| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 10,283 | 5,141 | 5,142 |
| 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 | 443 | 60.000000000000 | 5,317 | 5,317 | 5,760 | |
| LEASE COMMISSIONS | 2020-12-21 | 7,425 | 60.000000000000 | 1,485 | 1,485 | 1,485 |
| 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 | 617,217 | SL | 39.000000000000 | 148,132 | 148,132 | ||
| LAND | 2019-12-31 | 1,438,787 | L | 0 | 0 | ||||
| LAND IMPROVEMENTS | 2019-12-31 | 584,049 | 191,334 | 150DB | 15.000000000000 | 39,272 | 38,937 | ||
| LIGHTING | 2020-03-20 | 6,142 | 125 | SL | 39.000000000000 | 157 | 157 | ||
| LIGHTING | 2020-12-11 | 4,640 | 5 | SL | 39.000000000000 | 119 | 119 | ||
| ROOFING | 2020-10-16 | 27,582 | 147 | SL | 39.000000000000 | 707 | 707 | ||
| BUILDING | 2019-12-31 | 2,047,814 | 218,783 | SL | 39.000000000000 | 32,818 | 32,818 | ||
| LAND | 2019-12-31 | 500,341 | L | 0 | 0 | ||||
| LAND IMPROVEMENT | 2019-12-31 | 151,845 | 49,745 | 150DB | 15.000000000000 | 5,105 | 6,749 | ||
| IMRPOVEMENTS | 2021-04-08 | 39,736 | SL | 39.000000000000 | 722 | 722 |
| 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 | 765,349 | 5,011,815 | |
| LAND | 1,438,787 | 0 | 1,438,787 | |
| LAND IMPROVEMENTS | 584,049 | 230,606 | 353,443 | |
| LIGHTING | 6,142 | 282 | 5,860 | |
| LIGHTING | 4,640 | 124 | 4,516 | |
| ROOFING | 27,582 | 854 | 26,728 | |
| LEASE COMMISSIONS | 26,587 | 5,760 | 20,827 | |
| LEASE COMMISSIONS | 7,425 | 1,485 | 5,940 | |
| IMRPOVEMENTS | 39,736 | 722 | 39,014 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 33,321 | 16,661 | 16,660 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER/SOFTWARE | 879 | 0 | 879 | |
| EXCISE TAX | 75,000 | 0 | 0 | |
| PROPERTY TAX REFUND | -18,165 | -18,165 | 0 | |
| INSURANCE | 12,441 | 12,441 | 0 | |
| LEGAL & PROFESSIONAL | 173,589 | 173,589 | 0 | |
| ACCOUNTING | 9,945 | 9,945 | 0 | |
| REPAIRS | 109,014 | 109,014 | 0 | |
| PROPERTY TAXES | 69,259 | 69,259 | 0 | |
| UTILITIES | 81,001 | 81,001 | 0 | |
| CONTRACT SERVICES | 2,030 | 2,030 | 0 | |
| LANDSCAPING | 29,885 | 29,885 | 0 | |
| LICENSES & PERMITS | 350 | 350 | 0 | |
| SECURITY | 19,380 | 19,380 | 0 | |
| PEST CONTROL | 686 | 686 | 0 | |
| INSURANCE | 10,225 | 10,225 | 0 | |
| LEGAL & PROFESSIONAL | 34,368 | 34,368 | 0 | |
| ACCOUNTING | 3,575 | 3,575 | 0 | |
| REPAIRS | 11,043 | 11,043 | 0 | |
| TAXES | 16,826 | 16,826 | 0 | |
| UTILITIES | 40,909 | 40,909 | 0 | |
| LICENSES & PERMITS | 350 | 350 | 0 | |
| PEST CONTROL | 501 | 501 | 0 | |
| MANAGEMENT FEES | 6,167 | 6,167 | 0 | |
| LANDSCAPING | 284 | 284 | 0 | |
| AMORTIZATION | 6,802 | 6,802 | 0 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES | 215,983 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 67,612 | 52,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISAL & OTHER PROFESSIONAL FEES | 9,971 | 4,986 | 4,985 |