| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,625 | 1,101 | 0 | 25,524 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1 DELL INTEL COMPUTER | 2008-01-16 | 1,579 | 1,579 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER & SCANNER FROM OFFICE DEPOT | 2008-01-16 | 213 | 213 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER/SCANNER/COPIER | 2010-07-22 | 362 | 362 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RENOVATION OF OFFICE (TU PARKS | 2000-02-01 | 29,957 | 15,276 | SL | 40.000000000000 | 748 | 0 | 748 | |
| OFFICE EQUIPMENT | 1996-11-19 | 460 | 460 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 1997-01-07 | 2,067 | 2,067 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TELEPHONES | 1997-03-13 | 135 | 135 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 BRONZE CHAIRSIDE TABLES | 1999-09-30 | 808 | 808 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 1 WHITTAMORE SHERRILL SOFA | 1999-09-30 | 2,859 | 2,859 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PULASKI CREDENZA | 1999-09-30 | 1,019 | 1,019 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 ARM CHAIRS | 1999-09-30 | 1,226 | 1,226 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BRONZE TEA TABLE | 1999-09-30 | 458 | 458 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 1 LA BARGE ESUIRROR | 1999-09-30 | 496 | 496 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 10 CONFERENCE CHAIRS | 1999-10-08 | 3,450 | 3,450 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TABLE TOP AND BASE | 1999-10-08 | 697 | 697 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 DOOR CABINET | 1999-10-14 | 559 | 559 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 GREEN MARBLE LAMPS | 1999-10-14 | 998 | 998 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OUR TOWN PRINTS (STAMPERS) | 1999-11-16 | 698 | 698 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 FEATHERLIGHT HURRICANE LAMPS | 1999-10-14 | 330 | 330 | SL | 7.000000000000 | 0 | 0 | 0 | |
| STYLECRAFT DESK LAMP | 1999-10-14 | 110 | 110 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MAHOGANY TYPING TABLE | 1999-11-10 | 85 | 85 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 48 IN ROUND TOP &CYLINDER BASE | 1999-11-10 | 340 | 340 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TWO DOOR CABINET | 1999-11-10 | 559 | 559 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FRAMING PRINTS | 1999-11-10 | 684 | 684 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HANDMADE WINDOW DRAPERIES | 1999-10-07 | 1,279 | 1,279 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 HANDMADE RUGS | 1999-10-08 | 2,293 | 2,293 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FRAMING 3 CALENDAR PHOTOS | 2000-02-01 | 736 | 736 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RENOVATIONS ON BRAINERD PARK - WFO, LLC | 2001-10-01 | 511,641 | 239,298 | SL | 40.000000000000 | 12,791 | 12,791 | 12,791 | |
| IMPROVEMENTS TO OLD FLASHBACK BLDG. | 2005-12-21 | 261,806 | 97,618 | SL | 39.000000000000 | 6,713 | 6,713 | 6,713 | |
| LANDSCAPING TO OLD FLASHBACK BLDG. | 2005-12-21 | 13,905 | 13,442 | SL | 15.000000000000 | 463 | 463 | 463 | |
| PARKING LOT | 2005-12-21 | 85,648 | 82,794 | SL | 15.000000000000 | 2,854 | 2,854 | 2,854 | |
| NEW ROOF ON SWEET BASIL BUIDLING | 2007-10-23 | 1,820 | 596 | SL | 39.000000000000 | 46 | 46 | 46 | |
| ROOF-BLDG #5 EXCLUDING SWEET-BASIL (3 UNITS) 5841-5843 | 2010-06-22 | 19,590 | 5,021 | SL | 39.000000000000 | 502 | 502 | 502 | |
| ROOF-HARBOR FREIGHT | 2010-06-23 | 28,308 | 7,261 | SL | 39.000000000000 | 726 | 726 | 726 | |
| ROOF - LA OLLA MEXICAN RESTURANT | 2010-07-22 | 18,000 | 4,600 | SL | 39.000000000000 | 462 | 462 | 462 | |
| ROOF-HARBOR FREIGHT-LOWER LEVEL | 2011-10-28 | 16,465 | 3,657 | SL | 39.000000000000 | 422 | 422 | 422 | |
| WFO,LLC LAND | 1999-06-01 | 1,054,246 | L | 1.000000000000 | 0 | 0 | 0 | ||
| WFO, LLC BUILDINGS | 1999-01-01 | 175,708 | 94,346 | SL | 40.000000000000 | 4,389 | 4,389 | 4,389 | |
| SOFTWARE- GRANT LIFECYLE | 2012-11-01 | 8,000 | 8,000 | SL | 3.000000000000 | 0 | 0 | 0 | |
| HP 8300 COMPAQ ELITE & MONITOR | 2013-06-23 | 2,181 | 2,181 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HP LASER JET PRO 400 PRINTER | 2013-06-23 | 1,377 | 1,377 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 7 IPADS & COVERS & KEYBOARD | 2013-12-12 | 4,323 | 4,323 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HEATING & AIR UNIT | 2014-02-04 | 16,500 | 2,697 | SL | 39.000000000000 | 423 | 423 | 423 | |
| PARKING LOT LIGHTS | 2014-01-24 | 43,883 | 19,018 | SL | 15.000000000000 | 2,926 | 2,926 | 2,926 | |
| A/C UNIT | 2014-09-15 | 6,350 | 944 | SL | 39.000000000000 | 163 | 163 | 163 | |
| HARBOR FREIGHT BUILDING EXPANSION | 2015-09-30 | 8,200 | 1,006 | SL | 39.000000000000 | 210 | 210 | 210 | |
| HARBOR FREIGHT EXPANSION PROJECT | 2015-07-06 | 800 | 102 | SL | 39.000000000000 | 21 | 21 | 21 | |
| NOVA FOUNDATION IMPROVEMENTS | 2017-05-05 | 41,795 | 3,350 | SL | 39.000000000000 | 1,072 | 1,072 | 1,072 | |
| ARCHITECT FEES FOR HARBOR FREIGHT EXPAN | 2019-09-15 | 37,845 | 768 | SL | 39.000000000000 | 971 | 971 | 971 | |
| HP LAPTOP | 2018-02-20 | 3,006 | 1,502 | SL | 5.000000000000 | 601 | 0 | 601 | |
| 5839 BRAINERD RD BLDG EXPANSION | 2019-09-15 | 287,029 | 5,826 | SL | 39.000000000000 | 7,360 | 7,360 | 7,360 | |
| 5839 BRAINERD RD BLDG EXPANSION FINAL | 2019-09-15 | 148,920 | 3,023 | SL | 39.000000000000 | 3,818 | 3,818 | 3,818 | |
| FACADE RENOVATION ON BLDG WITH SUITE | 2020-05-31 | 4,886 | 16 | SL | 39.000000000000 | 125 | 125 | 125 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 2020-05-31 | 128,922 | 413 | SL | 39.000000000000 | 3,306 | 3,306 | 3,306 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 2020-09-30 | 3,718 | SL | 39.000000000000 | 75 | 75 | 75 | ||
| FACADE RENOVATIONS ON BLDG WITH SUITE# | 2020-09-30 | 3,718 | SL | 39.000000000000 | 75 | 75 | 75 | ||
| FACADE RENOVATIONS ON BLDG SUITES | 2021-10-31 | 162,214 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3 METAL ART SCULPTURES | 2021-12-31 | 10,000 | NC | 5.000000000000 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH ACT#11 | 949,009 | 949,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS FINANCIAL SERVICES ACT#45 | 1,092,164 | 1,092,164 |
| UBS FINANCIAL SERVICES ACT#46 | 3,320,282 | 3,320,282 |
| UBS FINANCIAL SERVICES ACT#44 | 2,943,268 | 2,943,268 |
| UBS FINANCIAL SERVICES ACT#31 | 2,868,052 | 2,868,052 |
| MERRILL LYNCH ACT#11 | 730,513 | 730,513 |
| MERRILL LYNCH ACT#81 | 2,459,129 | 2,459,129 |
| MERRILL LYNCH ACT#82 | 1,237,931 | 1,237,931 |
| MERRILL LYNCH ACT#83 | 1,026,778 | 1,026,778 |
| MERRILL LYNCH ACT#62 | 1,177,326 | 1,177,326 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENOVATIONS ON BRAINERD PARK - WFO, LLC | 511,641 | 252,089 | 259,552 | |
| IMPROVEMENTS TO OLD FLASHBACK BLDG. | 261,806 | 104,331 | 157,475 | |
| LANDSCAPING TO OLD FLASHBACK BLDG. | 13,905 | 13,905 | 0 | |
| PARKING LOT | 85,648 | 85,648 | 0 | |
| NEW ROOF ON SWEET BASIL BUIDLING | 1,820 | 642 | 1,178 | |
| ROOF-BLDG #5 EXCLUDING SWEET-BASIL (3 UNITS) 5841-5843 | 19,590 | 5,523 | 14,067 | |
| ROOF-HARBOR FREIGHT | 28,308 | 7,987 | 20,321 | |
| ROOF - LA OLLA MEXICAN RESTURANT | 18,000 | 5,062 | 12,938 | |
| ROOF-HARBOR FREIGHT-LOWER LEVEL | 16,465 | 4,079 | 12,386 | |
| WFO,LLC LAND | 1,054,246 | 0 | 1,054,246 | |
| WFO, LLC BUILDINGS | 175,708 | 98,735 | 76,973 | |
| HEATING & AIR UNIT | 16,500 | 3,120 | 13,380 | |
| PARKING LOT LIGHTS | 43,883 | 21,944 | 21,939 | |
| A/C UNIT | 6,350 | 1,107 | 5,243 | |
| HARBOR FREIGHT BUILDING EXPANSION | 8,200 | 1,216 | 6,984 | |
| HARBOR FREIGHT EXPANSION PROJECT | 800 | 123 | 677 | |
| NOVA FOUNDATION IMPROVEMENTS | 41,795 | 4,422 | 37,373 | |
| ARCHITECT FEES FOR HARBOR FREIGHT EXPAN | 37,845 | 1,739 | 36,106 | |
| 5839 BRAINERD RD BLDG EXPANSION | 287,029 | 13,186 | 273,843 | |
| 5839 BRAINERD RD BLDG EXPANSION FINAL | 148,920 | 6,841 | 142,079 | |
| FACADE RENOVATION ON BLDG WITH SUITE | 4,886 | 141 | 4,745 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 128,922 | 3,719 | 125,203 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 3,718 | 75 | 3,643 | |
| FACADE RENOVATIONS ON BLDG WITH SUITE# | 3,718 | 75 | 3,643 | |
| FACADE RENOVATIONS ON BLDG SUITES | 162,214 | 0 | 162,214 | |
| 3 METAL ART SCULPTURES | 10,000 | 0 | 10,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1 DELL INTEL COMPUTER | 1,579 | 1,579 | 0 | 0 |
| PRINTER & SCANNER FROM OFFICE DEPOT | 213 | 213 | 0 | 0 |
| PRINTER/SCANNER/COPIER | 362 | 362 | 0 | 0 |
| RENOVATION OF OFFICE (TU PARKS | 29,957 | 16,024 | 13,933 | 13,933 |
| OFFICE EQUIPMENT | 460 | 460 | 0 | 0 |
| OFFICE EQUIPMENT | 2,067 | 2,067 | 0 | 0 |
| TELEPHONES | 135 | 135 | 0 | 0 |
| 2 BRONZE CHAIRSIDE TABLES | 808 | 808 | 0 | 0 |
| 1 WHITTAMORE SHERRILL SOFA | 2,859 | 2,859 | 0 | 0 |
| PULASKI CREDENZA | 1,019 | 1,019 | 0 | 0 |
| 2 ARM CHAIRS | 1,226 | 1,226 | 0 | 0 |
| BRONZE TEA TABLE | 458 | 458 | 0 | 0 |
| 1 LA BARGE ESUIRROR | 496 | 496 | 0 | 0 |
| 10 CONFERENCE CHAIRS | 3,450 | 3,450 | 0 | 0 |
| TABLE TOP AND BASE | 697 | 697 | 0 | 0 |
| 2 DOOR CABINET | 559 | 559 | 0 | 0 |
| 2 GREEN MARBLE LAMPS | 998 | 998 | 0 | 0 |
| OUR TOWN PRINTS (STAMPERS) | 698 | 698 | 0 | 0 |
| 2 FEATHERLIGHT HURRICANE LAMPS | 330 | 330 | 0 | 0 |
| STYLECRAFT DESK LAMP | 110 | 110 | 0 | 0 |
| MAHOGANY TYPING TABLE | 85 | 85 | 0 | 0 |
| 48 IN ROUND TOP &CYLINDER BASE | 340 | 340 | 0 | 0 |
| TWO DOOR CABINET | 559 | 559 | 0 | 0 |
| FRAMING PRINTS | 684 | 684 | 0 | 0 |
| HANDMADE WINDOW DRAPERIES | 1,279 | 1,279 | 0 | 0 |
| 2 HANDMADE RUGS | 2,293 | 2,293 | 0 | 0 |
| FRAMING 3 CALENDAR PHOTOS | 736 | 736 | 0 | 0 |
| SOFTWARE- GRANT LIFECYLE | 8,000 | 8,000 | 0 | 0 |
| HP 8300 COMPAQ ELITE & MONITOR | 2,181 | 2,181 | 0 | 0 |
| HP LASER JET PRO 400 PRINTER | 1,377 | 1,377 | 0 | 0 |
| 7 IPADS & COVERS & KEYBOARD | 4,323 | 4,323 | 0 | 0 |
| HP LAPTOP | 3,006 | 2,103 | 903 | 903 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LIFE INSURANCE RECEIVABLE | 263,102 | 263,102 | 263,102 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP DUES | 2,360 | 283 | 0 | 2,077 |
| BROKERAGE MANAGEMENT FEES | 144,496 | 144,496 | 0 | 0 |
| INSURANCE | 7,130 | 0 | 0 | 7,130 |
| PARKING | 1,202 | 144 | 0 | 1,058 |
| DIRECTORS EXPENSES | 2,648 | 1,324 | 0 | 1,324 |
| MISCELLANEOUS EXPENSE | 94 | 94 | 0 | 0 |
| OFFICE EXPENSE | 21,729 | 2,607 | 0 | 19,121 |
| RENTAL EXP- ELECTRICITY OUTSIDE | 2,771 | 2,771 | 0 | 0 |
| RENTAL EXP- LOT SWEEPING | 6,179 | 6,179 | 0 | 0 |
| RENTAL EXP- LANDSCAPING | 8,039 | 8,039 | 0 | 0 |
| RENTAL EXP- INSURANCE | 24,428 | 24,428 | 0 | 0 |
| RENTAL EXP- ELECTRICITY INSIDE | 1,860 | 1,860 | 0 | 0 |
| RENTAL EXP- REPAIRS & MAINTENANCE | 10,598 | 10,598 | 0 | 0 |
| RENTAL EXP TENANT REPAIRS | 24,002 | 24,002 | 0 | 0 |
| RENTAL EXP- WATER & SEWER | 15,943 | 15,943 | 0 | 0 |
| RENTAL EXP - SECURITY EXPENSE | 12,480 | 12,480 | 0 | 0 |
| RENTAL EXP - FIRE SERVICE | 1,947 | 1,947 | 0 | 0 |
| RENTAL EXP - PARKING LOT | 0 | 0 | 0 | 0 |
| RENTAL EXP - RUBBISH REMOVAL | 0 | 0 | 0 | 0 |
| PENALTIES | 0 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS AND LOSSES | 2,947,513 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEASING COMMISSION | 87,803 | 87,803 | 0 | 0 |
| MANAGEMENT FEES | 38,324 | 38,324 | 0 | 0 |
| PROFESSIONAL & CONSULTING FEES | 76,500 | 7,650 | 0 | 68,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 49,442 | 49,442 | 0 | 0 |
| FOREIGN INCOME TAXES | 13,596 | 13,596 | 0 | 0 |
| TAXES & LICENSES | 327 | 0 | 0 | 0 |
| FEDERAL EXCISE TAX | 34,224 | 0 | 0 | 0 |