| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 6,759 | 3,380 | 3,379 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMISSIONS | 2020-11-25 | 26,587 | 60.000000000000 | 443 | 443 | 443 | ||
| LEASE COMMISSIONS | 2020-12-21 | 7,425 | 60.000000000000 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2019-12-31 | 5,777,164 | 469,085 | SL | 39.000000000000 | 148,132 | 148,132 | ||
| LAND | 2019-12-31 | 1,438,787 | L | 0 | 0 | ||||
| LAND IMPROVEMENTS | 2019-12-31 | 584,049 | 147,699 | 150DB | 15.000000000000 | 43,635 | 38,937 | ||
| LIGHTING | 2020-03-20 | 6,142 | SL | 39.000000000000 | 125 | 125 | |||
| LIGHTING | 2020-12-11 | 4,640 | SL | 39.000000000000 | 5 | 5 | |||
| ROOFING | 2020-10-16 | 27,582 | SL | 39.000000000000 | 147 | 147 | |||
| BUILDING | 2019-12-31 | 2,047,814 | 166,275 | SL | 39.000000000000 | 52,508 | 52,508 | ||
| LAND | 2019-12-31 | 500,341 | L | 0 | 0 | ||||
| LAND IMPROVEMENT | 2019-12-31 | 151,845 | 38,401 | 150DB | 15.000000000000 | 11,344 | 10,123 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| VALUE OF FOUNDATION ASSETS | FORM 990-PF, PART I AND X | THE FOUNDATION MAY RECEIVE ADDITIONAL ASSETS, THE EXTENT OF WHICH CANNOT BE READILY ASCERTAINED BECAUSE THEY ARE SUBJECT TO CLAIMS AND/OR LIGITATION. HOWEVER, SUCH ASSETS ARE BEING ADMINISTRERED IN COMPLIANCE WITH ALL APPLICABLE FEDERAL AND STATE LAWS AND REGULATIONS. |
| SCHEDULE OF CONTROLLED ENTITIES | PART VII-A LINE 11 | NAME OF CONTROLLED ENTITY: FRIAS SHOPPING CENTER LLC EIN: 27-4580862ADDRESS: PO BOX 1660, LAS VEGAS, NV 89125EXCESS BUSINESS HOLDING [ ] YES [X ] NONAME OF CONTROLLED ENTITY: MESQUITE SHOPPING CENTER LLC EIN: 88-0471430ADDRESS: PO BOX 1660, LAS VEGAS, NV 89125EXCESS BUSINESS HOLDING [ ] YES [X ] NO |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 5,777,164 | 617,217 | 5,159,947 | |
| LAND | 1,438,787 | 0 | 1,438,787 | |
| LAND IMPROVEMENTS | 584,049 | 191,334 | 392,715 | |
| LIGHTING | 6,142 | 125 | 6,017 | |
| LIGHTING | 4,640 | 5 | 4,635 | |
| ROOFING | 27,582 | 147 | 27,435 | |
| LEASE COMMISSIONS | 26,587 | 443 | 26,144 | |
| LEASE COMMISSIONS | 7,425 | 0 | 7,425 | |
| BUILDING | 2,047,814 | 218,783 | 1,829,031 | |
| LAND | 500,341 | 0 | 500,341 | |
| LAND IMPROVEMENT | 151,845 | 49,745 | 102,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 38,102 | 19,051 | 19,051 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLOSING COSTS | 1,906 | 0 | 1,906 | |
| COMPUTER/SOFTWARE | 186 | 0 | 186 | |
| AUTO & TRAVEL | 218 | 218 | 0 | |
| INSURANCE | 15,908 | 15,908 | 0 | |
| LEGAL & PROFESSIONAL | 164,916 | 164,916 | 0 | |
| ACCOUNTING | 22,685 | 22,685 | 0 | |
| REPAIRS | 36,323 | 36,323 | 0 | |
| PROPERTY TAXES | 49,283 | 49,283 | 0 | |
| UTILITIES | 75,701 | 75,701 | 0 | |
| BANK FEES | 2,491 | 2,491 | 0 | |
| CONTRACT SERVICES | 672 | 672 | 0 | |
| DUES & SUBSCRIPTIONS | 1,133 | 1,133 | 0 | |
| LANDSCAPING | 26,025 | 26,025 | 0 | |
| LICENSES & PERMITS | 700 | 700 | 0 | |
| SECURITY | 15,245 | 15,245 | 0 | |
| PEST CONTROL | 941 | 941 | 0 | |
| AUTO & TRAVEL | 245 | 245 | 0 | |
| INSURANCE | 13,469 | 13,469 | 0 | |
| LEGAL | 37,832 | 37,832 | 0 | |
| ACCOUNTING | 6,175 | 6,175 | 0 | |
| REPAIRS | 26,251 | 26,251 | 0 | |
| TAXES | 35,287 | 35,287 | 0 | |
| UTILITIES | 48,278 | 48,278 | 0 | |
| CONTRACT SERVICES | 720 | 720 | 0 | |
| DUES & SUBSCRIPTIONS | 1,133 | 1,133 | 0 | |
| LICENSES & PERMITS | 350 | 350 | 0 | |
| PEST CONTROL | 780 | 780 | 0 | |
| MANAGEMENT FEES | 8,938 | 8,938 | 0 | |
| AMORTIZATION | 443 | 443 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 0 | 67,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISAL SERVICES | 30,000 | 15,000 | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 12,679 | 12,679 | 0 |