| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Acosta Tax & Accounting Tax Preparation | 2,555 | 2,555 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Denny's | 2008-07-01 | 479,955 | 96,184 | SL | 39.000000000000 | 9,741 | 9,741 | ||
| LJS Port Richey | 2007-09-28 | 1,185,150 | 244,802 | SL | 39.000000000000 | 24,499 | 24,499 | ||
| TGI Fridays | 2008-07-25 | 2,754,706 | 534,462 | SL | 39.000000000000 | 56,507 | 56,507 | ||
| Tire Kingdom | 2009-04-01 | 402,652 | 89,906 | SL | 39.000000000000 | 10,324 | 10,324 | ||
| Macaroni Grill | 2010-12-29 | 1,404,377 | 202,856 | SL | 39.000000000000 | 28,808 | 28,808 | ||
| Fred's TI | 2015-08-01 | 115,000 | 9,583 | SL | 15.000000000000 | 3,833 | 3,833 | ||
| Tenant Improvements | 2017-02-01 | 6,429 | 144 | SL | 39.000000000000 | 165 | 165 | ||
| Tenant Improvements 2018 | 2018-06-01 | 81,975 | SL | 39.000000000000 | 1,139 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab | 5,099,334 | 6,270,435 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Charles Schwab - Exchange Traded Funds | 226,909 | 200,725 | |
| Charles Schwab - Other Assests | 407,171 | 514,190 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Dennys | 383,964 | 105,925 | 278,039 | |
| LJS Port Richey | 948,120 | 269,301 | 678,819 | |
| T.G.I. Fridays | 2,203,765 | 590,969 | 1,612,796 | |
| Tire Kingdom | 402,652 | 100,230 | 302,422 | |
| Macaroni Grill | 1,123,502 | 231,664 | 891,838 | |
| Tenant Improvements | 121,429 | 13,725 | 107,704 | |
| Tenant Improvements | 81,975 | 1,139 | 80,836 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Broad & Cassel Legal Fees | 360 | 360 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 49 | |||
| Rental Expenses | 37,643 | 37,643 | ||
| Office | 187 | |||
| Postage | 99 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unrealized Gain/Loss | 2,315,075 | 2,135,603 |
| Security Deposits | 40,000 | 40,000 |
| Other Escrow | -60,000 | -60,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charles Schwab Investment Fees | 53,029 | 53,029 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Paid | 12,089 | 12,089 | ||
| Excise Tax | 12,287 | 12,287 |