| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOTTS & KAU CPAs LLP-TAX PREPARATION | 1,045 | 695 | 350 | 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 | 945,410 | 580,520 | SL | 5.00 % | 47,271 | 47,271 | ||
| 365 EHRMAN BLDG A | 2005-04-01 | 284,880 | 93,569 | SL | 2.56 % | 7,304 | 7,304 | ||
| 365 EHRMAN BLDG A | 2005-04-01 | 54,700 | 46,196 | SL | 6.67 % | 3,648 | 3,648 | ||
| 357 EHRMAN BLDG B | 2005-05-01 | 156,034 | 56,300 | SL | 2.56 % | 4,001 | 4,001 | ||
| 357 EHRMAN BLDG B | 2005-05-01 | 50,600 | 41,244 | SL | 6.67 % | 3,375 | 3,375 | ||
| 309 EHRMAN BLDG C | 2005-10-01 | 269,000 | 84,774 | SL | 2.56 % | 6,897 | 6,897 | ||
| 309 EHRMAN BLDG C | 2005-10-01 | 37,600 | 30,712 | SL | 6.67 % | 2,508 | 2,508 | ||
| 301 EHRMAN BLDG D-LIPPERT | 2005-07-01 | 298,142 | 96,327 | SL | 2.56 % | 7,644 | 7,644 | ||
| 307 EHRMAN -LIPPERTS OFFI | 2005-07-01 | 43,141 | 13,826 | SL | 2.56 % | 1,106 | 1,106 | ||
| 307 EHRMAN | 2005-07-01 | 53,700 | 44,758 | SL | 6.67 % | 3,582 | 3,582 | ||
| 955 MASON LOADING DOCK | 2008-03-01 | 5,154 | 2,836 | SL | 5.00 % | 258 | 258 | ||
| EHRMAN WAY ROAD | 2006-10-01 | 47,654 | 26,211 | SL | 5.00 % | 2,383 | 2,383 | ||
| 317 EHRMAN BLDG | 2006-01-01 | 445,993 | 125,790 | SL | 2.56 % | 11,435 | 11,435 | ||
| 323 EHRMAN BOXMAKER OFFIC | 2006-03-01 | 28,009 | 7,899 | SL | 2.56 % | 718 | 718 | ||
| 323 EHRMAN | 2006-03-01 | 28,009 | 20,543 | SL | 6.67 % | 1,868 | 1,868 | ||
| 325 EHRMAN BLDG | 2006-01-01 | 353,384 | 99,672 | SL | 2.56 % | 9,061 | 9,061 | ||
| 333 EHRMAN BLDG | 2006-01-01 | 459,698 | 129,658 | SL | 2.56 % | 11,787 | 11,787 | ||
| 339 EHRMAN OFFICE | 2006-04-01 | 17,636 | 4,973 | SL | 2.56 % | 452 | 452 | ||
| 339 EHRMAN OFFICE | 2006-04-01 | 17,635 | 12,934 | SL | 6.67 % | 1,176 | 1,176 | ||
| EHRMAN DEVELOPMENT | 2007-05-01 | 17,020 | 4,617 | SL | 2.56 % | 436 | 436 | ||
| 349 EHRMAN PAVING | 2007-08-01 | 66,500 | 45,822 | SL | 6.67 % | 4,436 | 4,436 | ||
| 349 EHRMAN SPRINKLERS | 2007-08-01 | 30,000 | 20,671 | SL | 6.67 % | 2,001 | 2,001 | ||
| 349 EHRMAN BLDG | 2007-08-01 | 546,237 | 144,729 | SL | 2.56 % | 14,006 | 14,006 | ||
| 317 EHRMAN HVAC | 2007-06-01 | 5,000 | 1,663 | SL | 6.67 % | 334 | 334 | ||
| 317 EHRMAN OFFICE | 2007-06-01 | 65,999 | 17,768 | SL | 2.56 % | 1,692 | 1,692 | ||
| 319 EHRMAN OFFICE | 2007-06-01 | 41,943 | 11,291 | SL | 2.56 % | 1,075 | 1,075 | ||
| 341 EHRMAN PAVING | 2007-04-01 | 49,700 | 35,349 | SL | 6.67 % | 3,315 | 3,315 | ||
| 341 EHRMAN BLDG | 2007-04-01 | 354,812 | 97,039 | SL | 2.56 % | 9,097 | 9,097 | ||
| 341 EHRMAN SPRINKLERS | 2007-06-01 | 10,287 | 7,202 | SL | 6.67 % | 686 | 686 | ||
| 341 EHRMAN OFFICE | 2007-06-01 | 57,727 | 15,541 | SL | 2.56 % | 1,480 | 1,480 | ||
| 347 EHRMAN SPRINKLERS | 2007-06-01 | 30,000 | 21,004 | SL | 6.67 % | 2,001 | 2,001 | ||
| 347 EHRMAN OFFICE | 2007-06-01 | 87,088 | 23,447 | SL | 2.56 % | 2,233 | 2,233 | ||
| SPRINKLER SYSTEM | 2008-08-01 | 124,909 | 76,348 | SL | 6.67 % | 8,331 | 8,331 | ||
| 325 EHRMAN LOADING DOCK | 2010-05-01 | 24,544 | 12,411 | SL | 6.67 % | 1,637 | 1,637 | ||
| 339 EHRMAN DOCK COVER | 2010-11-01 | 14,776 | 7,063 | SL | 6.67 % | 986 | 986 | ||
| EHRMAN APPRAISAL | 2010-05-01 | 4,500 | 2,275 | SL | 6.67 % | 300 | 300 | ||
| AUGER | 2011-02-01 | 2,600 | 2,415 | SL | 7.14 % | 185 | 185 | ||
| SUBDIVIDING COSTS | 2013-01-31 | 11,180 | 1,435 | SL | 2.56 % | 287 | 287 | ||
| 339T/I-COACH GLASS | 2014-10-01 | 11,743 | 966 | SL | 2.56 % | 301 | 301 | ||
| 365 DIRECT TV CONF ROOM | 2014-04-01 | 25,387 | 2,415 | SL | 2.56 % | 651 | 651 | ||
| DEVELOPMENT COSTS | 2014-12-31 | 2,208 | 459 | SL | 6.67 % | 147 | 147 | ||
| 339 NEW HVAC | 2015-03-09 | 4,120 | 296 | SL | 2.56 % | 106 | 106 | ||
| GENIE LIFT #9103 | 2015-03-02 | 11,250 | 5,625 | SL | 20.00 % | 2,250 | 2,250 | ||
| 325 EHRMAN T/IS | 2016-12-31 | 61,005 | 1,629 | SL | 2.56 % | 1,564 | 1,564 | ||
| 337 EHRMAN T/IS | 2016-09-07 | 16,994 | 563 | SL | 2.56 % | 436 | 436 | ||
| 341 EHRMAN T/IS | 2016-10-01 | 92,734 | 2,874 | SL | 2.56 % | 2,378 | 2,378 | ||
| GAS FIRED HEATERS | 2016-02-05 | 11,978 | 4,645 | 200DB | 17.49 % | 2,095 | 2,095 | ||
| METAL STUDS | 2016-12-31 | 5,499 | 147 | SL | 2.56 % | 141 | 141 | ||
| OVERHEAD DOOR | 2016-06-30 | 3,000 | 119 | SL | 2.56 % | 77 | 77 | ||
| GENIE LIFT | 2017-03-07 | 8,013 | 572 | SL | 14.29 % | 1,145 | 1,145 | ||
| T/I-325 EHRMAN | 2017-05-11 | 87,160 | 1,399 | SL | 2.56 % | 2,235 | 2,235 | ||
| T/I-337 EHRMAN | 2017-01-04 | 12,132 | 299 | SL | 2.56 % | 311 | 311 | ||
| UPGRADE FIRE SYSTEM-349 | 2017-07-18 | 30,073 | 354 | SL | 2.56 % | 771 | 771 | ||
| 333 EHRMAN FENCE | 2018-01-01 | 2,980 | SL | 3.33 % | 99 | 99 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 27,713 | 17,207 | 10,506 | |
| Buildings | 5,556,896 | 2,333,928 | 3,222,968 | |
| Improvements | 21,482 | 2,328 | 19,154 | |
| Land | 87,874 | 87,874 | 7,525,250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rental Expenses | 150,156 | 150,156 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2017 FEDERAL INVESTMENT TAX | 811 | 811 | ||
| 2018 FEDERAL INVESTMENT TAX ESTIMATES | 8,000 | 8,000 | ||
| OR CT-12 TAX | 742 | 742 | ||
| PAYROLL TAXES | 2,548 | 2,548 |