| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,231 | 1,212 | 0 | 23,019 |
| 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 | 16,024 | SL | 40.000000000000 | 749 | 0 | 749 | |
| 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 | 252,089 | SL | 40.000000000000 | 12,791 | 12,791 | 12,791 | |
| IMPROVEMENTS TO OLD FLASHBACK BLDG. | 2005-12-21 | 261,806 | 104,331 | SL | 39.000000000000 | 6,713 | 6,713 | 6,713 | |
| LANDSCAPING TO OLD FLASHBACK BLDG. | 2005-12-21 | 13,905 | 13,905 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PARKING LOT | 2005-12-21 | 85,648 | 85,648 | SL | 15.000000000000 | 0 | 0 | 0 | |
| NEW ROOF ON SWEET BASIL BUIDLING | 2007-10-23 | 1,820 | 642 | SL | 39.000000000000 | 47 | 47 | 47 | |
| ROOF-BLDG #5 EXCLUDING SWEET-BASIL (3 UNITS) 5841-5843 | 2010-06-22 | 19,590 | 5,523 | SL | 39.000000000000 | 502 | 502 | 502 | |
| ROOF-HARBOR FREIGHT | 2010-06-23 | 28,308 | 7,987 | SL | 39.000000000000 | 726 | 726 | 726 | |
| ROOF - LA OLLA MEXICAN RESTURANT | 2010-07-22 | 18,000 | 5,062 | SL | 39.000000000000 | 462 | 462 | 462 | |
| ROOF-HARBOR FREIGHT-LOWER LEVEL | 2011-10-28 | 16,465 | 4,079 | 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 | 98,735 | SL | 40.000000000000 | 4,387 | 4,387 | 4,387 | |
| 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 | 3,120 | SL | 39.000000000000 | 423 | 423 | 423 | |
| PARKING LOT LIGHTS | 2014-01-24 | 43,883 | 21,944 | SL | 15.000000000000 | 2,926 | 2,926 | 2,926 | |
| A/C UNIT | 2014-09-15 | 6,350 | 1,107 | SL | 39.000000000000 | 163 | 163 | 163 | |
| HARBOR FREIGHT BUILDING EXPANSION | 2015-09-30 | 8,200 | 1,216 | SL | 39.000000000000 | 210 | 210 | 210 | |
| HARBOR FREIGHT EXPANSION PROJECT | 2015-07-06 | 800 | 123 | SL | 39.000000000000 | 21 | 21 | 21 | |
| NOVA FOUNDATION IMPROVEMENTS | 2017-05-05 | 41,795 | 4,422 | SL | 39.000000000000 | 1,072 | 1,072 | 1,072 | |
| ARCHITECT FEES FOR HARBOR FREIGHT EXPAN | 2019-09-15 | 37,845 | 1,739 | SL | 39.000000000000 | 970 | 970 | 970 | |
| HP LAPTOP | 2018-02-20 | 3,006 | 2,103 | SL | 5.000000000000 | 601 | 0 | 601 | |
| 5839 BRAINERD RD BLDG EXPANSION | 2019-09-15 | 287,029 | 13,186 | SL | 39.000000000000 | 7,360 | 7,360 | 7,360 | |
| 5839 BRAINERD RD BLDG EXPANSION FINAL | 2019-09-15 | 148,920 | 6,841 | SL | 39.000000000000 | 3,818 | 3,818 | 3,818 | |
| FACADE RENOVATION ON BLDG WITH SUITE | 2020-05-31 | 4,886 | 141 | SL | 39.000000000000 | 125 | 125 | 125 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 2020-05-31 | 128,922 | 3,719 | SL | 39.000000000000 | 3,306 | 3,306 | 3,306 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 2020-09-30 | 3,718 | 75 | SL | 39.000000000000 | 95 | 95 | 95 | |
| FACADE RENOVATIONS ON BLDG WITH SUITE# | 2020-09-30 | 3,718 | 75 | SL | 39.000000000000 | 95 | 95 | 95 | |
| FACADE RENOVATIONS ON BLDG SUITES | 2021-08-13 | 162,214 | SL | 39.000000000000 | 3,639 | 3,639 | 3,639 | ||
| 3 METAL ART SCULPTURES | 2021-12-31 | 10,000 | NC | 5.000000000000 | 0 | 0 | 0 | ||
| FACADE RENOVATIONS ON BLDG SUITES | 2021-08-13 | 23,054 | SL | 39.000000000000 | 517 | 517 | 517 | ||
| ROOF REPLACEMENT SUITE 5773 | 2021-12-13 | 72,655 | SL | 39.000000000000 | 1,009 | 1,009 | 1,009 | ||
| ROOF REPLACEMENT SUITE 5799 | 2021-12-13 | 78,200 | SL | 39.000000000000 | 1,086 | 1,086 | 1,086 | ||
| ROOF REPLACEMENT SUITE 5779 | 2022-07-25 | 105,400 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| HP DESKTOP COMPUTER FOR OFFICE | 2022-01-21 | 2,559 | SL | 5.000000000000 | 256 | 0 | 213 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH ACT#11 | 633,599 | 633,599 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS FINANCIAL SERVICES ACT#45 | 803,065 | 803,065 |
| UBS FINANCIAL SERVICES ACT#46 | 3,032,065 | 3,032,065 |
| UBS FINANCIAL SERVICES ACT#44 | 2,087,429 | 2,087,429 |
| UBS FINANCIAL SERVICES ACT#31 | 2,089,775 | 2,089,775 |
| MERRILL LYNCH ACT#11 | 645,304 | 645,304 |
| MERRILL LYNCH ACT#81 | 2,325,456 | 2,325,456 |
| MERRILL LYNCH ACT#82 | 980,101 | 980,101 |
| MERRILL LYNCH ACT#83 | 748,958 | 748,958 |
| MERRILL LYNCH ACT#62 | 1,105,021 | 1,105,021 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENOVATIONS ON BRAINERD PARK - WFO, LLC | 511,641 | 264,880 | 246,761 | |
| IMPROVEMENTS TO OLD FLASHBACK BLDG. | 261,806 | 111,044 | 150,762 | |
| 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 | 689 | 1,131 | |
| ROOF-BLDG #5 EXCLUDING SWEET-BASIL (3 UNITS) 5841-5843 | 19,590 | 6,025 | 13,565 | |
| ROOF-HARBOR FREIGHT | 28,308 | 8,713 | 19,595 | |
| ROOF - LA OLLA MEXICAN RESTURANT | 18,000 | 5,524 | 12,476 | |
| ROOF-HARBOR FREIGHT-LOWER LEVEL | 16,465 | 4,501 | 11,964 | |
| WFO,LLC LAND | 1,054,246 | 0 | 1,054,246 | |
| WFO, LLC BUILDINGS | 175,708 | 103,122 | 72,586 | |
| HEATING & AIR UNIT | 16,500 | 3,543 | 12,957 | |
| PARKING LOT LIGHTS | 43,883 | 24,870 | 19,013 | |
| A/C UNIT | 6,350 | 1,270 | 5,080 | |
| HARBOR FREIGHT BUILDING EXPANSION | 8,200 | 1,426 | 6,774 | |
| HARBOR FREIGHT EXPANSION PROJECT | 800 | 144 | 656 | |
| NOVA FOUNDATION IMPROVEMENTS | 41,795 | 5,494 | 36,301 | |
| ARCHITECT FEES FOR HARBOR FREIGHT EXPAN | 37,845 | 2,709 | 35,136 | |
| 5839 BRAINERD RD BLDG EXPANSION | 287,029 | 20,546 | 266,483 | |
| 5839 BRAINERD RD BLDG EXPANSION FINAL | 148,920 | 10,659 | 138,261 | |
| FACADE RENOVATION ON BLDG WITH SUITE | 4,886 | 266 | 4,620 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 128,922 | 7,025 | 121,897 | |
| FACADE RENOVATION ON BLDG WITH SUITE# | 3,718 | 170 | 3,548 | |
| FACADE RENOVATIONS ON BLDG WITH SUITE# | 3,718 | 170 | 3,548 | |
| FACADE RENOVATIONS ON BLDG SUITES | 162,214 | 3,639 | 158,575 | |
| 3 METAL ART SCULPTURES | 10,000 | 0 | 10,000 | |
| FACADE RENOVATIONS ON BLDG SUITES | 23,054 | 517 | 22,537 | |
| ROOF REPLACEMENT SUITE 5773 | 72,655 | 1,009 | 71,646 | |
| ROOF REPLACEMENT SUITE 5799 | 78,200 | 1,086 | 77,114 | |
| ROOF REPLACEMENT SUITE 5779 | 105,400 | 0 | 105,400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PRINTER & SCANNER FROM OFFICE DEPOT | 213 | 213 | 0 | |
| PRINTER/SCANNER/COPIER | 362 | 362 | 0 | |
| RENOVATION OF OFFICE (TU PARKS | 29,957 | 16,773 | 13,184 | |
| OFFICE EQUIPMENT | 460 | 460 | 0 | |
| OFFICE EQUIPMENT | 2,067 | 2,067 | 0 | |
| 2 BRONZE CHAIRSIDE TABLES | 808 | 808 | 0 | |
| 1 WHITTAMORE SHERRILL SOFA | 2,859 | 2,859 | 0 | |
| PULASKI CREDENZA | 1,019 | 1,019 | 0 | |
| 2 ARM CHAIRS | 1,226 | 1,226 | 0 | |
| BRONZE TEA TABLE | 458 | 458 | 0 | |
| 1 LA BARGE ESUIRROR | 496 | 496 | 0 | |
| 10 CONFERENCE CHAIRS | 3,450 | 3,450 | 0 | |
| TABLE TOP AND BASE | 697 | 697 | 0 | |
| 2 DOOR CABINET | 559 | 559 | 0 | |
| 2 GREEN MARBLE LAMPS | 998 | 998 | 0 | |
| OUR TOWN PRINTS (STAMPERS) | 698 | 698 | 0 | |
| 2 FEATHERLIGHT HURRICANE LAMPS | 330 | 330 | 0 | |
| STYLECRAFT DESK LAMP | 110 | 110 | 0 | |
| MAHOGANY TYPING TABLE | 85 | 85 | 0 | |
| 48 IN ROUND TOP &CYLINDER BASE | 340 | 340 | 0 | |
| TWO DOOR CABINET | 559 | 559 | 0 | |
| FRAMING PRINTS | 684 | 684 | 0 | |
| HANDMADE WINDOW DRAPERIES | 1,279 | 1,279 | 0 | |
| 2 HANDMADE RUGS | 2,293 | 2,293 | 0 | |
| FRAMING 3 CALENDAR PHOTOS | 736 | 736 | 0 | |
| SOFTWARE- GRANT LIFECYLE | 8,000 | 8,000 | 0 | |
| HP 8300 COMPAQ ELITE & MONITOR | 2,181 | 2,181 | 0 | |
| HP LASER JET PRO 400 PRINTER | 1,377 | 1,377 | 0 | |
| 7 IPADS & COVERS & KEYBOARD | 4,323 | 4,323 | 0 | |
| HP LAPTOP | 3,006 | 2,704 | 302 | |
| HP DESKTOP COMPUTER FOR OFFICE | 2,559 | 256 | 2,303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 23,894 | 23,894 | 0 | 0 |
| 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 | Amount |
|---|---|
| UNREALIZED LOSSES | 4,366,696 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP DUES | 647 | 78 | 0 | 569 |
| BROKERAGE MANAGEMENT FEES | 155,434 | 155,434 | 0 | 0 |
| INSURANCE | 7,103 | 0 | 0 | 7,103 |
| PARKING | 1,200 | 144 | 0 | 1,056 |
| DIRECTORS EXPENSES | 5,296 | 2,648 | 0 | 2,648 |
| MISCELLANEOUS EXPENSE | 1,156 | 589 | 0 | 568 |
| OFFICE EXPENSE | 10,722 | 1,287 | 0 | 9,435 |
| RENTAL EXP- ELECTRICITY OUTSIDE | 3,225 | 3,225 | 0 | 0 |
| RENTAL EXP- LOT SWEEPING | 5,618 | 5,618 | 0 | 0 |
| RENTAL EXP- LANDSCAPING | 8,704 | 8,704 | 0 | 0 |
| RENTAL EXP- INSURANCE | 23,756 | 23,756 | 0 | 0 |
| RENTAL EXP- ELECTRICITY INSIDE | 179 | 179 | 0 | 0 |
| RENTAL EXP- REPAIRS & MAINTENANCE | 9,575 | 9,575 | 0 | 0 |
| RENTAL EXP TENANT REPAIRS | 54,401 | 54,401 | 0 | 0 |
| RENTAL EXP- WATER & SEWER | 14,818 | 14,818 | 0 | 0 |
| RENTAL EXP - SECURITY EXPENSE | 12,360 | 12,360 | 0 | 0 |
| RENTAL EXP - FIRE SERVICE | 2,511 | 2,511 | 0 | 0 |
| RENTAL EXP - RUBBISH REMOVAL | 65 | 65 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEASING COMMISSION | 15,137 | 15,137 | 0 | 0 |
| MANAGEMENT FEES | 38,189 | 38,189 | 0 | 0 |
| PROFESSIONAL & CONSULTING FEES | 75,000 | 7,500 | 0 | 67,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 57,853 | 57,853 | 0 | 0 |
| FOREIGN INCOME TAXES | 16,791 | 16,791 | 0 | 0 |
| TAXES & LICENSES | 320 | 0 | 0 | 0 |
| FEDERAL EXCISE TAX | 23,109 | 0 | 0 | 0 |