| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,240 | 28,240 | 0 | |
| ACCOUNTING FEES | 4,280 | 4,280 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 112-114 W. GURLEY - LAND | 2011-10-30 | 209,000 | L | 0 | 0 | ||||
| 112-114 W. GURLEY - BUILDNG | 2011-10-30 | 171,000 | 27,040 | SL | 39.000000000000 | 2,192 | 2,192 | ||
| 104-110 W. GURLEY - LAND | 2011-10-30 | 624,000 | L | 0 | 0 | ||||
| 104-110 W. GURLEY - BUILDING | 2011-10-30 | 676,000 | 106,887 | SL | 39.000000000000 | 13,000 | 13,000 | ||
| 111-115 NO CORTEZ - LAND | 2011-10-30 | 549,900 | L | 0 | 0 | ||||
| 111-115 NO CORTEZ - BUILDING | 2011-10-30 | 620,100 | 98,050 | SL | 39.000000000000 | 9,275 | 9,275 | ||
| 113 SO CORTEZ - LAND | 2011-10-30 | 123,000 | L | 0 | 0 | ||||
| 113 SO CORTEZ - BUILDING | 2011-10-30 | 177,000 | 27,985 | SL | 39.000000000000 | 2,269 | 2,269 | ||
| 100 E UNION & 109 CORTEZ IMPROV | 2012-06-06 | 30,614 | 4,383 | SL | 39.000000000000 | 262 | 262 | ||
| 115-119 S CORTEZ & 100-112 UNION - LAND | 2011-10-30 | 742,500 | L | 0 | 0 | ||||
| 115-119 S CORTEZ & 100-112 UNION - BLDG | 2011-10-30 | 607,500 | 96,058 | SL | 39.000000000000 | 5,192 | 5,192 | ||
| 107 S CORTEZ - LAND | 2011-10-30 | 144,000 | L | 0 | 0 | ||||
| 107 S CORTEZ - BUILDING | 2011-10-30 | 81,000 | 12,808 | SL | 39.000000000000 | 0 | 0 | ||
| 109-111 S CORTEZ - LAND | 2011-10-30 | 263,250 | L | 0 | 0 | ||||
| 109-111 S CORTEZ - BUILDING | 2011-10-30 | 61,750 | 9,762 | SL | 39.000000000000 | 0 | 0 | ||
| 119 S CORTEZ - LEASEHOLD IMPROVEMENTS | 2012-07-30 | 41,227 | 5,725 | SL | 39.000000000000 | 352 | 352 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-01-12 | 38,543 | 4,940 | SL | 39.000000000000 | 329 | 329 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-06-14 | 30,000 | 3,524 | SL | 39.000000000000 | 256 | 256 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-07-13 | 7,894 | 910 | SL | 39.000000000000 | 67 | 67 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-07-13 | 35,715 | 4,122 | SL | 39.000000000000 | 305 | 305 | ||
| 104-110 W. GURLEY - LEASEHOLD IMPROVEMENTS | 2013-05-22 | 35,000 | 4,111 | SL | 39.000000000000 | 673 | 673 | ||
| 107 S CORTEZ - LEASEHOLD IMPROVEMENTS -ELEVATOR | 2013-07-12 | 43,612 | 5,032 | SL | 39.000000000000 | 0 | 0 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-11-08 | 130,000 | 13,888 | SL | 39.000000000000 | 1,111 | 1,111 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2013-12-24 | 101,000 | 10,360 | SL | 39.000000000000 | 863 | 863 | ||
| 113 SO CORTEZ - LEASEHOLD IMPROVEMENTS | 2014-05-31 | 20,626 | 1,896 | SL | 39.000000000000 | 264 | 264 | ||
| 100 E UNION - LEASEHOLD IMPROVEMENTS | 2014-11-30 | 334,056 | 26,412 | SL | 39.000000000000 | 2,855 | 2,855 | ||
| 100 E UNION - SECURITY SYSTEM | 2014-11-30 | 41,056 | 3,247 | SL | 39.000000000000 | 351 | 351 | ||
| 100 E UNION - RUGS | 2014-11-30 | 18,471 | 11,390 | SL | 5.000000000000 | 1,231 | 1,231 | ||
| 100 E UNION - FURNITURE | 2014-11-30 | 6,564 | 2,892 | SL | 7.000000000000 | 313 | 313 | ||
| 107 S CORTEZ - LEASEHOLD IMPROVEMENTS | 2014-04-30 | 20,264 | 1,906 | SL | 39.000000000000 | 0 | 0 | ||
| 112-114 W. GURLEY - LHI FIRE SPRINKLER | 2015-04-17 | 28,340 | 1,969 | SL | 39.000000000000 | 333 | 333 | ||
| 104-110 W. GURLEY - LAND IMPROVEMENTS | 2015-07-31 | 23,640 | 2,725 | 150DB | 15.000000000000 | 455 | 1,182 | ||
| 104-110 W. GURLEY - LEASEHOLD IMPROVEMENTS | 2015-09-30 | 12,000 | 706 | SL | 39.000000000000 | 244 | 244 | ||
| 104-110 W. GURLEY - FURNITURE | 2015-06-30 | 858 | 242 | 200DB | 7.000000000000 | 27 | 92 | ||
| 111-115 NO CORTEZ - LAND IMPROV - PARKING LOT | 2015-09-30 | 19,742 | 2,276 | 150DB | 15.000000000000 | 380 | 768 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2015-12-31 | 42,820 | 2,242 | SL | 39.000000000000 | 595 | 595 | ||
| 113 SO CORTEZ - LHI ROOF | 2015-05-31 | 5,895 | 396 | SL | 39.000000000000 | 69 | 69 | ||
| 113 SO CORTEZ - LEASEHOLD IMPROVEMENTS | 2015-08-31 | 55,852 | 3,401 | SL | 39.000000000000 | 656 | 656 | ||
| 100 E UNION - ARCHITECT PLANS | 2015-01-14 | 3,101 | 237 | SL | 39.000000000000 | 23 | 23 | ||
| 115-119 S CORTEZ & 100-112 UNION - CARPENTER | 2015-04-30 | 1,986 | 707 | 200DB | 5.000000000000 | 57 | 132 | ||
| 115-119 S CORTEZ & 100-112 UNION - LHI | 2015-06-30 | 11,060 | 3,938 | 200DB | 5.000000000000 | 319 | 737 | ||
| 115-119 S CORTEZ & 100-112 UNION - LHI | 2015-12-31 | 21,611 | 1,131 | SL | 39.000000000000 | 162 | 162 | ||
| 107 S CORTEZ - LEASEHOLD IMPROVEMENTS | 2015-02-28 | 46,861 | 3,456 | SL | 39.000000000000 | 50 | 50 | ||
| 107 S CORTEZ - LHI SECURITY SYSTEM | 2015-03-31 | 17,386 | 6,190 | 200DB | 5.000000000000 | 501 | 0 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2016-01-31 | 38,359 | 1,927 | SL | 39.000000000000 | 533 | 533 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2016-04-30 | 7,157 | 314 | SL | 39.000000000000 | 99 | 99 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2016-08-31 | 6,721 | 237 | SL | 39.000000000000 | 93 | 93 | ||
| 113 SO CORTEZ - LEASEHOLD IMPROVEMENTS | 2016-02-29 | 16,209 | 780 | SL | 39.000000000000 | 190 | 190 | ||
| 115-119 S CORTEZ & 100-112 UNION - LEASEHOLD IMPROV | 2016-05-01 | 12,752 | 531 | SL | 39.000000000000 | 95 | 95 | ||
| 115-119 S CORTEZ & 100-112 UNION - LEASEHOLD IMPROV | 2016-07-31 | 2,616 | 98 | SL | 39.000000000000 | 20 | 20 | ||
| SOUTH CORTEZ STREET PARKING LOT | 2016-01-01 | 14,874 | 746 | SL | 39.000000000000 | 16 | 16 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2017-03-12 | 7,206 | 146 | SL | 39.000000000000 | 100 | 100 | ||
| 111-115 NO CORTEZ - LEASEHOLD IMPROVEMENTS | 2017-08-11 | 16,700 | 161 | SL | 39.000000000000 | 232 | 232 | ||
| 113 SO CORTEZ - LEASEHOLD IMPROV - WATER LINE | 2017-07-04 | 5,546 | 65 | SL | 39.000000000000 | 65 | 65 | ||
| 115-119 S CORTEZ & 100-112 UNION - L/I INSULATION | 2017-01-31 | 4,190 | 103 | SL | 39.000000000000 | 31 | 31 | ||
| 107 S CORTEZ - LEASEHOLD IMPROVEMENTS - DRAIN BOX | 2017-09-14 | 4,875 | 36 | SL | 39.000000000000 | 5 | 5 | ||
| 109-111 S CORTEZ - LEASEHOLD IMPROVEMENTS - DRAIN BOX | 2017-09-14 | 4,875 | 36 | SL | 39.000000000000 | 5 | 5 | ||
| 100 E UNION - BUIDLING INSULATION | 2017-01-31 | 6,500 | 160 | SL | 39.000000000000 | 49 | 49 | ||
| 536 MAIN - LAND | 2011-10-30 | 34,450 | L | 0 | 0 | ||||
| 536 MAIN - BUILDING | 2011-10-30 | 30,550 | 4,829 | SL | 39.000000000000 | 783 | 783 | ||
| 542 MAIN - LAND | 2011-10-30 | 20,150 | L | 0 | 0 | ||||
| 542 MAIN - BUILDING | 2011-10-30 | 44,850 | 7,092 | SL | 39.000000000000 | 1,150 | 1,150 | ||
| 531 MAIN - LAND | 2011-10-30 | 9,500 | L | 0 | 0 | ||||
| 531 MAIN - BUILDING | 2011-10-30 | 85,500 | 13,518 | SL | 39.000000000000 | 2,192 | 2,192 | ||
| 593 MAIN & 115 S 6TH - LAND | 2011-10-30 | 37,700 | L | 0 | 0 | ||||
| 593 MAIN & 115 S 6TH - BUILDING | 2011-10-30 | 92,300 | 14,596 | SL | 39.000000000000 | 2,367 | 2,367 | ||
| 607 MAIN - LAND | 2011-10-30 | 16,150 | L | 0 | 0 | ||||
| 607 MAIN - BUILDING | 2011-10-30 | 68,850 | 10,884 | SL | 39.000000000000 | 1,765 | 1,765 | ||
| 617 MAIN - LAND | 2011-10-30 | 11,550 | L | 0 | 0 | ||||
| 617 MAIN - BUILDING | 2011-10-30 | 23,450 | 3,706 | SL | 39.000000000000 | 601 | 601 | ||
| 623 MAIN - LAND | 2011-10-30 | 20,150 | L | 0 | 0 | ||||
| 623 MAIN - BUILDING | 2011-10-30 | 44,850 | 7,092 | SL | 39.000000000000 | 1,150 | 1,150 | ||
| 530-36 MAIN BRAWLEY - LAND | 2011-10-30 | 30,600 | L | 0 | 0 | ||||
| 530-36 MAIN BRAWLEY - BUILDING | 2011-10-30 | 59,400 | 9,392 | SL | 39.000000000000 | 1,523 | 1,523 | ||
| 549 MAIN BRAWLEY - LAND | 2011-10-30 | 19,500 | L | 0 | 0 | ||||
| 549 MAIN BRAWLEY - BUILDING | 2011-10-30 | 45,500 | 7,196 | SL | 39.000000000000 | 1,167 | 1,167 | ||
| 593 MAIN & 115 S 6TH - A/C | 2014-06-05 | 5,300 | 487 | SL | 39.000000000000 | 136 | 136 | ||
| 623 MAIN - A/C | 2014-01-31 | 10,530 | 1,058 | SL | 39.000000000000 | 270 | 270 | ||
| 531 MAIN - LEASEHOLD IMPROV - ROOF | 2015-04-30 | 2,600 | 181 | SL | 39.000000000000 | 67 | 67 | ||
| 531 MAIN - LEASEHOLD IMPROV - A/C | 2015-09-30 | 18,350 | 1,079 | SL | 39.000000000000 | 471 | 471 | ||
| 617 MAIN - LEASEHOLD IMPROV | 2015-10-31 | 26,769 | 1,515 | SL | 39.000000000000 | 686 | 686 | ||
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 2015-06-30 | 9,350 | 610 | SL | 39.000000000000 | 240 | 240 | ||
| 623 MAIN - LEASEHOLD IMPROV - ELECTRICAL | 2015-09-30 | 5,000 | 293 | SL | 39.000000000000 | 128 | 128 | ||
| 623 MAIN - LEASEHOLD IMPROV - LABOR | 2015-09-30 | 32,936 | 1,936 | SL | 39.000000000000 | 845 | 845 | ||
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - ROOF | 2016-04-30 | 8,400 | 368 | SL | 39.000000000000 | 215 | 215 | ||
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - HVAC | 2016-06-30 | 6,007 | 237 | SL | 39.000000000000 | 154 | 154 | ||
| 617 MAIN LEASEHOLD IMPROV - HVAC | 2017-06-30 | 18,327 | 255 | SL | 39.000000000000 | 470 | 470 | ||
| 617 MAIN LEASEHOLD IMPROV - HVAC | 2017-11-30 | 6,169 | 20 | SL | 39.000000000000 | 158 | 158 | ||
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 2017-06-30 | 12,000 | 167 | SL | 39.000000000000 | 308 | 308 | ||
| 112-114 W. GURLEY - A/C REPAIR | 2018-04-26 | 3,293 | SL | 39.000000000000 | 0 | 14 | |||
| 115-119 S CORTEZ & 100-112 UNION - A/C REPAIR | 2018-04-24 | 6,512 | SL | 39.000000000000 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 536 MAIN - LAND | 34,450 | 0 | 34,450 | |
| 536 MAIN - BUILDING | 30,550 | 5,612 | 24,938 | |
| 542 MAIN - LAND | 20,150 | 0 | 20,150 | |
| 542 MAIN - BUILDING | 44,850 | 8,242 | 36,608 | |
| 531 MAIN - LAND | 9,500 | 0 | 9,500 | |
| 531 MAIN - BUILDING | 85,500 | 15,710 | 69,790 | |
| 593 MAIN & 115 S 6TH - LAND | 37,700 | 0 | 37,700 | |
| 593 MAIN & 115 S 6TH - BUILDING | 92,300 | 16,963 | 75,337 | |
| 607 MAIN - LAND | 16,150 | 0 | 16,150 | |
| 607 MAIN - BUILDING | 68,850 | 12,649 | 56,201 | |
| 617 MAIN - LAND | 11,550 | 0 | 11,550 | |
| 617 MAIN - BUILDING | 23,450 | 4,307 | 19,143 | |
| 623 MAIN - LAND | 20,150 | 0 | 20,150 | |
| 623 MAIN - BUILDING | 44,850 | 8,242 | 36,608 | |
| 530-36 MAIN BRAWLEY - LAND | 30,600 | 0 | 30,600 | |
| 530-36 MAIN BRAWLEY - BUILDING | 59,400 | 10,915 | 48,485 | |
| 549 MAIN BRAWLEY - LAND | 19,500 | 0 | 19,500 | |
| 549 MAIN BRAWLEY - BUILDING | 45,500 | 8,363 | 37,137 | |
| 593 MAIN & 115 S 6TH - A/C | 5,300 | 623 | 4,677 | |
| 623 MAIN - A/C | 10,530 | 1,328 | 9,202 | |
| 531 MAIN - LEASEHOLD IMPROV - ROOF | 2,600 | 248 | 2,352 | |
| 531 MAIN - LEASEHOLD IMPROV - A/C | 18,350 | 1,550 | 16,800 | |
| 617 MAIN - LEASEHOLD IMPROV | 26,769 | 2,201 | 24,568 | |
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 9,350 | 850 | 8,500 | |
| 623 MAIN - LEASEHOLD IMPROV - ELECTRICAL | 5,000 | 421 | 4,579 | |
| 623 MAIN - LEASEHOLD IMPROV - LABOR | 32,936 | 2,781 | 30,155 | |
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - ROOF | 8,400 | 583 | 7,817 | |
| 530-36 MAIN BRAWLEY - LEASEHOLD IMPROV - HVAC | 6,007 | 391 | 5,616 | |
| 617 MAIN LEASEHOLD IMPROV - HVAC | 18,327 | 725 | 17,602 | |
| 617 MAIN LEASEHOLD IMPROV - HVAC | 6,169 | 178 | 5,991 | |
| 623 MAIN - LEASEHOLD IMPROV - HVAC | 12,000 | 475 | 11,525 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH | AT COST | 7,174,516 | 6,651,885 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 216,093 | 216,093 | 0 | |
| LEGAL FEES | 32,650 | 32,650 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 472,230 | ||
| MISCELLANEOUS ITEM | 1,000 |
| Description | Amount |
|---|---|
| ADJUST FOR CONTRIBUTION INCOME OVERREPORTED IN 2016 | 473,230 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PENALTIES | 13 | 0 | 0 | |
| INSURANCE | 84,436 | 84,436 | 0 | |
| UTILITIES | 4,239 | 4,239 | 0 | |
| SECURITY | 5,281 | 5,281 | 0 | |
| REPAIRS AND MAINTENANCE | 14,531 | 14,531 | 0 | |
| OFFICE EXPENSES | 711 | 711 | 0 | |
| UTILITIES | 2,171 | 2,171 | 0 | |
| CLEANING | 3,700 | 3,700 | 0 | |
| REPAIRS AND MAINTENANCE | 23,914 | 23,914 | 0 | |
| OFFICE EXPENSES | 193 | 193 | 0 | |
| OTHER | 60 | 60 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOAN INTEREST | 132,141 | 132,141 | 132,141 |
| MISC INCOME/REFUNDS | 460 | 460 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 12,669 | 0 |
| TAXES/INSURANCE | 4,066 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER CHARGES | 47,008 | 47,008 | 0 | |
| APPRAISAL FEES | 3,150 | 3,150 | 0 | |
| PROPERTY MANAGEMENT FEES | 5,538 | 5,538 | 0 | |
| PROFESSIONAL FEES | 245 | 245 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 7,747 | 0 | 0 | |
| PROPERTY TAXES | 88,909 | 88,909 | 0 | |
| OTHER TAXES/LICENSES/PERMITS | 13,336 | 13,336 | 0 | |
| PROPERTY TAXES | 2,717 | 2,717 | 0 |