| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VINCENT BERLANGA | 2,295 | 1,147 | 1,148 | |
| BDO | 8,600 | 4,300 | 4,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1711 TRINITY LAND | 2008-01-01 | 23,180 | L | ||||||
| 1711 TRINITY BLDG | 2008-01-01 | 339,730 | 130,302 | SL | 39 | 5,807 | 5,807 | 5,807 | |
| 1711 TRINITY BLDG | 2008-01-01 | 7,750 | 2,976 | SL | 39 | 132 | 132 | 132 | |
| 1711 TRINITY BLDG | 2008-06-01 | 100,746 | 37,561 | SL | 39 | 1,722 | 1,722 | 1,722 | |
| 1711 TRINITY BLDG | 2009-10-19 | 997 | 343 | SL | 39 | 17 | 17 | 17 | |
| 1711 TRINITY BLDG | 2009-01-16 | 94 | 28 | SL | 39 | 2 | 2 | 2 | |
| 1711 TRINITY BLDG | 2009-01-30 | 206 | 70 | SL | 39 | 4 | 4 | 4 | |
| 1711 TRINITY BLDG | 2009-09-22 | 346 | 120 | SL | 39 | 6 | 6 | 6 | |
| 1711 TRINITY SIGNS | 2010-03-19 | 3,326 | 3,326 | SL | 7 | ||||
| TEAMABILITY IMPRV | 2010-03-22 | 5,883 | 1,931 | SL | 39 | 101 | 101 | 101 | |
| 5727 IH 10 LAND | 2010-09-01 | 80,719 | L | ||||||
| 5727 IH 10 BLDG | 2010-09-01 | 238,184 | 75,065 | SL | 39 | 6,107 | 6,107 | 6,107 | |
| FURNITURE | 2008-04-30 | 1,084 | 1,084 | SL | 7 | ||||
| SONY CAMCORDER | 2008-10-07 | 357 | 357 | SL | 5 | ||||
| KONICA COPIER | 2009-11-03 | 6,850 | 6,850 | SL | 5 | ||||
| 410 BUILDING | 2011-04-01 | 146,866 | 44,097 | M39 | 628 | ||||
| 410 BLDG IMPROVMT | 2011-05-15 | 13,553 | 4,060 | SL | 39 | 58 | 58 | 58 | |
| 410 LAND | 2011-04-01 | 47,350 | L | ||||||
| 410 BLDG IMPRV | 2017-05-15 | 13,982 | 2,034 | SL | 39 | 60 | 60 | 60 | |
| 101 HVAC | 2020-02-27 | 9,586 | M15 | ||||||
| 102 ROGERS GENERAL | 2020-03-04 | 8,380 | M15 | ||||||
| 103 EQUIPMENT ADT | 2020-04-04 | 7,448 | M5 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BMW BK NA CD 0.300% | 0 | 0 |
| BANKUNITED CD (C30D) 0.450% | 235,000 | 231,710 |
| FNB KANSAS CD (C20) | 185,000 | 172,178 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR PRODUCTS & CHEM INC | 14,821 | 25,463 |
| ALTRIA GROUP INC | 0 | 0 |
| AMERICAN ELECTRIC POWER COMPAN | 18,052 | 18,681 |
| AMGEN INC | 0 | 0 |
| BANK OF NEW YORK MELLON CORP | 20,775 | 25,661 |
| BLACKSTONE INC | 22,003 | 30,243 |
| BRISTOL MYERS SQUIBB | 19,947 | 17,035 |
| BROADCOM INC | 18,237 | 78,138 |
| CHEVRON CORPORATION | 21,975 | 29,683 |
| CIGNA CORPORATION | 22,494 | 32,341 |
| CISCO SYSTEMS INC | 20,848 | 24,401 |
| CME GROUP INC | 21,890 | 24,640 |
| COCA COLA CO | 21,023 | 28,110 |
| COMCAST CORP. CLASS A | 24,732 | 35,606 |
| CORNING INCORPORATED | 18,758 | 15,103 |
| CROWN CASTLE INTL CORP | 0 | 0 |
| CUMMINS INC | 27,819 | 28,748 |
| DIGITAL REALTY TRUST INC | 18,976 | 26,647 |
| DOMINION ENERGY INC | 0 | 0 |
| EMERSON ELECTRIC COMP | 23,966 | 34,552 |
| GENUINE PARTS CO | 19,760 | 29,224 |
| HASBRO INC | 21,886 | 12,918 |
| HOME DEPOT INC | 14,022 | 24,605 |
| JOHNSON & JOHNSON | 15,547 | 19,122 |
| JPMORGAN CHASE & CO | 24,683 | 38,272 |
| LOCKHEED MARTIN CORP | 22,584 | 25,381 |
| MCDONALDS CORP | 15,940 | 29,354 |
| MERICK & CO INC | 12,844 | 24,748 |
| MICROSOFT CORPORATION | 9,953 | 40,988 |
| PEPSICO INC | 14,325 | 22,589 |
| PFIZER INC | 22,142 | 17,476 |
| PIONEER NATURAL RESOURCES CO | 10,178 | 11,244 |
| PNC FINANCIAL SERVICES GROUP | 22,001 | 21,679 |
| PUBLIC SERV ENTERPRISE GRP INC | 17,736 | 21,708 |
| QUALCOMM INC | 20,905 | 35,434 |
| STARBUCKS CORP | 27,581 | 28,707 |
| TARGET CORP | 20,501 | 20,224 |
| TEXAS INSTRUMENTS | 16,798 | 29,830 |
| TRUIST FINANCIAL CORP COM | 0 | 0 |
| UNITED PARCEL SERVICE | 18,039 | 25,786 |
| US BANCORP DEL COM NEW | 16,261 | 19,779 |
| VERIZON COMMUNICATIONS | 19,471 | 14,778 |
| WEC ENERGY GROUP INC | 14,005 | 13,804 |
| ASTRAZENECA PLC-SPONS ADR | 24,812 | 31,924 |
| BCE INC | 19,578 | 16,225 |
| BRITISH AMERICAN TOB SP ADR | 21,105 | 18,775 |
| ENBRIDGE INC | 12,744 | 14,660 |
| NESTLE SA-SPONS ADR | 12,195 | 18,073 |
| SEAGATE TECHNOLOGY PLC | 0 | 0 |
| SUN LIFE FINANCIAL INC | 19,513 | 24,582 |
| UNILEVER PLC-SPONS ADR | 16,770 | 14,786 |
| VODAFONE GROUP PLC | 30,039 | 15,921 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1711 TRINITY LAND | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY BLDG | ||||
| 1711 TRINITY SIGNS | ||||
| TEAMABILITY IMPRV | ||||
| 5727 IH 10 LAND | 80,719 | 80,719 | ||
| 5727 IH 10 BLDG | 238,184 | 81,172 | 157,012 | |
| 410 BUILDING | ||||
| 410 BLDG IMPROVMT | ||||
| 410 LAND | ||||
| 410 BLDG IMPRV |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| N/R - MAC | AT COST | 7,117,142 | 7,117,142 |
| MAC TENANT FINISH OUT PMT | AT COST | 0 | 0 |
| N/R - DR SPONSEL | AT COST | 189,723 | 189,723 |
| N/R - SA LIGHTHOUSE | AT COST | 47,789 | 47,789 |
| N/R - HAPPY OHANA | AT COST | 285,381 | 285,381 |
| N/R - MII | AT COST | 5,500,660 | 5,500,660 |
| EARNEST MONEY | AT COST | 1,000 | 1,000 |
| A/R - ARPA-MW UPDATES | AT COST | 1,146,869 | 1,146,869 |
| A/R - AAPA-PPECC | 116,019 | 116,019 | |
| A/R - DAPHNE | 765,000 | 765,000 | |
| A/R - MW | 175,000 | 175,000 | |
| N/R C/R HERNANDEZ | 403,020 | 403,020 | |
| N/R NEST | 845,904 | 845,904 | |
| REC - MAC MGMT | 0 | 0 | |
| REC - MAC TENANT FINISH OUT PM | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | ||||
| SONY CAMCORDER | ||||
| KONICA COPIER |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL; BOURLAND & RONALD | 51,784 | 25,892 | 25,892 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CIP-PPECC(NEST) | 0 | 61,470 | 61,470 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC SERVICE ANNOUNCEMENTS | 376,890 | 376,890 | ||
| OFFICE/SUPPLIES | 66,948 | 66,948 | ||
| REPAIRS/MAINTENANCE EXPENSES | 80,729 | 80,729 | ||
| EVENT EXPENSE | 66,523 | 66,523 | ||
| UTILITIES | 3,788 | 3,788 | ||
| PRINTING EXPENSE | 16,093 | 16,093 | ||
| BANK CHARGES | 163 | 163 | ||
| EQUIPMENT RENTAL | 2,673 | 2,673 | ||
| DOMAIN EXPENSE | 30,267 | 30,267 | ||
| DUES EXPENSE | 1,000 | 1,000 | ||
| RENT EXPENSE | 57,819 | 57,819 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GALA REVENUE | 280,543 | ||
| Reimb Tenant Fo Blue SPRIG | 22,382 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | -7,263 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,500 | 1,500 |
| PAY TO MAC | 1,969,613 | 590,453 |
| PAY TO MAC-MW | 0 | 955,000 |
| PAY TO MAC MGMT | 0 | 19,585 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDUCIARY FEES - BROADWAY BANK | 2,823 | 2,823 | ||
| OTHER PROFESSIONAL FEES | 119,047 | 119,047 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 24,617 | 19,694 | 4,923 | |
| FOREIGN TAX EXPENSE | 1,128 | 1,128 | ||
| EXCISE TAX | 4,400 |