| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 4,690 | 2,345 | 2,345 | 2,345 |
| SHOPPING CENTER - PORTALES | 225 | 225 | 225 |
| 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 RENEWAL (50%) | 2004-05-05 | 543 | 543 | 3.0000 | 543 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SHOPPING CENTER (50%) | 2004-06-26 | 364,785 | 182,787 | S/L | 39.0000 | 9,353 | 9,353 | 9,353 | |
| SPRINKLER SYSTEM (50%) | 2004-05-25 | 13,085 | 13,085 | S/L | 15.0000 | ||||
| LAND (50%) | 2004-06-26 | 60,000 | |||||||
| GAS/ELECTRIC UNIT (50%) | 2007-09-20 | 7,926 | 7,926 | S/L | 15.0000 | ||||
| GAS/ELECTRIC UNIT (50%) | 2007-10-01 | 7,926 | 7,926 | S/L | 15.0000 | ||||
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 5,815 | S/L | 15.0000 | ||||
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 5,815 | S/L | 15.0000 | ||||
| FENCE | 2007-08-12 | 1,182 | 1,182 | S/L | 15.0000 | ||||
| GAS/ELECTRIC UNIT (50%) | 2008-01-14 | 11,630 | 11,630 | S/L | 15.0000 | ||||
| AIR/HEAT UNIT (50%) | 2008-02-20 | 5,815 | 5,815 | S/L | 15.0000 | ||||
| CABINETS/MILLWORK | 2004-06-26 | 1,548 | 1,548 | S/L | 5.0000 | ||||
| MOLDINGS | 2004-06-26 | 1,004 | 1,004 | S/L | 5.0000 | ||||
| HVAC | 2004-06-26 | 3,666 | 3,666 | S/L | 5.0000 | ||||
| VCT | 2004-06-26 | 33,683 | 33,683 | S/L | 5.0000 | ||||
| SEALED CONCRETE | 2004-06-26 | 907 | 907 | S/L | 5.0000 | ||||
| FLOORING - CARPET | 2004-06-26 | 16,636 | 16,636 | S/L | 5.0000 | ||||
| QUARRY TILE | 2004-06-26 | 1,286 | 1,286 | S/L | 5.0000 | ||||
| WALL FINISHES | 2004-06-26 | 6,029 | 6,029 | S/L | 5.0000 | ||||
| RAISED WOOD PANELING | 2004-06-26 | 3,100 | 3,100 | S/L | 5.0000 | ||||
| INTERIOR WALLS | 2004-06-26 | 3,015 | 3,015 | S/L | 5.0000 | ||||
| FIRE EXTINGUISHER & CAB | 2004-06-26 | 1,218 | 1,218 | S/L | 5.0000 | ||||
| EMERGENCY LIGHTING | 2004-06-26 | 1,304 | 1,304 | S/L | 5.0000 | ||||
| COMMUNICATION/ELEC | 2004-06-26 | 11,221 | 11,221 | S/L | 5.0000 | ||||
| SECURITY / EXT. LIGHTING | 2004-06-26 | 1,321 | 1,321 | S/L | 5.0000 | ||||
| FRP WALL PANELS | 2004-06-26 | 814 | 814 | S/L | 5.0000 | ||||
| CANOPIES/AWNINGS/GUTTER | 2004-06-26 | 12,583 | 12,583 | S/L | 5.0000 | ||||
| OVERHEAD DOORS/DOCK ACC | 2004-06-26 | 407 | 407 | S/L | 5.0000 | ||||
| CEILING FANS | 2004-06-26 | 649 | 649 | S/L | 5.0000 | ||||
| MISC. STEEL PRODUCTS | 2004-06-26 | 1,492 | 1,492 | S/L | 5.0000 | ||||
| CLIMATE CONTROLLED VESTIBULE | 2004-06-26 | 6,056 | 6,056 | S/L | 5.0000 | ||||
| SURVEILANCE SYSTEM | 2004-06-26 | 2,194 | 2,194 | S/L | 5.0000 | ||||
| DOCK EQUIPMENT | 2004-06-26 | 1,531 | 1,531 | S/L | 7.0000 | ||||
| SITE PREPARATION | 2004-06-26 | 6,981 | 6,981 | S/L | 15.0000 | ||||
| TEMPORARY POWER | 2004-06-26 | 1,022 | 1,022 | S/L | 15.0000 | ||||
| SITE DRAINAGE | 2004-06-26 | 4,772 | 4,772 | S/L | 15.0000 | ||||
| PAVING/DRIVEWAYS/MISC FOUND | 2004-06-26 | 41,925 | 41,925 | S/L | 15.0000 | ||||
| EXTERIOR SIGNAGE | 2004-06-26 | 2,467 | 2,467 | S/L | 15.0000 | ||||
| PARKING LOT STRIPING/ BARRIERS | 2004-06-26 | 795 | 795 | S/L | 15.0000 | ||||
| SIDEWALKS / CURBS | 2004-06-26 | 2,899 | 2,899 | S/L | 15.0000 | ||||
| SECURITY LIGHTING POLES | 2004-06-26 | 1,670 | 1,670 | S/L | 15.0000 | ||||
| LOADING DOCK | 2004-06-26 | 1,020 | 1,020 | S/L | 15.0000 | ||||
| WINDSCREENS (50%) | 2009-01-21 | 1,015 | 1,015 | S/L | 5.0000 | ||||
| FLOORING (50%) | 2009-12-10 | 8,406 | 8,406 | S/L | 5.0000 | ||||
| HEATING A/C UNIT (50%) | 2009-03-12 | 9,850 | 9,850 | S/L | 5.0000 | ||||
| IMPROVEMENTS - GROCERY STORE (50%) | 2011-12-08 | 26,372 | 26,372 | S/L | 15.0000 | ||||
| REMODEL VACANT STORE | 2012-08-10 | 3,920 | 1,143 | S/L | 39.0000 | 101 | 101 | 101 | |
| IMPROVEMENTS -RESTROOM | 2016-04-15 | 8,664 | 6,498 | S/L | 15.0000 | 289 | 289 | 289 | |
| SPRINKLERS -50% | 2017-11-15 | 6,849 | 2,816 | S/L | 15.0000 | 456 | 456 | 456 | |
| TOLIETS - 50% | 2017-08-10 | 1,864 | 1,864 | S/L | 5.0000 | ||||
| GREASE TRAP -50% | 2017-12-14 | 9,027 | 3,661 | S/L | 15.0000 | 602 | 602 | 602 | |
| GREASE TRAP | 2018-02-16 | 24,390 | 9,485 | S/L | 15.0000 | 1,626 | 1,626 | 1,626 | |
| GYM BUILDOUT | 2020-01-01 | 31,310 | 17,891 | S/L | 7.0000 | 4,473 | 4,473 | 4,473 | |
| AWNING - GYM 50% | 2021-02-06 | 1,534 | 1,534 | 200DB | 5.0000 | ||||
| STORE BUILD OUT BURKES 50% | 2023-01-10 | 47,915 | 9,583 | S/L | 5.0000 | 9,583 | 9,583 | 9,583 | |
| STORE BUILD OUT BURKES 50% | 2023-01-10 | 27,720 | 1,848 | S/L | 15.0000 | 1,848 | 1,848 | 1,848 | |
| BUILDING - TACO BELL | 2011-03-31 | 239,070 | 76,453 | S/L | 39.0000 | 5,976 | 5,976 | 5,976 | |
| LAND - TACO BELL | 2011-03-31 | 892,529 | |||||||
| BUILDING - DEL TACO | 2011-04-01 | 153,005 | 48,611 | S/L | 39.0000 | 3,825 | 3,825 | 3,825 | |
| LAND - DEL TACO | 2011-04-01 | 828,777 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 259 SH ISHARES US TECHNOLOGY | 2017-03 | PURCHASE | 2024-02 | 34,406 | 8,666 | 25,740 | ||||
| 68 SH ISHARES US TECHNOLOGY | 2017-03 | PURCHASE | 2024-11 | 10,910 | 2,275 | 8,635 | ||||
| 103 SH ISHARES US FINANCIAL SERIVCES | 2017-03 | PURCHASE | 2024-11 | 11,627 | 5,503 | 6,124 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH STOCKS & MUTUAL FUNDS | 489,427 | 1,047,148 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDINGS, AND EQUIPMENT | 2,980,604 | 682,356 | 2,298,248 | 5,931,156 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TYLER ROAD LAND | AT COST | 474,061 | 1,131,541 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION COSTS | 16,855 | 16,855 | ||
| LEASE COSTS | 40,688 | 16,863 | 23,825 | 23,825 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM LLC | 564 | 564 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOPPING CENTER - PORTALES | ||||
| REPAIRS & MAINTENANCE | 5,645 | 5,645 | 5,645 | |
| INSURANCE | 25,343 | 25,343 | 25,343 | |
| UTILITIES | 517 | 517 | 517 | |
| PROPERTY TAXES | 9,308 | 9,308 | 9,308 | |
| LANDSCAPING | 1,850 | 1,850 | 1,850 | |
| TACO BELL PROPERTY | ||||
| BUSINESS LICENSE | 173 | 173 | 173 | |
| EXPENSES | ||||
| BANK CHARGES | 28 | 28 | 28 | |
| TYLER ROAD CLEAN UP | 2,483 | 2,483 | 2,483 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO / FROM PORTALES | 267,429 | 386,618 |
| DUE TO PORTALES | 127 | 145 |
| SECURITY DEPOSIT STORE | 3,850 | 3,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 676 | 676 | ||
| INVESTMENT FEES | 10,146 | 10,146 | 10,146 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - TYLER ROAD | 1,143 | 1,143 | 1,143 | |
| INTERNAL REVENUE SERVICE | 6,536 | 6,536 | 6,536 | |
| SECRETARY OF STATE | 25 | 25 | 25 |