| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 37,325 | 18,662 | 18,662 |
| 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 | 16,394 | 60.000000000000 | 5,317 | 5,317 | 21,711 | |
| LEASE COMMISSIONS | 2020-12-21 | 7,425 | 4,455 | 60.000000000000 | 1,485 | 1,485 | 5,940 |
| 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 | 1,061,613 | SL | 39.000000000000 | 148,132 | 148,132 | ||
| LAND | 2019-12-31 | 1,438,787 | L | 0 | 0 | ||||
| LAND IMPROVEMENTS | 2019-12-31 | 584,049 | 297,760 | 150DB | 15.000000000000 | 28,629 | 38,937 | ||
| LIGHTING | 2020-03-20 | 6,142 | 596 | SL | 39.000000000000 | 157 | 157 | ||
| LIGHTING | 2020-12-11 | 4,640 | 362 | SL | 39.000000000000 | 119 | 119 | ||
| ROOFING | 2020-10-16 | 27,582 | 2,268 | SL | 39.000000000000 | 707 | 707 | ||
| IMRPOVEMENTS | 2021-04-08 | 39,736 | 2,760 | SL | 39.000000000000 | 1,019 | 1,019 | ||
| HVAC | 2021-09-03 | 17,430 | 1,024 | SL | 39.000000000000 | 447 | 447 | ||
| HVAC | 2022-09-16 | 14,567 | 483 | SL | 39.000000000000 | 374 | 374 | ||
| HVAC | 2023-08-14 | 22,558 | 217 | SL | 39.000000000000 | 578 | 578 | ||
| WATER MAIN | 2023-12-07 | 17,755 | 19 | SL | 39.000000000000 | 455 | 455 | ||
| BUILDING (HR BLDG) | 2016-01-03 | 1,112,711 | 205,661 | SL | 39.000000000000 | 28,531 | 28,531 | ||
| BUILDING IMPROVEMENTS | 2018-09-06 | 4,900 | 666 | SL | 39.000000000000 | 126 | 126 | ||
| LAND | 2016-10-31 | 487,289 | L | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| 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 | 21,770,850 | 22,191,115 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 5,777,164 | 1,209,745 | 4,567,419 | |
| LAND | 1,438,787 | 0 | 1,438,787 | |
| LAND IMPROVEMENTS | 584,049 | 326,389 | 257,660 | |
| LIGHTING | 6,142 | 753 | 5,389 | |
| LIGHTING | 4,640 | 481 | 4,159 | |
| ROOFING | 27,582 | 2,975 | 24,607 | |
| LEASE COMMISSIONS | 26,587 | 21,711 | 4,876 | |
| LEASE COMMISSIONS | 7,425 | 5,940 | 1,485 | |
| IMRPOVEMENTS | 39,736 | 3,779 | 35,957 | |
| HVAC | 17,430 | 1,471 | 15,959 | |
| HVAC | 14,567 | 857 | 13,710 | |
| HVAC | 22,558 | 795 | 21,763 | |
| WATER MAIN | 17,755 | 474 | 17,281 | |
| BUILDING (HR BLDG) | 1,112,711 | 234,192 | 878,519 | |
| BUILDING IMPROVEMENTS | 4,900 | 792 | 4,108 | |
| LAND | 487,289 | 0 | 487,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 480,241 | 240,121 | 240,120 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE EXPENSE - FEDERAL EXCISE TAX | 60,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER/SOFTWARE | 12,414 | 0 | 12,414 | |
| INVESTMENT MANAGEMENT FEE | 159,038 | 159,038 | 0 | |
| DUES & SUBSCRIPTIONS | 710 | 710 | 0 | |
| INSURANCE | 48,046 | 0 | 48,046 | |
| POSTAGE & SHIPPING | 80 | 0 | 80 | |
| OFFICE EXPENSE | 9,937 | 0 | 9,937 | |
| PARKING | 2,400 | 0 | 2,400 | |
| PAYROLL TAXES | 4,480 | 0 | 4,480 | |
| PAYROLL EXPENSE | 943 | 0 | 943 | |
| UTILITIES | 1,500 | 0 | 1,500 | |
| INSURANCE | 27,080 | 27,080 | 0 | |
| LEGAL & PROFESSIONAL | 51,745 | 51,745 | 0 | |
| ACCOUNTING | 5,476 | 5,476 | 0 | |
| REPAIRS | 74,821 | 74,821 | 0 | |
| PROPERTY TAXES | 70,770 | 70,770 | 0 | |
| UTILITIES | 110,620 | 110,620 | 0 | |
| CONTRACT SERVICES | 1,190 | 1,190 | 0 | |
| LANDSCAPING | 31,065 | 31,065 | 0 | |
| LICENSES & PERMITS | 513 | 513 | 0 | |
| SECURITY | 19,958 | 19,958 | 0 | |
| PEST CONTROL | 708 | 708 | 0 | |
| DUES & SUBSCRIPTIONS | 951 | 951 | 0 | |
| INSURANCE | 8,927 | 8,927 | 0 | |
| REPAIRS | 23,151 | 23,151 | 0 | |
| PROPERTY TAXES | 12,006 | 12,006 | 0 | |
| UTILITIES | 13,543 | 13,543 | 0 | |
| OFFICE EXPENSE | 1,183 | 1,183 | 0 | |
| DUES & SUBSCRIPTIONS | 289 | 289 | 0 | |
| LANDSCAPING | 2,849 | 2,849 | 0 | |
| LICENSES & PERMITS | 66 | 66 | 0 | |
| SECURITY | 7,585 | 7,585 | 0 | |
| CLEANING & MAINTENANCE | 12,480 | 12,480 | 0 | |
| AMORTIZATION | 6,802 | 6,802 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 58,346 | 59,796 |