| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Acosta Tax & Accounting Tax Preparation | 1,800 | 1,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Denny's | 2008-07-01 | 479,955 | 125,408 | SL | 39.000000000000 | 9,742 | 9,742 | ||
| LJS Port Richey | 2007-09-28 | 1,185,150 | 318,299 | SL | 39.000000000000 | 24,499 | 24,499 | ||
| TGI Fridays | 2008-07-25 | 2,754,706 | 703,983 | SL | 39.000000000000 | 56,507 | 56,507 | ||
| Tire Kingdom | 2009-04-01 | 402,652 | 120,879 | SL | 39.000000000000 | 10,325 | 10,325 | ||
| Macaroni Grill | 2010-12-29 | 1,404,377 | 289,280 | SL | 39.000000000000 | 3,601 | 28,808 | ||
| Fred's TI | 2015-08-01 | 115,000 | 21,082 | SL | 15.000000000000 | 3,833 | 3,833 | ||
| Tenant Improvements | 2017-02-01 | 6,429 | 639 | SL | 39.000000000000 | 165 | 165 | ||
| Tenant Improvements 2018 | 2018-06-01 | 81,975 | 9,073 | SL | 15.000000000000 | 5,832 | 5,832 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Macaroni Grill | 2010-12 | 2021-02 | 1,550,000 | 1,404,377 | 84,603 | 353,901 | 292,881 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab - Equities | 6,815,329 | 11,454,326 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Charles Schwab - Exchange Traded Funds | 226,909 | 194,250 | |
| Charles Schwab - Other Assests | 232,646 | 219,600 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Dennys | 383,964 | 135,150 | 248,814 | |
| LJS Port Richey | 948,120 | 342,798 | 605,322 | |
| T.G.I. Fridays | 2,203,765 | 760,490 | 1,443,275 | |
| Tire Kingdom | 402,652 | 131,204 | 271,448 | |
| Macaroni Grill | 1,123,502 | 318,088 | 805,414 | |
| Tenant Improvements | 121,429 | 14,905 | 106,524 | |
| Tenant Improvements | 81,975 | 804 | 81,171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Baker Law Legal Fees | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rental Expenses | 82,838 | 82,838 | ||
| Bank Service Charges | 30 | 30 | ||
| Postage | 221 | 221 | ||
| Computer Software | 478 | |||
| Admin Support | 1,718 | 1,718 |
| Description | Amount |
|---|---|
| Unrealized Gains/Losses | 2,974,979 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unrealized Gain/Loss | 1,380,756 | 1,380,756 |
| Security Deposits | 40,000 | 40,000 |
| Other Escrow | -60,000 | -60,000 |
| Insurance Escrow | 303 | 3,934 |
| Real Estate Tax Escrow | 10,541 | 0 |
| Sales Tax Payable | 0 | 15,656 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charles Schwab Investment Fees | 73,053 | 73,053 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Paid | 16,616 | 16,616 | ||
| Excise Tax | 9,904 | 9,904 |