| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 110,681 | 0 | 69,473 | 41,208 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 2017-08-23 | 46,584 | 2,837 | SL | 39.000000000000 | 1,194 | 1,194 | 1,194 | |
| 1102- MRM PARKING LOT | 2019-05-31 | 11,500 | 11,500 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-FLOWER SHOP DEMO | 2019-07-30 | 6,738 | 6,738 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-11-18 | 50,601 | 50,601 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-11 | 51,032 | 51,032 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-26 | 58,191 | 58,191 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| POS SYSTEM | 2018-11-01 | 37,809 | 16,257 | 200DB | 5.000000000000 | 8,621 | 0 | 7,562 | |
| BUILDING IMPROVEMENT | 2018-11-01 | 6,000 | 173 | SL | 39.000000000000 | 154 | 0 | 154 | |
| ARCHITECTURAL DESIGN | 2018-11-01 | 18,006 | 520 | SL | 39.000000000000 | 462 | 0 | 462 | |
| BULIDING SIGNS | 2018-11-01 | 93,810 | 2,706 | SL | 39.000000000000 | 2,405 | 0 | 2,405 | |
| CONSTRUCTION | 2018-11-01 | 3,827,796 | 110,432 | SL | 39.000000000000 | 98,149 | 0 | 98,149 | |
| SOLIDED DISH TABLE | 2018-11-01 | 5,965 | 2,565 | 200DB | 5.000000000000 | 1,360 | 0 | 1,193 | |
| CONVECTION OVEN | 2018-11-01 | 15,750 | 6,773 | 200DB | 5.000000000000 | 3,591 | 0 | 3,150 | |
| PANETARY MIXER | 2018-11-01 | 9,818 | 4,222 | 200DB | 5.000000000000 | 2,238 | 0 | 1,964 | |
| WALK IN US COOLER | 2018-11-01 | 22,194 | 9,544 | 200DB | 5.000000000000 | 5,060 | 0 | 4,439 | |
| WALK IN US COOLER | 2018-11-01 | 16,017 | 6,887 | 200DB | 5.000000000000 | 3,652 | 0 | 3,203 | |
| DISHMACHINES | 2018-11-01 | 6,511 | 2,800 | 200DB | 5.000000000000 | 1,484 | 0 | 1,302 | |
| 3 SECTION SOFAS | 2018-11-01 | 25,320 | 10,888 | 200DB | 5.000000000000 | 5,773 | 0 | 5,064 | |
| ESPRESSO MACHINE | 2018-11-01 | 5,000 | 2,150 | 200DB | 5.000000000000 | 1,140 | 0 | 1,000 | |
| DUCTWORK & STAINLE | 2018-11-01 | 53,716 | 1,549 | SL | 39.000000000000 | 1,377 | 0 | 1,377 | |
| MRM FIXTURE AND FI | 2018-11-01 | 162,833 | 4,698 | SL | 39.000000000000 | 4,175 | 0 | 4,175 | |
| KOLD LOCKER-INDO | 2018-11-01 | 7,273 | 3,128 | 200DB | 5.000000000000 | 1,658 | 0 | 1,455 | |
| FREEZER | 2018-11-01 | 6,441 | 2,770 | 200DB | 5.000000000000 | 1,468 | 0 | 1,288 | |
| UNDERBAR GLASSWASH | 2018-11-01 | 6,622 | 2,847 | 200DB | 5.000000000000 | 1,510 | 0 | 1,324 | |
| OPEN AIR MERCHANDI | 2018-11-01 | 5,496 | 2,363 | 200DB | 5.000000000000 | 1,253 | 0 | 1,099 | |
| PRODUCE OPEN MERCH | 2018-11-01 | 5,303 | 2,280 | 200DB | 5.000000000000 | 1,209 | 0 | 1,061 | |
| RECTANGULAR TABLE | 2018-11-01 | 372 | 160 | 200DB | 5.000000000000 | 85 | 0 | 74 | |
| CONVECTION OVEN | 2018-11-01 | 5,292 | 2,275 | 200DB | 5.000000000000 | 603 | 0 | 88 | |
| TI ALLOWANCE | 2018-11-01 | 43,666 | 1,260 | SL | 39.000000000000 | 1,120 | 0 | 1,120 | |
| PATIO ENCLOSURE | 2019-09-24 | 39,399 | 39,399 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| DOWNSPOUT IMPROVEMENT | 2019-12-17 | 11,750 | 11,750 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| ARCHITECTURAL DESIGN | 2019-02-26 | 3,865 | 87 | SL | 39.000000000000 | 99 | 0 | 99 | |
| ARCHITECTURAL DESIGN | 2019-03-08 | 2,040 | 41 | SL | 39.000000000000 | 52 | 0 | 52 | |
| ARCHITECTURAL DESIGN | 2019-06-07 | 12,799 | 178 | SL | 39.000000000000 | 328 | 0 | 328 | |
| ARCHITECTURAL DESIGN | 2019-08-07 | 6,185 | 60 | SL | 39.000000000000 | 159 | 0 | 159 | |
| ARCHITECTURAL DESIGN | 2019-10-11 | 6,800 | 36 | SL | 39.000000000000 | 174 | 0 | 174 | |
| CONSTRUCTION | 2019-06-18 | 7,460 | 104 | SL | 39.000000000000 | 191 | 0 | 191 | |
| ACCUREX EQUIPMENT | 2019-02-25 | 35,202 | 35,202 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-03 | 6,400 | 158 | SL | 5.000000000000 | 1,280 | 0 | 1,280 | |
| DEMO KITCHEN EQUIP | 2019-03-04 | 2,285 | 2,285 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-18 | 6,400 | 158 | SL | 39.000000000000 | 164 | 0 | 164 | |
| TI ALLOWANCE | 2019-09-13 | 733 | 5 | SL | 39.000000000000 | 19 | 0 | 19 | |
| M66- PATIO CHAIRS | 2019-05-28 | 8,843 | 8,843 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| M66-SECURITY CAM | 2019-10-31 | 20,217 | 20,217 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| K66- LAPTOP | 2015-10-07 | 939 | 798 | SL | 5.000000000000 | 141 | 0 | 141 | |
| K66-ECOLAB SINK | 2016-01-13 | 690 | 276 | SL | 10.000000000000 | 69 | 0 | 69 | |
| K66- 3 WORKTABLES | 2016-01-07 | 193 | 77 | SL | 10.000000000000 | 19 | 0 | 19 | |
| K66- BAKERS OVENS | 2016-02-26 | 5,797 | 2,271 | SL | 10.000000000000 | 580 | 0 | 580 | |
| K66- GAS BROILER | 2016-02-26 | 1,088 | 426 | SL | 10.000000000000 | 109 | 0 | 109 | |
| K66-RANGE OVEN | 2016-02-26 | 2,003 | 784 | SL | 10.000000000000 | 200 | 0 | 200 | |
| K66-ECOLAB TABLE | 2016-02-19 | 1,351 | 529 | SL | 10.000000000000 | 135 | 0 | 135 | |
| K66-DISPLA CASE | 2016-04-01 | 2,681 | 1,006 | SL | 10.000000000000 | 268 | 0 | 268 | |
| K66-GAS OVEN | 2016-04-12 | 5,250 | 1,969 | SL | 10.000000000000 | 525 | 0 | 525 | |
| K66-4 LOVE SEATS | 2016-04-01 | 1,510 | 809 | SL | 7.000000000000 | 216 | 0 | 216 | |
| K66-2 CLUB CHAIR | 2016-04-01 | 366 | 196 | SL | 7.000000000000 | 52 | 0 | 52 | |
| K66-2 SOFAS | 2016-05-02 | 1,500 | 785 | SL | 7.000000000000 | 214 | 0 | 214 | |
| K66-2 ARM CHAIRS | 2016-05-02 | 500 | 261 | SL | 7.000000000000 | 71 | 0 | 71 | |
| K66-DELI CASE | 2016-06-06 | 3,075 | 1,102 | SL | 10.000000000000 | 308 | 0 | 308 | |
| K66-BUTCHER BLOC | 2016-09-01 | 800 | 267 | SL | 10.000000000000 | 80 | 0 | 80 | |
| K66-DELI CASE 48 | 2016-11-08 | 1,628 | 516 | SL | 10.000000000000 | 163 | 0 | 163 | |
| K66-BOOTH DISPLAY | 2017-08-01 | 5,773 | 1,993 | SL | 7.000000000000 | 825 | 0 | 825 | |
| K66-EZ UP TENT | 2017-08-01 | 1,164 | 563 | SL | 5.000000000000 | 233 | 0 | 233 | |
| K66-COMPUTER EQU | 2018-01-01 | 1,350 | 1,350 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| K66-APPLE COMP | 2019-02-28 | 1,651 | 1,651 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 2020-12-30 | 215,889 | 150DB | 15.000000000000 | 215,889 | 0 | 0 | ||
| 1124-DISH MACHINE | 2020-01-06 | 1,275 | 200DB | 7.000000000000 | 1,275 | 0 | 182 | ||
| 1124-TENANT IMPROVEMENT | 2020-12-09 | 3,880 | 150DB | 15.000000000000 | 3,880 | 0 | 22 | ||
| 1102-BUILDING IMPROVEMENT | 2020-12-30 | 905,040 | 150DB | 15.000000000000 | 905,040 | 0 | 0 | ||
| M66-CAMERA INSTALLATION | 2020-01-14 | 10,000 | 200DB | 7.000000000000 | 10,000 | 0 | 1,429 | ||
| M66-INDOOR AND OUTDOOR DOMES | 2020-05-20 | 17,327 | SL | 7.000000000000 | 17,327 | 0 | 1,444 | ||
| M66-POS SYSTEM | 2020-06-22 | 777 | 200DB | 5.000000000000 | 777 | 0 | 78 | ||
| MRM BUILDING SIGNS | 2020-07-17 | 40,803 | 150DB | 20.000000000000 | 40,803 | 0 | 850 | ||
| 1102 S LEWIS BUILDING | 2020-01-01 | 269 | SL | 39.000000000000 | 7 | 7 | 7 | ||
| 1102-LAND | 2019-12-31 | 60,200 | NC | 0 % | 0 | 0 | 0 | ||
| 1124-LAND | 2019-12-31 | 542,834 | NC | 0 % | 0 | 0 | 0 | ||
| 1102-BUILDING IMPROVEMENT | 2019-12-31 | 50 | 150DB | 15.000000000000 | 5 | 3 | 3 | ||
| ARCHITECTURAL DESIGN | 2019-12-31 | 61,927 | SL | 39.000000000000 | 1,588 | 0 | 1,588 | ||
| FURNITURE AND EQUIPMENT | 2019-12-31 | 53,715 | SL | 27.500000000000 | 1,953 | 0 | 1,953 | ||
| CONSTRUCTION | 2019-12-31 | 11,978 | SL | 39.000000000000 | 307 | 0 | 307 | ||
| CONVECTION OVEN | 2018-11-01 | 451 | 194 | 200DB | 5.000000000000 | 103 | 0 | 90 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 46,584 | 4,031 | 42,553 | |
| 1102- MRM PARKING LOT | 11,500 | 11,500 | 0 | |
| 1102-FLOWER SHOP DEMO | 6,738 | 6,738 | 0 | |
| 1102-BUILDING IMPROVEMENT | 50,601 | 50,601 | 0 | |
| 1102-BUILDING IMPROVEMENT | 51,032 | 51,032 | 0 | |
| 1102-BUILDING IMPROVEMENT | 58,191 | 58,191 | 0 | |
| 1102-BUILDING IMPROVEMENT | 905,040 | 905,040 | 0 | |
| 1102 S LEWIS BUILDING | 269 | 7 | 262 | |
| 1102-LAND | 60,200 | 0 | 60,200 | |
| 1124-LAND | 542,834 | 0 | 542,834 | |
| 1102-BUILDING IMPROVEMENT | 50 | 5 | 45 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| POS SYSTEM | 37,809 | 24,878 | 12,931 | |
| BUILDING IMPROVEMENT | 6,000 | 327 | 5,673 | |
| ARCHITECTURAL DESIGN | 18,006 | 982 | 17,024 | |
| BULIDING SIGNS | 93,810 | 5,111 | 88,699 | |
| CONSTRUCTION | 3,827,796 | 208,581 | 3,619,215 | |
| SOLIDED DISH TABLE | 5,965 | 3,925 | 2,040 | |
| CONVECTION OVEN | 15,750 | 10,364 | 5,386 | |
| PANETARY MIXER | 9,818 | 6,460 | 3,358 | |
| WALK IN US COOLER | 22,194 | 14,604 | 7,590 | |
| WALK IN US COOLER | 16,017 | 10,539 | 5,478 | |
| DISHMACHINES | 6,511 | 4,284 | 2,227 | |
| 3 SECTION SOFAS | 25,320 | 16,661 | 8,659 | |
| ESPRESSO MACHINE | 5,000 | 3,290 | 1,710 | |
| DUCTWORK & STAINLE | 53,716 | 2,926 | 50,790 | |
| MRM FIXTURE AND FI | 162,833 | 8,873 | 153,960 | |
| KOLD LOCKER-INDO | 7,273 | 4,786 | 2,487 | |
| FREEZER | 6,441 | 4,238 | 2,203 | |
| UNDERBAR GLASSWASH | 6,622 | 4,357 | 2,265 | |
| OPEN AIR MERCHANDI | 5,496 | 3,616 | 1,880 | |
| PRODUCE OPEN MERCH | 5,303 | 3,489 | 1,814 | |
| RECTANGULAR TABLE | 372 | 245 | 127 | |
| TI ALLOWANCE | 43,666 | 2,380 | 41,286 | |
| PATIO ENCLOSURE | 39,399 | 39,399 | 0 | |
| DOWNSPOUT IMPROVEMENT | 11,750 | 11,750 | 0 | |
| ARCHITECTURAL DESIGN | 3,865 | 186 | 3,679 | |
| ARCHITECTURAL DESIGN | 2,040 | 93 | 1,947 | |
| ARCHITECTURAL DESIGN | 12,799 | 506 | 12,293 | |
| ARCHITECTURAL DESIGN | 6,185 | 219 | 5,966 | |
| ARCHITECTURAL DESIGN | 6,800 | 210 | 6,590 | |
| CONSTRUCTION | 7,460 | 295 | 7,165 | |
| ACCUREX EQUIPMENT | 35,202 | 35,202 | 0 | |
| TI ALLOWANCE | 6,400 | 1,438 | 4,962 | |
| DEMO KITCHEN EQUIP | 2,285 | 2,285 | 0 | |
| TI ALLOWANCE | 6,400 | 322 | 6,078 | |
| TI ALLOWANCE | 733 | 24 | 709 | |
| M66- PATIO CHAIRS | 8,843 | 8,843 | 0 | |
| M66-SECURITY CAM | 20,217 | 20,217 | 0 | |
| K66- LAPTOP | 939 | 939 | 0 | |
| K66-ECOLAB SINK | 690 | 345 | 345 | |
| K66- 3 WORKTABLES | 193 | 96 | 97 | |
| K66- BAKERS OVENS | 5,797 | 2,851 | 2,946 | |
| K66- GAS BROILER | 1,088 | 535 | 553 | |
| K66-RANGE OVEN | 2,003 | 984 | 1,019 | |
| K66-ECOLAB TABLE | 1,351 | 664 | 687 | |
| K66-DISPLA CASE | 2,681 | 1,274 | 1,407 | |
| K66-GAS OVEN | 5,250 | 2,494 | 2,756 | |
| K66-4 LOVE SEATS | 1,510 | 1,025 | 485 | |
| K66-2 CLUB CHAIR | 366 | 248 | 118 | |
| K66-2 SOFAS | 1,500 | 999 | 501 | |
| K66-2 ARM CHAIRS | 500 | 332 | 168 | |
| K66-DELI CASE | 3,075 | 1,410 | 1,665 | |
| K66-BUTCHER BLOC | 800 | 347 | 453 | |
| K66-DELI CASE 48 | 1,628 | 679 | 949 | |
| K66-BOOTH DISPLAY | 5,773 | 2,818 | 2,955 | |
| K66-EZ UP TENT | 1,164 | 796 | 368 | |
| K66-COMPUTER EQU | 1,350 | 1,350 | 0 | |
| K66-APPLE COMP | 1,651 | 1,651 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 215,889 | 215,889 | 0 | |
| 1124-DISH MACHINE | 1,275 | 1,275 | 0 | |
| 1124-TENANT IMPROVEMENT | 3,880 | 3,880 | 0 | |
| M66-CAMERA INSTALLATION | 10,000 | 10,000 | 0 | |
| M66-INDOOR AND OUTDOOR DOMES | 17,327 | 17,327 | 0 | |
| M66-POS SYSTEM | 777 | 777 | 0 | |
| MRM BUILDING SIGNS | 40,803 | 40,803 | 0 | |
| ARCHITECTURAL DESIGN | 61,927 | 1,588 | 60,339 | |
| FURNITURE AND EQUIPMENT | 53,715 | 1,953 | 51,762 | |
| CONSTRUCTION | 11,978 | 307 | 11,671 | |
| CONVECTION OVEN | 451 | 297 | 154 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,581 | 0 | 420 | 8,162 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,349 | 3,679 | 3,679 |
| CHARLES SCHWAB INVESTMENT | 0 | 1,535,328 | 1,535,328 |
| NOTES RECEIVABLE-CITY OF TULSA | 0 | 433,703 | 433,703 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 1,755 | 0 | 0 | 1,755 |
| INSURANCE EXPENSES | 48,769 | 0 | 41,238 | 7,531 |
| ADVERTISING EXPENSE/MARKETING | 125,829 | 0 | 39,156 | 86,674 |
| START-UP SERIES | 674 | 0 | 0 | 674 |
| PERMIT/INSPECTION FEES | 8,720 | 0 | 3,499 | 5,221 |
| UTILITIES EXPENSE | 114,235 | 0 | 22,375 | 91,860 |
| BACKGROUND CHECKS | 1,494 | 0 | 0 | 1,494 |
| BANK CHARGES | 1,405 | 0 | 1,177 | 228 |
| TELEPHONE | 13,566 | 0 | 510 | 13,056 |
| SECURITY | -2,626 | 0 | 950 | -3,576 |
| DIRECT OPERATING EXPENSES | 2,146 | 0 | 733 | 1,413 |
| EQUIPMENT RENTAL | 3,660 | 0 | 0 | 3,660 |
| FACILITY EXPENSES | 540 | 0 | 0 | 540 |
| JANITORIAL EXPENSES | 48,710 | 0 | 418 | 48,292 |
| MISCELLANEOUS EXPENSES | 578 | 0 | 105 | 473 |
| FURNITURE & FIXTURES | 12,097 | 0 | 0 | 12,097 |
| MEALS AND ENTERTAINMENT | 1,703 | 0 | 1,124 | 579 |
| POS SYSTEM | 13,493 | 0 | 4,914 | 8,579 |
| PRINTING | 1,300 | 0 | 0 | 1,300 |
| REPAIRS AND MAINTENANCE | 64,947 | 0 | 5,348 | 59,599 |
| PEST CONTROL | 3,625 | 0 | 0 | 3,625 |
| SUBSCRIPTIONS | 1,494 | 0 | 0 | 1,494 |
| SUPPLIES | 105,534 | 0 | 30,377 | 75,157 |
| CREDIT CARD PROCESSING FEES | 19,929 | 0 | 61,047 | -41,118 |
| OFFICE EXPENSES | 663 | 0 | 0 | 663 |
| FOOD SPOILAGE | 1,321 | 0 | 1,321 | 0 |
| LANDSCAPING | 8,742 | 0 | 0 | 8,742 |
| RENT | 14,846 | 0 | 0 | 14,846 |
| VENT & GREASE TRAP CLEANING | 7,723 | 0 | -40 | 7,763 |
| EMPLOYEE BENEFITS | 41,418 | 0 | 100 | 41,318 |
| SCHEDULING SYSTEM | 751 | 0 | 0 | 751 |
| BAD DEBTS | 431 | 0 | 0 | 431 |
| STRATEGIC EXPENSES | 4,272 | 0 | 0 | 4,272 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT INCOME | 1,217 | 1,217 | |
| JANITOR SERVICES | 33,695 | 33,695 | |
| MISCELLANEOUS INCOME | 1,935 | 1,935 | |
| REIMBURSEMENT | 9,286 | 9,286 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 33,904 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS-MARKET 66 LLC | 19,700 | 25,500 |
| NOTES PAYABLE-LTFF | 0 | 443,202 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 159,825 | 0 | 14,925 | 144,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER TAXES | 56,169 | 0 | 0 | 56,169 |
| INCOME TAXES | 5,466 | 0 | 1,915 | 3,551 |
| PROPERTY TAXES | 78,797 | 0 | 0 | 78,797 |