTION MGMT FEE | 2013-04-25 | 9,229 | 592 | SL | 39.000000000000 | 237 | 237 | ||
| OFFICE BUILDING | 2005-06-06 | 9,750,000 | 2,750,000 | SL | 39.000000000000 | 250,000 | 250,000 | ||
| ELEVATOR | 2007-01-01 | 352,833 | 84,816 | 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 | 22,688 | SL | 39.000000000000 | 2,420 | 2,420 | ||
| CARPET & DRAPES | 2010-06-15 | 1,905 | 952 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING & COMPONENTS | 2011-12-31 | 194,861 | 22,274 | 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 | 5,176 | SL | 39.000000000000 | 1,161 | 1,161 | ||
| TENANT IMPROVEMENTS | 2013-10-31 | 1,249,594 | 64,082 | SL | 39.000000000000 | 32,041 | 32,041 | ||
| HVAC SVS (CLIMATEC, LLC) | 2014-05-25 | 3,947 | 143 | SL | 39.000000000000 | 101 | 101 | ||
| CARPET & DRAPES | 2013-11-13 | 1,093 | 333 | 200DB | 5.000000000000 | 85 | 219 | ||
| TENANT IMPROVEMENTS | 2014-10-08 | 805,681 | 22,380 | SL | 39.000000000000 | 20,658 | 20,658 | ||
| FURNITURE & FIXTURES | 2014-08-22 | 5,940 | 1,849 | 200DB | 7.000000000000 | 1,169 | 849 | ||
| FURNITURE & FIXTURES | 2014-09-17 | 4,796 | 1,492 | 200DB | 7.000000000000 | 944 | 685 | ||
| FURNITURE & FIXTURES | 2014-10-08 | 553 | 172 | 200DB | 7.000000000000 | 109 | 79 | ||
| BUILDING & COMPONENTS | 2013-12-13 | 4,578 | 220 | SL | 39.000000000000 | 117 | 117 | ||
| CARPETS & DRAPES | 2014-01-15 | 1,973 | 1,204 | 200DB | 5.000000000000 | 308 | 395 | ||
| CARPET & DRAPES | 2014-02-17 | 4,025 | 2,214 | 200DB | 5.000000000000 | 724 | 805 | ||
| BUILDING & COMPONENTS | 2014-03-05 | 22,461 | 936 | SL | 39.000000000000 | 576 | 576 | ||
| ELEVATOR | 2014-03-05 | 34,282 | 1,428 | SL | 39.000000000000 | 879 | 879 | ||
| BUILDING & COMPONENTS | 2014-04-01 | 28,009 | 1,107 | SL | 39.000000000000 | 718 | 718 | ||
| BUILDING & COMPONENTS | 2014-05-08 | 4,230 | 158 | SL | 39.000000000000 | 108 | 108 | ||
| CARPET & DRAPES | 2014-05-08 | 4,894 | 2,398 | 200DB | 5.000000000000 | 998 | 979 | ||
| CARPET & DRAPES | 2014-08-04 | 4,061 | 1,746 | 200DB | 5.000000000000 | 926 | 812 | ||
| BUILDING & COMPONENTS | 2014-09-17 | 3,010 | 87 | SL | 39.000000000000 | 77 | 77 | ||
| CARPET & DRAPES | 2014-09-17 | 10,393 | 4,469 | 200DB | 5.000000000000 | 2,370 | 2,079 | ||
| BUILDING & COMPONENTS | 2014-11-07 | 6,294 | 155 | SL | 39.000000000000 | 161 | 161 | ||
| CARPET & DRAPES | 2014-11-06 | 1,635 | 327 | 200DB | 5.000000000000 | 523 | 327 | ||
| TENANT IMPROVEMENTS | 2014-11-10 | 52,520 | 1,347 | SL | 39.000000000000 | 1,347 | 1,347 | ||
| BUILDING & COMPONENTS | 2014-12-01 | 6,131 | 138 | SL | 39.000000000000 | 157 | 157 | ||
| CARPET & DRAPES | 2014-12-24 | 5,231 | 1,046 | 200DB | 5.000000000000 | 1,674 | 1,046 | ||
| FURNITURE & FIXTURES | 2014-12-24 | 9,980 | 1,426 | 200DB | 7.000000000000 | 2,444 | 1,426 | ||
| TENANT IMPROVEMENTS | 2014-12-24 | 106,698 | 2,280 | SL | 39.000000000000 | 2,736 | 2,736 | ||
| TENANT IMPROVEMENTS | 2015-01-30 | 52,010 | 1,000 | SL | 39.000000000000 | 1,334 | 1,334 | ||
| BASEMENT FURNITURE & PAINTING | 2015-02-18 | 7,681 | 1,097 | 200DB | 7.000000000000 | 1,881 | 1,097 | ||
| LIGHT FIXTURES - SUITE 450 | 2015-02-18 | 4,632 | 662 | 200DB | 7.000000000000 | 1,134 | 662 | ||
| FURNITURE & FIXTURES | 2015-02-24 | 1,363 | 195 | 200DB | 7.000000000000 | 334 | 195 | ||
| TENANT IMPROVEMENTS | 2015-02-24 | 35,647 | 609 | SL | 39.000000000000 | 914 | 914 | ||
| CARPET & DRAPES | 2015-03-03 | 3,611 | 722 | 200DB | 5.000000000000 | 1,156 | 722 | ||
| TENANT IMPROVEMENTS | 2015-03-16 | 34,767 | 520 | SL | 39.000000000000 | 891 | 891 | ||
| FURNITURE & FIXTURES | 2015-04-08 | 9,264 | 1,323 | 200DB | 7.000000000000 | 2,269 | 1,323 | ||
| TENANT IMPROVEMENTS | 2015-04-29 | 10,687 | 137 | SL | 39.000000000000 | 274 | 274 | ||
| TENANT IMPROVEMENTS | 2015-05-22 | 8,738 | 93 | SL | 39.000000000000 | 224 | 224 | ||
| FURNITURE & FIXTURES | 2015-06-05 | 2,402 | 343 | 200DB | 7.000000000000 | 588 | 343 | ||
| TENANT IMPROVEMENTS | 2015-06-26 | 32,973 | 282 | SL | 39.000000000000 | 845 | 845 | ||
| FURNITURE & FIXTURES | 2015-07-08 | 1,252 | 179 | 200DB | 7.000000000000 | 307 | 179 | ||
| TENANT IMPROVEMENTS | 2015-07-08 | 11,818 | 101 | SL | 39.000000000000 | 303 | 303 | ||
| CARPETS & DRAPES | 2015-08-20 | 1,927 | 385 | 200DB | 5.000000000000 | 617 | 385 | ||
| TENANT IMPROVEMENTS | 2015-09-30 | 6,513 | 14 | SL | 39.000000000000 | 167 | 167 | ||
| HVAC SVS (CLIMATEC, LLC) | 2015-07-13 | 40,214 | 344 | SL | 39.000000000000 | 1,031 | 1,031 | ||
| TENANT IMPROVEMENTS | 2016-02-26 | 20,462 | SL | 39.000000000000 | 350 | 350 | |||
| BUILDING & COMPONENTS | 2016-03-18 | 4,360 | SL | 39.000000000000 | 70 | 70 | |||
| CARPETS & DRAPES | 2016-03-18 | 1,191 | 200DB | 5.000000000000 | 298 | 139 | |||
| TENANT IMPROVEMENTS | 2016-03-18 | 7,906 | SL | 39.000000000000 | 118 | 118 | |||
| TENANT IMPROVEMENTS | 2016-04-08 | 26,052 | SL | 39.000000000000 | 390 | 390 | |||
| TENANT IMPROVEMENTS | 2016-04-20 | 7,800 | SL | 36.000000000000 | 108 | 108 | |||
| CARPETS & DRAPES | 2016-05-10 | 2,110 | 200DB | 5.000000000000 | 317 | 211 | |||
| CARPETS & DRAPES | 2016-05-18 | 1,929 | 200DB | 5.000000000000 | 289 | 161 | |||
| TENANT IMPROVEMENTS | 2016-05-10 | 9,667 | SL | 39.000000000000 | 124 | 124 | |||
| TENANT IMPROVEMENTS | 2016-05-18 | 1,875 | SL | 39.000000000000 | 20 | 20 | |||
| TENANT IMPROVEMENTS | 2016-06-14 | 19,866 | SL | 39.000000000000 | 212 | 212 | |||
| TENANT IMPROVEMENTS | 2016-07-15 | 3,265 | SL | 39.000000000000 | 28 | 28 | |||
| TENANT IMPROVEMENTS | 2016-07-27 | 2,610 | SL | 39.000000000000 | 17 | 17 | |||
| CARPETS & DRAPES | 2016-08-16 | 1,131 | 200DB | 5.000000000000 | 57 | 38 | |||
| TENANT IMPROVEMENTS | 2016-08-16 | 10,381 | SL | 39.000000000000 | 44 | 44 | |||
| TENANT IMPROVEMENTS | 2016-09-09 | 3,578 | SL | 39.000000000000 | 15 | 15 | |||
| CARPETS & DRAPES | 2016-10-13 | 3,873 | 200DB | 5.000000000000 | 194 | 65 | |||
| FURNITURE & FIXTURES | 2016-10-13 | 3,682 | 200DB | 7.000000000000 | 132 | 44 | |||
| TENANT IMPROVEMENTS | 2016-10-13 | 6,375 | SL | 39.000000000000 | 14 | 14 | |||
| TENANT IMPROVEMENTS | 2016-10-28 | 476 | SL | 39.000000000000 | 0 | 0 | |||
| RPL SYSTEM | 2016-06-22 | 22,863 | SL | 39.000000000000 | 195 | 195 | |||
| HVAC #108 | 2016-08-10 | 12,987 | SL | 39.000000000000 | 83 | 83 | |||
| BUILDING IMPROVEMENTS | 2016-09-14 | 38,500 | SL | 39.000000000000 | 165 | 165 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HILLIARD LYONS - STOCKS AND MUTUAL FUNDS | 5,394,249 | 5,270,977 |
| 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 | 184,446 | 215,554 | |
| BUILDING | 9,793,798 | 1,736,934 | 8,056,864 | |
| BUILDING IMPROVEMENTS | 62,530 | 11,088 | 51,442 | |
| HVAC | 22,700 | 2,959 | 19,741 | |
| BUILDING IMPROVEMENTS | 28,400 | 3,883 | 24,517 | |
| IMPROVEMENTS- NEW AUTO DOOR | 14,216 | 3,087 | 11,129 | |
| LEASEHOLD IMPROVEMENTS | 17,333 | 13,580 | 3,753 | |
| ELEVATOR- UPDATE CARS AND ELECTRONICS | 60,619 | 13,792 | 46,827 | |
| PARKING LOT | 71,640 | 42,984 | 28,656 | |
| BUILDING & COMPONENTS | 237,601 | 45,436 | 192,165 | |
| CARPET & DRAPES | 30,074 | 30,074 | 0 | |
| TENANT IMPROVEMENTS | 24,111 | 18,086 | 6,025 | |
| BUILDING & COMPONENTS | 17,636 | 3,145 | 14,491 | |
| PARKING DECK | 24,500 | 17,561 | 6,939 | |
| TENANT IMPROVEMENTS | 227,480 | 40,588 | 186,892 | |
| REPLACE RTU (CLIMATEC LLC) | 17,989 | 2,017 | 15,972 | |
| SEAL EXTERIOR OF BUILDING (ADVANCED SEALANTS LLC) | 6,275 | 704 | 5,571 | |
| HOLLAND ROOFING 8/12 REPLACEMENT | 79,458 | 8,572 | 70,886 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 1,992 | 16,833 | |
| ADVANCE SEALANT WATERPROOF | 18,825 | 1,952 | 16,873 | |
| REPLACE WATER HEATER (GALLAHUE PLUMBING) | 4,390 | 3,288 | 1,102 | |
| BUILDING & COMPONENTS | 342,210 | 38,025 | 304,185 | |
| CARPET & DRAPES | 5,594 | 5,232 | 362 | |
| FURNITURE & FIXTURES | 160 | 139 | 21 | |
| TENANT IMPROVEMENTS | 303,504 | 33,722 | 269,782 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 944 | 8,469 | |
| ADVANCE PARMERICA ENVELOPE SEALANTS | 9,413 | 924 | 8,489 | |
| CONSTRUCTION MGMT FEE | 7,111 | 683 | 6,428 | |
| HVAC REPLACEMENT | 4,206 | 405 | 3,801 | |
| RESURFACE PARKING LOT | 184,585 | 44,096 | 140,489 | |
| CONSTRUCTION MGMT FEE | 9,229 | 829 | 8,400 | |
| OFFICE BUILDING | 9,750,000 | 3,000,000 | 6,750,000 | |
| ELEVATOR | 352,833 | 93,863 | 258,970 | |
| CARPET | 10,659 | 10,659 | 0 | |
| FURNITURE & FIXTURES | 8,403 | 8,403 | 0 | |
| IMPROVEMENTS | 94,392 | 25,108 | 69,284 | |
| CARPET & DRAPES | 1,905 | 1,905 | 0 | |
| BUILDING & COMPONENTS | 194,861 | 27,270 | 167,591 | |
| PARKING DECK | 5,998 | 5,998 | 0 | |
| TENANT IMPROVEMENTS | 45,287 | 6,337 | 38,950 | |
| TENANT IMPROVEMENTS | 1,249,594 | 96,123 | 1,153,471 | |
| HVAC SVS (CLIMATEC, LLC) | 3,947 | 244 | 3,703 | |
| CARPET & DRAPES | 1,093 | 965 | 128 | |
| TENANT IMPROVEMENTS | 805,681 | 43,038 | 762,643 | |
| FURNITURE & FIXTURES | 5,940 | 3,018 | 2,922 | |
| FURNITURE & FIXTURES | 4,796 | 2,436 | 2,360 | |
| FURNITURE & FIXTURES | 553 | 281 | 272 | |
| BUILDING & COMPONENTS | 4,578 | 337 | 4,241 | |
| CARPETS & DRAPES | 1,973 | 1,512 | 461 | |
| CARPET & DRAPES | 4,025 | 2,938 | 1,087 | |
| BUILDING & COMPONENTS | 22,461 | 1,512 | 20,949 | |
| ELEVATOR | 34,282 | 2,307 | 31,975 | |
| BUILDING & COMPONENTS | 28,009 | 1,825 | 26,184 | |
| BUILDING & COMPONENTS | 4,230 | 266 | 3,964 | |
| CARPET & DRAPES | 4,894 | 3,396 | 1,498 | |
| CARPET & DRAPES | 4,061 | 2,672 | 1,389 | |
| BUILDING & COMPONENTS | 3,010 | 164 | 2,846 | |
| CARPET & DRAPES | 10,393 | 6,839 | 3,554 | |
| BUILDING & COMPONENTS | 6,294 | 316 | 5,978 | |
| CARPET & DRAPES | 1,635 | 850 | 785 | |
| TENANT IMPROVEMENTS | 52,520 | 2,694 | 49,826 | |
| BUILDING & COMPONENTS | 6,131 | 295 | 5,836 | |
| CARPET & DRAPES | 5,231 | 2,720 | 2,511 | |
| FURNITURE & FIXTURES | 9,980 | 3,870 | 6,110 | |
| TENANT IMPROVEMENTS | 106,698 | 5,016 | 101,682 | |
| TENANT IMPROVEMENTS | 52,010 | 2,334 | 49,676 | |
| BASEMENT FURNITURE & PAINTING | 7,681 | 2,978 | 4,703 | |
| LIGHT FIXTURES - SUITE 450 | 4,632 | 1,796 | 2,836 | |
| FURNITURE & FIXTURES | 1,363 | 529 | 834 | |
| TENANT IMPROVEMENTS | 35,647 | 1,523 | 34,124 | |
| CARPET & DRAPES | 3,611 | 1,878 | 1,733 | |
| TENANT IMPROVEMENTS | 34,767 | 1,411 | 33,356 | |
| FURNITURE & FIXTURES | 9,264 | 3,592 | 5,672 | |
| TENANT IMPROVEMENTS | 10,687 | 411 | 10,276 | |
| TENANT IMPROVEMENTS | 8,738 | 317 | 8,421 | |
| FURNITURE & FIXTURES | 2,402 | 931 | 1,471 | |
| TENANT IMPROVEMENTS | 32,973 | 1,127 | 31,846 | |
| FURNITURE & FIXTURES | 1,252 | 486 | 766 | |
| TENANT IMPROVEMENTS | 11,818 | 404 | 11,414 | |
| CARPETS & DRAPES | 1,927 | 1,002 | 925 | |
| TENANT IMPROVEMENTS | 6,513 | 181 | 6,332 | |
| HVAC SVS (CLIMATEC, LLC) | 40,214 | 1,375 | 38,839 | |
| TENANT IMPROVEMENTS | 20,462 | 350 | 20,112 | |
| BUILDING & COMPONENTS | 4,360 | 70 | 4,290 | |
| CARPETS & DRAPES | 1,191 | 298 | 893 | |
| TENANT IMPROVEMENTS | 7,906 | 118 | 7,788 | |
| TENANT IMPROVEMENTS | 26,052 | 390 | 25,662 | |
| TENANT IMPROVEMENTS | 7,800 | 108 | 7,692 | |
| CARPETS & DRAPES | 2,110 | 317 | 1,793 | |
| CARPETS & DRAPES | 1,929 | 289 | 1,640 | |
| TENANT IMPROVEMENTS | 9,667 | 124 | 9,543 | |
| TENANT IMPROVEMENTS | 1,875 | 20 | 1,855 | |
| TENANT IMPROVEMENTS | 19,866 | 212 | 19,654 | |
| TENANT IMPROVEMENTS | 3,265 | 28 | 3,237 | |
| TENANT IMPROVEMENTS | 2,610 | 17 | 2,593 | |
| CARPETS & DRAPES | 1,131 | 57 | 1,074 | |
| TENANT IMPROVEMENTS | 10,381 | 44 | 10,337 | |
| TENANT IMPROVEMENTS | 3,578 | 15 | 3,563 | |
| CARPETS & DRAPES | 3,873 | 194 | 3,679 | |
| FURNITURE & FIXTURES | 3,682 | 132 | 3,550 | |
| TENANT IMPROVEMENTS | 6,375 | 14 | 6,361 | |
| TENANT IMPROVEMENTS | 476 | 0 | 476 | |
| RPL SYSTEM | 22,863 | 195 | 22,668 | |
| HVAC #108 | 12,987 | 83 | 12,904 | |
| BUILDING IMPROVEMENTS | 38,500 | 165 | 38,335 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BADGETT TERMINAL, INC. | AT COST | 436,423 | 436,423 |
| ROLEX WATCH & SILVER COINS | AT COST | 66,500 | 66,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 549 | 549 | 0 |
| Description | Amount |
|---|---|
| ADDITIONAL BASIS FROM PLAZA WEST | 217 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,526 | 0 | 0 | |
| REPAIR & MAINTENANCE- RENTAL PROPERTY | 72,381 | 72,381 | 0 | |
| CLEANING EXPENSE- RENTAL PROPERTY | 96,705 | 96,705 | 0 | |
| LANDSCAPING- RENTAL PROPERTY | 8,514 | 8,514 | 0 | |
| UTILITIES- RENTAL PROPERTY | 134,917 | 134,917 | 0 | |
| MANAGEMENT FEE- RENTAL PROPERTY | 60,039 | 60,039 | 0 | |
| ADMINISTRATIVE EXPENSES - RENTAL PROPERTY | 5,317 | 5,317 | 0 | |
| INSURANCE- RENTAL PROPERTY | 310 | 310 | 0 | |
| ADVERTISING - RENTAL PROPERTY | 677 | 677 | 0 | |
| REPAIRS & MAINTENANCE - PLAZA WEST RENTAL | 113,422 | 113,422 | 0 | |
| CLEANING EXPENSE - PLAZA WEST RENTAL | 207,032 | 207,032 | 0 | |
| LANDSCAPING - PLAZA WEST RENTAL | 46,472 | 46,472 | 0 | |
| UTILITIES - PLAZA WEST RENTAL | 266,782 | 266,782 | 0 | |
| INSURANCE EXPENSE - PLAZA WEST RENTAL | 46,670 | 46,670 | 0 | |
| MISCELLANEOUS EXPENSE - PLAZA WEST RENTAL | 26,334 | 26,334 | 0 | |
| COMMON AREA EXPENSE - PLAZA WEST RENTAL | 42,968 | 42,968 | 0 | |
| INSPECTIONS - PLAZA WEST RENTAL | 3,543 | 3,543 | 0 | |
| LEASING EXPENSE - PLAZA WEST RENTAL | 6,703 | 6,703 | 0 | |
| MUSIC - PLAZA WEST RENTAL | 2,609 | 2,609 | 0 | |
| OFFICE EXPENSE - PLAZA WEST RENTAL | 19,090 | 19,090 | 0 | |
| SECURITY - PLAZA WEST RENTAL | 96,004 | 96,004 | 0 | |
| SUPPLIES - PLAZA WEST RENTAL | 9,464 | 9,464 | 0 | |
| AUTO EXPENSE - PLAZA WEST RENTAL | 1,844 | 1,844 | 0 | |
| WATERPROOFING - PLAZA WEST RENTAL | 11,863 | 11,863 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BADGETT TERMINAL ORDINARY INCOME | 37,355 | 37,355 | 37,355 |
| BADGETT TERMINAL NET GAIN FROM REAL EST RENTAL | 351 | 351 | 351 |
| BADGETT TERMINAL INTEREST | 69 | 69 | 69 |
| BADGETT TERMINAL DIVIDEND INCOME | 2,006 | 2,006 | 2,006 |
| MISC INVESTMENT INCOME | 561 | 561 | 561 |
| BADGETT TERMINAL CAPITAL GAIN DISTRIBUTION | 2,056 | 2,056 | 2,056 |
| Description | Amount |
|---|---|
| DISTRIBUTION OF LAND TO HOPKINS CTY ECON DEVELOPMENT | 70,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEE | 5,500 | 2,750 | 2,750 | |
| PROFESSIONAL FEES - PLAZA WEST RENTAL | 37,306 | 37,306 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 106,140 | 0 | 0 | |
| PROPERTY TAX- RENTAL PROPERTY | 152,392 | 152,392 | 0 | |
| PROPERTY TAX - PLAZA WEST RENTAL | 119,689 | 119,689 | 0 | |
| EXCISE TAX - PLAZA WEST RENTAL | 2,049 | 2,049 | 0 |