| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 9,518 | 4,759 | 4,759 |
| 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 | 11,077 | 60.000000000000 | 5,317 | 5,317 | 16,394 | |
| LEASE COMMISSIONS | 2020-12-21 | 7,425 | 2,970 | 60.000000000000 | 1,485 | 1,485 | 4,455 |
| 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 | 913,481 | SL | 39.000000000000 | 148,132 | 148,132 | ||
| LAND | 2019-12-31 | 1,438,787 | L | 0 | 0 | ||||
| LAND IMPROVEMENTS | 2019-12-31 | 584,049 | 265,950 | 150DB | 15.000000000000 | 31,810 | 38,937 | ||
| LIGHTING | 2020-03-20 | 6,142 | 439 | SL | 39.000000000000 | 157 | 157 | ||
| LIGHTING | 2020-12-11 | 4,640 | 243 | SL | 39.000000000000 | 119 | 119 | ||
| ROOFING | 2020-10-16 | 27,582 | 1,561 | SL | 39.000000000000 | 707 | 707 | ||
| IMRPOVEMENTS | 2021-04-08 | 39,736 | 1,741 | SL | 39.000000000000 | 1,019 | 1,019 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| VALUE OF FOUNDATION ASSETS | FORM 990-PF, PART I AND X | THE FOUNDATION MAY RECEIVE ADDITIONAL ASSETS FROM PHYLLIS M. FRIAS MANAGEMENT TRUST (EIN #81-7074648) OF WHICH THE FOUNDATION IS A BENEFICIARY . THE ASSETS HAVE AN ESTIMATED VALUE OF $5.35M AND ARE EXPECTED TO BE RECEIVED BY THE FOUNDATION WITHIN THE NEXT 1-2 YEARS. SUCH ASSETS ARE BEING ADMINISTERED 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 ] NO |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 22,279,607 | 22,716,378 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 5,777,164 | 1,061,613 | 4,715,551 | |
| LAND | 1,438,787 | 0 | 1,438,787 | |
| LAND IMPROVEMENTS | 584,049 | 297,760 | 286,289 | |
| LIGHTING | 6,142 | 596 | 5,546 | |
| LIGHTING | 4,640 | 362 | 4,278 | |
| ROOFING | 27,582 | 2,268 | 25,314 | |
| LEASE COMMISSIONS | 26,587 | 16,394 | 10,193 | |
| LEASE COMMISSIONS | 7,425 | 4,455 | 2,970 | |
| IMRPOVEMENTS | 39,736 | 2,760 | 36,976 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 72,311 | 36,156 | 36,155 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER/SOFTWARE | 759 | 0 | 759 | |
| INVESTMENT MANAGEMENT FEE | 86,212 | 86,212 | 0 | |
| HOA DUES | 1,200 | 1,200 | 0 | |
| INSURANCE | 4,207 | 0 | 4,207 | |
| INSURANCE | 24,746 | 24,746 | 0 | |
| LEGAL & PROFESSIONAL | 85,412 | 85,412 | 0 | |
| ACCOUNTING | 9,003 | 9,003 | 0 | |
| REPAIRS | 121,920 | 121,920 | 0 | |
| PROPERTY TAXES | 65,529 | 65,529 | 0 | |
| UTILITIES | 108,674 | 108,674 | 0 | |
| CONTRACT SERVICES | 790 | 790 | 0 | |
| LANDSCAPING | 29,228 | 29,228 | 0 | |
| LICENSES & PERMITS | 350 | 350 | 0 | |
| SECURITY | 20,028 | 20,028 | 0 | |
| PEST CONTROL | 708 | 708 | 0 | |
| DUES & SUBSCRIPTIONS | 19 | 19 | 0 | |
| AMORTIZATION | 6,802 | 6,802 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 55,222 | 58,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 9,972 | 9,972 | 0 |