| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOTTS & KAU LLP-TAX PREPARATION | 1,200 | 1,200 | 0 | 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 | 709,057 | 541,749 | SL | 5.00 % | 35,453 | 35,453 | ||
| 365 EHRMAN BLDG A | 2005-04-01 | 284,880 | 115,481 | SL | 2.56 % | 7,304 | 7,304 | ||
| 357 EHRMAN BLDG B | 2005-05-01 | 156,034 | 68,303 | SL | 2.56 % | 4,001 | 4,001 | ||
| 309 EHRMAN BLDG C | 2005-10-01 | 269,000 | 105,465 | SL | 2.56 % | 6,897 | 6,897 | ||
| 301 EHRMAN BLDG D-LIPPERT | 2005-07-01 | 298,142 | 119,259 | SL | 2.56 % | 7,644 | 7,644 | ||
| 307 EHRMAN -LIPPERTS OFFI | 2005-07-01 | 43,141 | 17,144 | SL | 2.56 % | 1,106 | 1,106 | ||
| 955 MASON LOADING DOCK | 2008-03-01 | 5,154 | 3,610 | SL | 5.00 % | 258 | 258 | ||
| EHRMAN WAY ROAD | 2006-10-01 | 47,654 | 33,360 | SL | 5.00 % | 2,383 | 2,383 | ||
| 317 EHRMAN BLDG | 2006-01-01 | 445,993 | 160,095 | SL | 2.56 % | 11,435 | 11,435 | ||
| 323 EHRMAN BOXMAKER OFFIC | 2006-03-01 | 28,009 | 10,053 | SL | 2.56 % | 718 | 718 | ||
| 323 EHRMAN | 2006-03-01 | 28,009 | 26,147 | SL | 3.33 % | 933 | 933 | ||
| 325 EHRMAN BLDG | 2006-01-01 | 353,384 | 126,855 | SL | 2.56 % | 1,887 | 1,887 | ||
| 349 EHRMAN PAVING | 2007-08-01 | 66,500 | 59,130 | SL | 6.67 % | 4,436 | 4,436 | ||
| 349 EHRMAN SPRINKLERS | 2007-08-01 | 30,000 | 26,674 | SL | 6.67 % | 2,001 | 2,001 | ||
| 349 EHRMAN BLDG | 2007-08-01 | 546,237 | 186,747 | SL | 2.56 % | 14,006 | 14,006 | ||
| 317 EHRMAN HVAC | 2007-06-01 | 5,000 | 2,665 | SL | 6.67 % | 334 | 334 | ||
| 317 EHRMAN OFFICE | 2007-06-01 | 65,999 | 22,844 | SL | 2.56 % | 1,692 | 1,692 | ||
| 319 EHRMAN OFFICE | 2007-06-01 | 41,943 | 14,516 | SL | 2.56 % | 1,075 | 1,075 | ||
| 341 EHRMAN PAVING | 2007-04-01 | 49,700 | 45,294 | SL | 6.67 % | 1,658 | 1,658 | ||
| 341 EHRMAN BLDG | 2007-04-01 | 354,812 | 124,330 | SL | 2.56 % | 1,895 | 1,895 | ||
| 341 EHRMAN SPRINKLERS | 2007-06-01 | 10,287 | 9,260 | SL | 6.67 % | 343 | 343 | ||
| 341 EHRMAN OFFICE | 2007-06-01 | 57,727 | 19,981 | SL | 2.56 % | 308 | 308 | ||
| 347 EHRMAN SPRINKLERS | 2007-06-01 | 30,000 | 27,007 | SL | 6.67 % | 1,001 | 1,001 | ||
| 347 EHRMAN OFFICE | 2007-06-01 | 87,088 | 30,146 | SL | 2.56 % | 465 | 465 | ||
| SPRINKLER SYSTEM | 2008-08-01 | 124,909 | 101,341 | SL | 6.67 % | 4,166 | 4,166 | ||
| 325 EHRMAN LOADING DOCK | 2010-05-01 | 24,544 | 17,322 | SL | 6.67 % | 819 | 819 | ||
| SUBDIVIDING COSTS | 2013-01-31 | 11,180 | 2,296 | SL | 2.56 % | 287 | 287 | ||
| 365 DIRECT TV CONF ROOM | 2014-04-01 | 25,387 | 4,368 | SL | 2.56 % | 651 | 651 | ||
| DEVELOPMENT COSTS | 2014-12-31 | 2,208 | 900 | SL | 6.67 % | 147 | 147 | ||
| 325 EHRMAN T/IS | 2016-12-31 | 61,005 | 6,321 | SL | 2.56 % | 326 | 326 | ||
| 341 EHRMAN T/IS | 2016-10-01 | 92,734 | 10,008 | SL | 2.56 % | 495 | 495 | ||
| GAS FIRED HEATERS | 2016-02-05 | 11,978 | 9,306 | 200DB | 8.92 % | 1,068 | 1,068 | ||
| METAL STUDS | 2016-12-31 | 5,499 | 570 | SL | 2.56 % | 141 | 141 | ||
| OVERHEAD DOOR | 2016-06-30 | 3,000 | 350 | SL | 2.56 % | 77 | 77 | ||
| GENIE LIFT | 2017-03-07 | 8,013 | 4,006 | SL | 14.29 % | 1,145 | 1,145 | ||
| T/I-325 EHRMAN | 2017-05-11 | 87,160 | 8,104 | SL | 2.56 % | 466 | 466 | ||
| UPGRADE FIRE SYSTEM-349 | 2017-07-18 | 30,073 | 2,667 | SL | 2.56 % | 771 | 771 | ||
| 309 EHRMAN | 2020-01-01 | 186,400 | 4,587 | SL | 2.56 % | 4,779 | 4,779 | ||
| SCISSOR LIFT S/N XXX-XX-XXXX | 2021-06-21 | 6,500 | 200DB | 14.29 % | 929 | 929 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 28,363 | 24,855 | 3,508 | 10,000 |
| Buildings | 3,566,189 | 1,870,298 | 1,695,891 | |
| Improvements | 24,898 | 3,630 | 21,268 | |
| Land | 49,261 | 49,261 | 7,423,020 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 190 | 190 | ||
| LICENSE | 100 | 100 | ||
| OFFICE EXPENSES & SUPPLIES | 1,236 | 1,236 | ||
| POSTAGE | 225 | 225 | ||
| Rental Expenses | 178,135 | 178,135 | ||
| SAIF INSURANCE | 349 | 349 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FJARLI SURVIVOR'S TR-RENT INC | 40,727 | 40,727 | 40,727 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2020 FEDERAL INVESTMENT TAX BALANCE DUE | 25,449 | |||
| 2021 FEDERAL INVESTMENT TAX ESTIMATES | 30,000 | |||
| OR CT-12 TAX | 980 | 980 | ||
| PAYROLL TAXES | 5,373 | 5,373 |