| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOTTS & KAU CPAs LLP-TAX PREPARATION | 1,100 | 1,000 | 100 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| EHRMAN ROAD | 2005-05-01 | 709,057 | 506,296 | SL | 5.00 % | 35,453 | 35,453 | ||
| 365 EHRMAN BLDG A | 2005-04-01 | 284,880 | 108,177 | SL | 2.56 % | 7,304 | 7,304 | ||
| 365 EHRMAN BLDG A | 2005-04-01 | 54,700 | 53,492 | SL | 3.33 % | 1,208 | 1,208 | ||
| 357 EHRMAN BLDG B | 2005-05-01 | 156,034 | 64,302 | SL | 2.56 % | 4,001 | 4,001 | ||
| 357 EHRMAN BLDG B | 2005-05-01 | 50,600 | 47,994 | SL | 3.33 % | 1,685 | 1,685 | ||
| 309 EHRMAN BLDG C | 2005-10-01 | 269,000 | 98,568 | SL | 2.56 % | 6,897 | 6,897 | ||
| 309 EHRMAN BLDG C | 2005-10-01 | 37,600 | 35,728 | SL | 3.33 % | 1,252 | 1,252 | ||
| 301 EHRMAN BLDG D-LIPPERT | 2005-07-01 | 298,142 | 111,615 | SL | 2.56 % | 7,644 | 7,644 | ||
| 307 EHRMAN -LIPPERTS OFFI | 2005-07-01 | 43,141 | 16,038 | SL | 2.56 % | 1,106 | 1,106 | ||
| 307 EHRMAN | 2005-07-01 | 53,700 | 51,922 | SL | 3.33 % | 1,778 | 1,778 | ||
| 955 MASON LOADING DOCK | 2008-03-01 | 5,154 | 3,352 | SL | 5.00 % | 258 | 258 | ||
| EHRMAN WAY ROAD | 2006-10-01 | 47,654 | 30,977 | SL | 5.00 % | 2,383 | 2,383 | ||
| 317 EHRMAN BLDG | 2006-01-01 | 445,993 | 148,660 | SL | 2.56 % | 11,435 | 11,435 | ||
| 323 EHRMAN BOXMAKER OFFIC | 2006-03-01 | 28,009 | 9,335 | SL | 2.56 % | 718 | 718 | ||
| 323 EHRMAN | 2006-03-01 | 28,009 | 24,279 | SL | 6.67 % | 1,868 | 1,868 | ||
| 325 EHRMAN BLDG | 2006-01-01 | 353,384 | 117,794 | SL | 2.56 % | 9,061 | 9,061 | ||
| 333 EHRMAN BLDG | 2006-01-01 | 459,698 | 153,232 | SL | 2.56 % | 11,295 | 11,295 | ||
| 339 EHRMAN OFFICE | 2006-04-01 | 17,636 | 5,877 | SL | 2.56 % | 433 | 433 | ||
| 339 EHRMAN OFFICE | 2006-04-01 | 17,635 | 15,286 | SL | 6.67 % | 588 | 588 | ||
| EHRMAN DEVELOPMENT | 2007-05-01 | 17,020 | 5,489 | SL | 2.56 % | 418 | 418 | ||
| 349 EHRMAN PAVING | 2007-08-01 | 66,500 | 54,694 | SL | 6.67 % | 4,436 | 4,436 | ||
| 349 EHRMAN SPRINKLERS | 2007-08-01 | 30,000 | 24,673 | SL | 6.67 % | 2,001 | 2,001 | ||
| 349 EHRMAN BLDG | 2007-08-01 | 546,237 | 172,741 | SL | 2.56 % | 14,006 | 14,006 | ||
| 317 EHRMAN HVAC | 2007-06-01 | 5,000 | 2,331 | SL | 6.67 % | 334 | 334 | ||
| 317 EHRMAN OFFICE | 2007-06-01 | 65,999 | 21,152 | SL | 2.56 % | 1,692 | 1,692 | ||
| 319 EHRMAN OFFICE | 2007-06-01 | 41,943 | 13,441 | SL | 2.56 % | 1,075 | 1,075 | ||
| 341 EHRMAN PAVING | 2007-04-01 | 49,700 | 41,979 | SL | 6.67 % | 3,315 | 3,315 | ||
| 341 EHRMAN BLDG | 2007-04-01 | 354,812 | 115,233 | SL | 2.56 % | 9,097 | 9,097 | ||
| 341 EHRMAN SPRINKLERS | 2007-06-01 | 10,287 | 8,574 | SL | 6.67 % | 686 | 686 | ||
| 341 EHRMAN OFFICE | 2007-06-01 | 57,727 | 18,501 | SL | 2.56 % | 1,480 | 1,480 | ||
| 347 EHRMAN SPRINKLERS | 2007-06-01 | 30,000 | 25,006 | SL | 6.67 % | 2,001 | 2,001 | ||
| 347 EHRMAN OFFICE | 2007-06-01 | 87,088 | 27,913 | SL | 2.56 % | 2,233 | 2,233 | ||
| SPRINKLER SYSTEM | 2008-08-01 | 124,909 | 93,010 | SL | 6.67 % | 8,331 | 8,331 | ||
| 325 EHRMAN LOADING DOCK | 2010-05-01 | 24,544 | 15,685 | SL | 6.67 % | 1,637 | 1,637 | ||
| 339 EHRMAN DOCK COVER | 2010-11-01 | 14,776 | 9,035 | SL | 6.67 % | 493 | 493 | ||
| EHRMAN APPRAISAL | 2010-05-01 | 4,500 | 2,875 | SL | 6.67 % | 150 | 150 | ||
| SUBDIVIDING COSTS | 2013-01-31 | 11,180 | 2,009 | SL | 2.56 % | 287 | 287 | ||
| 339T/I-COACH GLASS | 2014-10-01 | 11,743 | 1,568 | SL | 2.56 % | 288 | 288 | ||
| 365 DIRECT TV CONF ROOM | 2014-04-01 | 25,387 | 3,717 | SL | 2.56 % | 651 | 651 | ||
| DEVELOPMENT COSTS | 2014-12-31 | 2,208 | 753 | SL | 6.67 % | 147 | 147 | ||
| 339 NEW HVAC | 2015-03-09 | 4,120 | 508 | SL | 2.56 % | 102 | 102 | ||
| GENIE LIFT #9103 | 2015-03-02 | 11,250 | 10,125 | SL | 10.00 % | 1,125 | 1,125 | ||
| 325 EHRMAN T/IS | 2016-12-31 | 61,005 | 4,757 | SL | 2.56 % | 1,564 | 1,564 | ||
| 337 EHRMAN T/IS | 2016-09-07 | 16,994 | 1,435 | SL | 2.56 % | 418 | 418 | ||
| 341 EHRMAN T/IS | 2016-10-01 | 92,734 | 7,630 | SL | 2.56 % | 2,378 | 2,378 | ||
| GAS FIRED HEATERS | 2016-02-05 | 11,978 | 8,236 | 200DB | 8.93 % | 1,070 | 1,070 | ||
| METAL STUDS | 2016-12-31 | 5,499 | 429 | SL | 2.56 % | 141 | 141 | ||
| OVERHEAD DOOR | 2016-06-30 | 3,000 | 273 | SL | 2.56 % | 77 | 77 | ||
| GENIE LIFT | 2017-03-07 | 8,013 | 2,862 | SL | 14.28 % | 1,144 | 1,144 | ||
| T/I-325 EHRMAN | 2017-05-11 | 87,160 | 5,869 | SL | 2.56 % | 2,235 | 2,235 | ||
| T/I-337 EHRMAN | 2017-01-04 | 12,132 | 921 | SL | 2.56 % | 298 | 298 | ||
| UPGRADE FIRE SYSTEM-349 | 2017-07-18 | 30,073 | 1,896 | SL | 2.56 % | 771 | 771 | ||
| 333 EHRMAN FENCE | 2018-01-01 | 2,980 | 298 | SL | 6.67 % | 100 | 100 | ||
| 309 EHRMAN | 2020-01-01 | 186,400 | SL | 2.46 % | 4,587 | 4,587 | |||
| 337 EHRMAN | 2020-01-01 | 3,069 | SL | 2.35 % | 72 | 72 | |||
| EHRMAN ROAD | 2005-05-01 | 236,353 | 168,766 | SL | 5.00 % | 5,909 | 5,909 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 27,713 | 22,871 | 4,842 | |
| Buildings | 4,917,809 | 2,309,773 | 2,608,036 | 8,464,350 |
| Improvements | 27,422 | 3,196 | 24,226 | |
| Land | 68,120 | 68,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HORNECKER COWLING | 1,377 | 1,377 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 54 | 54 | ||
| LICENSE | 100 | 100 | ||
| POSTAGE | 114 | 114 | ||
| Rental Expenses | 141,281 | 141,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2019 FEDERAL INVESTMENT TAX ESTIMATES | 15,484 | 15,484 | ||
| OR CT-12 TAX | 817 | 817 | ||
| PAYROLL TAXES | 4,650 | 4,650 |