| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Acosta Tax & Accounting Tax Preparation | 2,569 | 2,569 |
| 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 | 115,667 | SL | 39.000000000000 | 9,741 | |||
| LJS Port Richey | 2007-09-28 | 1,185,150 | 293,800 | SL | 39.000000000000 | 24,499 | |||
| TGI Fridays | 2008-07-25 | 2,754,706 | 647,476 | SL | 39.000000000000 | 56,507 | |||
| Tire Kingdom | 2009-04-01 | 402,652 | 110,555 | SL | 39.000000000000 | 10,324 | |||
| Macaroni Grill | 2010-12-29 | 1,404,377 | 260,472 | SL | 39.000000000000 | 28,808 | |||
| Fred's TI | 2015-08-01 | 115,000 | 17,249 | SL | 15.000000000000 | 3,833 | |||
| Tenant Improvements | 2017-02-01 | 6,429 | 474 | SL | 39.000000000000 | 165 | |||
| Tenant Improvements 2018 | 2018-06-01 | 81,975 | 3,241 | SL | 15.000000000000 | 5,832 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab | 4,693,447 | 6,872,464 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Charles Schwab - Exchange Traded Funds | 226,909 | 132,650 | |
| Charles Schwab - Other Assests | 232,646 | 195,900 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Dennys | 383,964 | 125,408 | 258,556 | |
| LJS Port Richey | 948,120 | 318,299 | 629,821 | |
| T.G.I. Fridays | 2,203,765 | 703,983 | 1,499,782 | |
| Tire Kingdom | 402,652 | 120,879 | 281,773 | |
| Macaroni Grill | 1,123,502 | 289,280 | 834,222 | |
| Tenant Improvements | 121,429 | 639 | 120,790 | |
| Tenant Improvements | 81,975 | 5,343 | 76,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Broad & Cassel Legal Fees | 3,100 | 3,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rental Expenses | 148,944 | |||
| Bank Service Charges | 15 |
| Description | Amount |
|---|---|
| Unrealized Gains/Losses | 812,882 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unrealized Gain/Loss | 2,031,324 | 1,380,756 |
| Security Deposits | 40,000 | 40,000 |
| Other Escrow | -60,000 | -60,000 |
| Insurance Escrow | 303 | |
| Real Estate Tax Escrow | 10,541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charles Schwab Investment Fees | 51,026 | 51,026 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Paid | 11,808 | |||
| Excise Tax | 6,918 |