| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 104,769 | 10,477 | 0 | 94,292 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 2017-08-23 | 46,584 | 7,613 | SL | 39.000000000000 | 1,194 | 1,194 | 1,194 | |
| 1102- MRM PARKING LOT | 2019-05-31 | 11,500 | 11,500 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-FLOWER SHOP DEMO | 2019-07-30 | 6,738 | 6,738 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-11-18 | 50,601 | 50,601 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-11 | 51,032 | 51,032 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 1102-BUILDING IMPROVEMENT | 2019-12-26 | 58,191 | 58,191 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| M66 - POS SYSTEM | 2018-11-01 | 37,809 | 37,809 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENT | 2018-11-01 | 6,000 | 789 | SL | 39.000000000000 | 154 | 0 | 154 | |
| ARCHITECTURAL DESIGN | 2018-11-01 | 18,006 | 2,368 | SL | 39.000000000000 | 462 | 0 | 462 | |
| BULIDING SIGNS | 2018-11-01 | 93,810 | 12,326 | SL | 39.000000000000 | 2,405 | 0 | 2,405 | |
| CONSTRUCTION | 2018-11-01 | 3,827,796 | 503,028 | SL | 39.000000000000 | 98,149 | 0 | 98,149 | |
| SOLIDED DISH TABLE | 2018-11-01 | 5,965 | 5,965 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CONVECTION OVEN | 2018-11-01 | 15,750 | 15,750 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PANETARY MIXER | 2018-11-01 | 9,818 | 9,818 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| WALK IN US COOLER | 2018-11-01 | 22,194 | 22,194 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| WALK IN US COOLER | 2018-11-01 | 16,017 | 16,017 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| DISHMACHINES | 2018-11-01 | 6,511 | 6,511 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 3 SECTION SOFAS | 2018-11-01 | 25,320 | 25,320 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ESPRESSO MACHINE | 2018-11-01 | 5,000 | 5,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| DUCTWORK & STAINLE | 2018-11-01 | 53,716 | 7,057 | SL | 39.000000000000 | 1,377 | 0 | 1,377 | |
| MRM FIXTURE AND FI | 2018-11-01 | 162,833 | 21,398 | SL | 39.000000000000 | 4,175 | 0 | 4,175 | |
| KOLD LOCKER-INDO | 2018-11-01 | 7,273 | 7,273 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FREEZER | 2018-11-01 | 6,441 | 6,441 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| UNDERBAR GLASSWASH | 2018-11-01 | 6,622 | 6,622 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OPEN AIR MERCHANDI | 2018-11-01 | 5,496 | 5,496 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PRODUCE OPEN MERCH | 2018-11-01 | 5,303 | 5,303 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| RECTANGULAR TABLE | 2018-11-01 | 372 | 372 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2018-11-01 | 43,666 | 5,740 | SL | 39.000000000000 | 1,120 | 0 | 1,120 | |
| PATIO ENCLOSURE | 2019-09-24 | 39,399 | 39,399 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| DOWNSPOUT IMPROVEMENT | 2019-12-17 | 11,750 | 11,750 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| ARCHITECTURAL DESIGN | 2019-02-26 | 3,865 | 483 | SL | 39.000000000000 | 99 | 0 | 99 | |
| ARCHITECTURAL DESIGN | 2019-03-08 | 2,040 | 249 | SL | 39.000000000000 | 52 | 0 | 52 | |
| ARCHITECTURAL DESIGN | 2019-06-07 | 12,799 | 1,490 | SL | 39.000000000000 | 328 | 0 | 328 | |
| ARCHITECTURAL DESIGN | 2019-08-07 | 6,185 | 696 | SL | 39.000000000000 | 159 | 0 | 159 | |
| ARCHITECTURAL DESIGN | 2019-10-11 | 6,800 | 732 | SL | 39.000000000000 | 174 | 0 | 174 | |
| CONSTRUCTION | 2019-06-18 | 7,460 | 868 | SL | 39.000000000000 | 191 | 0 | 191 | |
| ACCUREX EQUIPMENT | 2019-02-25 | 35,202 | 35,202 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-03 | 6,400 | 5,278 | SL | 5.000000000000 | 1,122 | 0 | 0 | |
| DEMO KITCHEN EQUIP | 2019-03-04 | 2,285 | 2,285 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TI ALLOWANCE | 2019-01-18 | 6,400 | 814 | SL | 39.000000000000 | 164 | 0 | 164 | |
| TI ALLOWANCE | 2019-09-13 | 733 | 81 | SL | 39.000000000000 | 19 | 0 | 19 | |
| M66- PATIO CHAIRS | 2019-05-28 | 8,843 | 8,843 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| M66-SECURITY CAM | 2019-10-31 | 20,217 | 20,217 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| K66-4 LOVE SEATS | 2016-04-01 | 1,510 | 1,510 | SL | 7.000000000000 | 0 | 0 | 0 | |
| K66-2 SOFAS | 2016-05-02 | 1,500 | 1,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 2020-12-30 | 215,889 | 150DB | 15.000000000000 | 0 | 0 | 14,393 | ||
| 1124-DISH MACHINE | 2020-01-06 | 1,275 | 200DB | 7.000000000000 | 0 | 0 | 182 | ||
| 1124-TENANT IMPROVEMENT | 2020-12-09 | 3,880 | 150DB | 15.000000000000 | 0 | 0 | 259 | ||
| 1102-BUILDING IMPROVEMENT | 2020-12-30 | 905,040 | 150DB | 15.000000000000 | 0 | 60,336 | 60,336 | ||
| M66-CAMERA INSTALLATION | 2020-01-14 | 10,000 | 200DB | 7.000000000000 | 0 | 0 | 1,429 | ||
| M66-INDOOR AND OUTDOOR DOMES | 2020-05-20 | 17,327 | SL | 7.000000000000 | 0 | 0 | 2,475 | ||
| M66-POS SYSTEM | 2020-06-22 | 777 | 200DB | 5.000000000000 | 0 | 0 | 155 | ||
| MRM BUILDING SIGNS | 2020-07-17 | 40,803 | 150DB | 20.000000000000 | 0 | 0 | 2,040 | ||
| 1102 S LEWIS BUILDING | 2020-01-01 | 269 | 28 | SL | 39.000000000000 | 7 | 7 | 7 | |
| 1102-LAND | 2019-12-31 | 60,200 | NC | 0 % | 0 | 0 | 0 | ||
| 1124-LAND | 2019-12-31 | 542,834 | NC | 0 % | 0 | 0 | 0 | ||
| 1102-BUILDING IMPROVEMENT | 2019-12-31 | 50 | 18 | 150DB | 15.000000000000 | 3 | 3 | 3 | |
| ARCHITECTURAL DESIGN | 2019-12-31 | 61,927 | 6,352 | SL | 39.000000000000 | 1,588 | 0 | 1,588 | |
| FURNITURE AND EQUIPMENT | 2019-12-31 | 53,715 | 7,812 | SL | 27.500000000000 | 1,953 | 0 | 1,953 | |
| CONSTRUCTION | 2019-12-31 | 11,978 | 1,228 | SL | 39.000000000000 | 307 | 0 | 307 | |
| CONVECTION OVEN | 2018-11-01 | 451 | 451 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 1124 -MRM SIGN | 2021-10-03 | 2,181 | 1,227 | 200DB | 7.000000000000 | 273 | 0 | 312 | |
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 2021-09-20 | 4,859 | 1,120 | 150DB | 15.000000000000 | 374 | 324 | 324 | |
| 1102-BUILDING IMPROVEMENT MRM MURAL | 2021-11-13 | 4,266 | 983 | 150DB | 15.000000000000 | 328 | 284 | 284 | |
| 1124-CURDS AND WHEY DECALS | 2021-05-28 | 315 | 73 | 150DB | 15.000000000000 | 24 | 0 | 21 | |
| 1124-INFO BOOTH | 2021-07-01 | 2,300 | 531 | 150DB | 15.000000000000 | 177 | 0 | 153 | |
| 1124-POINT OF SALE ELECTRIC WORK | 2021-07-12 | 642 | 148 | 150DB | 15.000000000000 | 49 | 0 | 43 | |
| 1124-OUTDOOR FREEZER | 2021-08-17 | 36,328 | 8,373 | 150DB | 15.000000000000 | 2,796 | 0 | 2,422 | |
| 1124-KITCHEN 66 REMODEL | 2021-08-19 | 1,512 | 349 | 150DB | 15.000000000000 | 116 | 0 | 101 | |
| 1124-HANING PENDANT LIGHTS | 2021-09-21 | 163 | 38 | 150DB | 15.000000000000 | 13 | 0 | 11 | |
| 1124-REMODEL OF FRONT COUNTER | 2021-09-28 | 5,200 | 1,199 | 150DB | 15.000000000000 | 400 | 0 | 347 | |
| 1124-ELECTRIC WORK | 2021-10-04 | 1,075 | 248 | 150DB | 15.000000000000 | 83 | 0 | 72 | |
| 1124-SIGNS DECALS | 2021-11-05 | 365 | 84 | 150DB | 15.000000000000 | 28 | 0 | 24 | |
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 2021-04-15 | 5,585 | 3,143 | 200DB | 7.000000000000 | 698 | 0 | 798 | |
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 2021-08-04 | 13,580 | 7,641 | 200DB | 7.000000000000 | 1,697 | 0 | 1,940 | |
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 2021-04-15 | 725 | 167 | 150DB | 15.000000000000 | 56 | 0 | 48 | |
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 2021-04-15 | 3,460 | 798 | 150DB | 15.000000000000 | 266 | 0 | 231 | |
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 2021-04-15 | 784 | 181 | 150DB | 15.000000000000 | 60 | 0 | 52 | |
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 2021-04-22 | 1,250 | 289 | 150DB | 15.000000000000 | 96 | 0 | 83 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 1,250 | 289 | 150DB | 15.000000000000 | 96 | 0 | 83 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 2021-04-30 | 775 | 179 | 150DB | 15.000000000000 | 60 | 0 | 52 | |
| 1124 - ELITE SYSTEM | 2021-02-25 | 2,228 | 514 | 150DB | 15.000000000000 | 171 | 0 | 149 | |
| 1124-CABINETS | 2021-04-26 | 13,160 | 3,033 | 150DB | 15.000000000000 | 1,013 | 0 | 877 | |
| M66 - ELITE SYSTEMS | 2022-06-21 | 5,189 | 200DB | 7.000000000000 | 0 | 0 | 741 | ||
| M66 - REGENCY WORK TABLE. AVANTCO DOUBLE OVERSHELF, REFRIGERATED SANDW | 2022-02-22 | 5,000 | 200DB | 7.000000000000 | 0 | 0 | 714 | ||
| K66 - DOUGH SHEETER | 2018-07-05 | 2,510 | 1,434 | 200DB | 7.000000000000 | 717 | 0 | 359 | |
| 1124 - NEON SIGN | 2022-05-19 | 4,643 | 200DB | 7.000000000000 | 0 | 0 | 663 | ||
| 1124 - PLUG | 2022-01-01 | 5,293 | 200DB | 7.000000000000 | 0 | 0 | 756 | ||
| 1102-BUILDING IMPROVEMENT | 2023-05-18 | 2,980 | 30 | 150DB | 15.000000000000 | 57 | 199 | 199 | |
| 1124 - CUSTOM DOORS | 2023-11-30 | 14,952 | 150 | 150DB | 15.000000000000 | 284 | 0 | 997 | |
| 1124 - BUILDING IMPROVEMENTS | 2023-08-31 | 34,435 | 344 | 150DB | 15.000000000000 | 654 | 0 | 2,296 | |
| M66 - TABLES | 2023-05-17 | 6,008 | 172 | 200DB | 7.000000000000 | 294 | 0 | 858 | |
| M66 - NVR SECURITY | 2023-07-01 | 2,610 | 75 | 200DB | 7.000000000000 | 128 | 0 | 373 | |
| M66 - FURNITURE & FIXTURES | 2023-08-01 | 1,796 | 51 | 200DB | 7.000000000000 | 88 | 0 | 257 | |
| M66 - SILENT DISCO SYSTEM | 2023-08-01 | 3,847 | 110 | 200DB | 7.000000000000 | 188 | 0 | 550 | |
| M66 - MINI GOLF DESIGNS | 2023-10-30 | 6,000 | 171 | 200DB | 7.000000000000 | 294 | 0 | 857 | |
| M66 - CUSHIONS | 2023-12-31 | 4,734 | 135 | 200DB | 7.000000000000 | 232 | 0 | 676 | |
| M66 - POS SYSTEM | 2023-02-01 | 4,289 | 172 | 200DB | 5.000000000000 | 274 | 0 | 858 | |
| K66 - SECURITY CAGES | 2023-01-05 | 2,033 | 58 | 200DB | 7.000000000000 | 100 | 0 | 290 | |
| K66 - SINGLE CONVECTION OVEN | 2023-03-30 | 4,311 | 43 | SL | 10.000000000000 | 86 | 0 | 431 | |
| 1102-BUILDING IMPROVEMENT | 2024-12-01 | 12,874 | 150DB | 15.000000000000 | 7,982 | 72 | 72 | ||
| 1124 - FURNITURE & FIXTURES | 2024-09-27 | 12,761 | 200DB | 7.000000000000 | 8,386 | 0 | 456 | ||
| 1124-BUILDING IMPROVEMENTS (AWNINGS) | 2024-02-14 | 8,089 | 150DB | 15.000000000000 | 5,015 | 0 | 494 | ||
| 1124-BUILDING IMPROVEMENTS (MAGIC REFRIGERATION) | 2024-04-25 | 931 | 150DB | 15.000000000000 | 578 | 0 | 41 | ||
| 1124-BUILDING IMPROVEMENTS (REMODEL) | 2024-04-29 | 357 | 150DB | 15.000000000000 | 221 | 0 | 16 | ||
| 1124-BUILDING IMPROVEMENTS (REMODEL) | 2024-05-05 | 4,155 | 150DB | 15.000000000000 | 2,576 | 0 | 185 | ||
| 1124-BUILDING IMPROVEMENTS (PLUMBING) | 2024-09-01 | 2,875 | 150DB | 15.000000000000 | 1,783 | 0 | 64 | ||
| M66 - F&F - STREET FACTOR MEDIA | 2024-03-27 | 60,000 | 200DB | 7.000000000000 | 39,429 | 0 | 6,429 | ||
| M66 - F&F - COUPLE OF PUTS | 2024-04-01 | 4,000 | 200DB | 7.000000000000 | 2,629 | 0 | 429 | ||
| M66 - F&F - COUPLE OF PUTS | 2024-07-15 | 2,000 | 200DB | 7.000000000000 | 1,314 | 0 | 143 | ||
| M66 - F&F - STREET FACTOR MEDIA | 2024-07-15 | 60,000 | 200DB | 7.000000000000 | 39,429 | 0 | 4,286 | ||
| M66 - F&F - AMUNDSEN KITCHEN | 2024-10-10 | 3,393 | 200DB | 7.000000000000 | 2,230 | 0 | 121 | ||
| M66 - SIGNAGE - CLAUDE NEON SIGNS | 2024-02-20 | 11,899 | SL | 39.000000000000 | 267 | 0 | 267 | ||
| M66 - SIGNAGE - HOUCHIN ELECTRIC | 2024-08-30 | 2,934 | SL | 39.000000000000 | 28 | 0 | 28 | ||
| M66 - SIGNAGE - CLAUDE NEON SIGNS | 2024-09-01 | 12,197 | SL | 39.000000000000 | 91 | 0 | 91 | ||
| M66 - SIGNAGE - OUTDOOR ORCHESTRATORS | 2024-09-05 | 461 | SL | 39.000000000000 | 3 | 0 | 3 | ||
| K66 - FRIDGE, RANGE, & WORK TABLE | 2024-07-12 | 7,597 | 200DB | 5.000000000000 | 5,166 | 0 | 760 | ||
| K66 - ADS CORNER MACHINE | 2024-07-16 | 6,687 | 200DB | 5.000000000000 | 4,547 | 0 | 557 | ||
| K66 - KITCHEN EQUIPMENT | 2024-08-15 | 129 | 200DB | 5.000000000000 | 87 | 0 | 11 | ||
| K66 - KITCHEN EQUIPMENT | 2024-10-24 | 586 | 200DB | 5.000000000000 | 399 | 0 | 20 | ||
| K66 - KITCHEN EQUIPMENT | 2024-12-16 | 369 | 200DB | 5.000000000000 | 251 | 0 | 0 | ||
| K66 - 2 GAS FRYERS | 2024-10-16 | 3,874 | 200DB | 7.000000000000 | 2,545 | 0 | 92 | ||
| K66 - WEBSTAURANTS STORE | 2024-10-24 | 333 | 200DB | 7.000000000000 | 219 | 0 | 8 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1102 S LEWIS BUILDING | 46,584 | 8,807 | 37,777 | |
| 1102- MRM PARKING LOT | 11,500 | 11,500 | 0 | |
| 1102-FLOWER SHOP DEMO | 6,738 | 6,738 | 0 | |
| 1102-BUILDING IMPROVEMENT | 50,601 | 50,601 | 0 | |
| 1102-BUILDING IMPROVEMENT | 51,032 | 51,032 | 0 | |
| 1102-BUILDING IMPROVEMENT | 58,191 | 58,191 | 0 | |
| 1102-BUILDING IMPROVEMENT | 905,040 | 905,040 | 0 | |
| 1102 S LEWIS BUILDING | 269 | 35 | 234 | |
| 1102-LAND | 60,200 | 0 | 60,200 | |
| 1124-LAND | 542,834 | 0 | 542,834 | |
| 1102-BUILDING IMPROVEMENT | 50 | 21 | 29 | |
| 1102-BUILDING IMPROVEMENT MURAL SUPPLIES | 4,859 | 1,494 | 3,365 | |
| 1102-BUILDING IMPROVEMENT MRM MURAL | 4,266 | 1,311 | 2,955 | |
| 1102-BUILDING IMPROVEMENT | 2,980 | 2,471 | 509 | |
| 1102-BUILDING IMPROVEMENT | 12,874 | 7,982 | 4,892 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| M66 - POS SYSTEM | 37,809 | 37,809 | 0 | |
| BUILDING IMPROVEMENT | 6,000 | 943 | 5,057 | |
| ARCHITECTURAL DESIGN | 18,006 | 2,830 | 15,176 | |
| BULIDING SIGNS | 93,810 | 14,731 | 79,079 | |
| CONSTRUCTION | 3,827,796 | 601,177 | 3,226,619 | |
| SOLIDED DISH TABLE | 5,965 | 5,965 | 0 | |
| CONVECTION OVEN | 15,750 | 15,750 | 0 | |
| PANETARY MIXER | 9,818 | 9,818 | 0 | |
| WALK IN US COOLER | 22,194 | 22,194 | 0 | |
| WALK IN US COOLER | 16,017 | 16,017 | 0 | |
| DISHMACHINES | 6,511 | 6,511 | 0 | |
| 3 SECTION SOFAS | 25,320 | 25,320 | 0 | |
| ESPRESSO MACHINE | 5,000 | 5,000 | 0 | |
| DUCTWORK & STAINLE | 53,716 | 8,434 | 45,282 | |
| MRM FIXTURE AND FI | 162,833 | 25,573 | 137,260 | |
| KOLD LOCKER-INDO | 7,273 | 7,273 | 0 | |
| FREEZER | 6,441 | 6,441 | 0 | |
| UNDERBAR GLASSWASH | 6,622 | 6,622 | 0 | |
| OPEN AIR MERCHANDI | 5,496 | 5,496 | 0 | |
| PRODUCE OPEN MERCH | 5,303 | 5,303 | 0 | |
| RECTANGULAR TABLE | 372 | 372 | 0 | |
| TI ALLOWANCE | 43,666 | 6,860 | 36,806 | |
| PATIO ENCLOSURE | 39,399 | 39,399 | 0 | |
| DOWNSPOUT IMPROVEMENT | 11,750 | 11,750 | 0 | |
| ARCHITECTURAL DESIGN | 3,865 | 582 | 3,283 | |
| ARCHITECTURAL DESIGN | 2,040 | 301 | 1,739 | |
| ARCHITECTURAL DESIGN | 12,799 | 1,818 | 10,981 | |
| ARCHITECTURAL DESIGN | 6,185 | 855 | 5,330 | |
| ARCHITECTURAL DESIGN | 6,800 | 906 | 5,894 | |
| CONSTRUCTION | 7,460 | 1,059 | 6,401 | |
| ACCUREX EQUIPMENT | 35,202 | 35,202 | 0 | |
| TI ALLOWANCE | 6,400 | 6,400 | 0 | |
| DEMO KITCHEN EQUIP | 2,285 | 2,285 | 0 | |
| TI ALLOWANCE | 6,400 | 978 | 5,422 | |
| TI ALLOWANCE | 733 | 100 | 633 | |
| M66- PATIO CHAIRS | 8,843 | 8,843 | 0 | |
| M66-SECURITY CAM | 20,217 | 20,217 | 0 | |
| K66-4 LOVE SEATS | 1,510 | 1,510 | 0 | |
| K66-2 SOFAS | 1,500 | 1,500 | 0 | |
| 1124-BUILDING IMRPOVEMENT | 215,889 | 215,889 | 0 | |
| 1124-DISH MACHINE | 1,275 | 1,275 | 0 | |
| 1124-TENANT IMPROVEMENT | 3,880 | 3,880 | 0 | |
| M66-CAMERA INSTALLATION | 10,000 | 10,000 | 0 | |
| M66-INDOOR AND OUTDOOR DOMES | 17,327 | 17,327 | 0 | |
| M66-POS SYSTEM | 777 | 777 | 0 | |
| MRM BUILDING SIGNS | 40,803 | 40,803 | 0 | |
| ARCHITECTURAL DESIGN | 61,927 | 7,940 | 53,987 | |
| FURNITURE AND EQUIPMENT | 53,715 | 9,765 | 43,950 | |
| CONSTRUCTION | 11,978 | 1,535 | 10,443 | |
| CONVECTION OVEN | 451 | 451 | 0 | |
| 1124 -MRM SIGN | 2,181 | 1,500 | 681 | |
| 1124-CURDS AND WHEY DECALS | 315 | 97 | 218 | |
| 1124-INFO BOOTH | 2,300 | 708 | 1,592 | |
| 1124-POINT OF SALE ELECTRIC WORK | 642 | 197 | 445 | |
| 1124-OUTDOOR FREEZER | 36,328 | 11,169 | 25,159 | |
| 1124-KITCHEN 66 REMODEL | 1,512 | 465 | 1,047 | |
| 1124-HANING PENDANT LIGHTS | 163 | 51 | 112 | |
| 1124-REMODEL OF FRONT COUNTER | 5,200 | 1,599 | 3,601 | |
| 1124-ELECTRIC WORK | 1,075 | 331 | 744 | |
| 1124-SIGNS DECALS | 365 | 112 | 253 | |
| 1124-RESTAURANT EQUIPMENT & SUPPLY | 5,585 | 3,841 | 1,744 | |
| 1124-EQUIPMENT STAND,GAS FLOOR FRYER, GRIDDLE, GAS, ETC | 13,580 | 9,338 | 4,242 | |
| 1124-TENANT IMPROVEMENT-UNDER SHELF LIGHTS | 725 | 223 | 502 | |
| 1124-TENANT IMPROVEMENT-SHELVING AT BAR | 3,460 | 1,064 | 2,396 | |
| 1124-TENANT IMPROVEMENT-HEAT LAMP &SANDWICH GRILL | 784 | 241 | 543 | |
| 1124-TENANT IMPROVEMENT-GAS LINES, SNEEZE GUARDS,COVE BASE | 1,250 | 385 | 865 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 1,250 | 385 | 865 | |
| 1124-TENANT IMPROVEMENT-CURDS &WHEY | 775 | 239 | 536 | |
| 1124 - ELITE SYSTEM | 2,228 | 685 | 1,543 | |
| 1124-CABINETS | 13,160 | 4,046 | 9,114 | |
| M66 - ELITE SYSTEMS | 5,189 | 5,189 | 0 | |
| M66 - REGENCY WORK TABLE. AVANTCO DOUBLE OVERSHELF, REFRIGERATED SANDW | 5,000 | 5,000 | 0 | |
| K66 - DOUGH SHEETER | 2,510 | 2,151 | 359 | |
| 1124 - NEON SIGN | 4,643 | 4,643 | 0 | |
| 1124 - PLUG | 5,293 | 5,293 | 0 | |
| 1124 - CUSTOM DOORS | 14,952 | 12,396 | 2,556 | |
| 1124 - BUILDING IMPROVEMENTS | 34,435 | 28,546 | 5,889 | |
| M66 - TABLES | 6,008 | 5,272 | 736 | |
| M66 - NVR SECURITY | 2,610 | 2,291 | 319 | |
| M66 - FURNITURE & FIXTURES | 1,796 | 1,576 | 220 | |
| M66 - SILENT DISCO SYSTEM | 3,847 | 3,376 | 471 | |
| M66 - MINI GOLF DESIGNS | 6,000 | 5,265 | 735 | |
| M66 - CUSHIONS | 4,734 | 4,154 | 580 | |
| M66 - POS SYSTEM | 4,289 | 3,877 | 412 | |
| K66 - SECURITY CAGES | 2,033 | 1,784 | 249 | |
| K66 - SINGLE CONVECTION OVEN | 4,311 | 3,578 | 733 | |
| 1124 - FURNITURE & FIXTURES | 12,761 | 8,386 | 4,375 | |
| 1124-BUILDING IMPROVEMENTS (AWNINGS) | 8,089 | 5,015 | 3,074 | |
| 1124-BUILDING IMPROVEMENTS (MAGIC REFRIGERATION) | 931 | 578 | 353 | |
| 1124-BUILDING IMPROVEMENTS (REMODEL) | 357 | 221 | 136 | |
| 1124-BUILDING IMPROVEMENTS (REMODEL) | 4,155 | 2,576 | 1,579 | |
| 1124-BUILDING IMPROVEMENTS (PLUMBING) | 2,875 | 1,783 | 1,092 | |
| M66 - F&F - STREET FACTOR MEDIA | 60,000 | 39,429 | 20,571 | |
| M66 - F&F - COUPLE OF PUTS | 4,000 | 2,629 | 1,371 | |
| M66 - F&F - COUPLE OF PUTS | 2,000 | 1,314 | 686 | |
| M66 - F&F - STREET FACTOR MEDIA | 60,000 | 39,429 | 20,571 | |
| M66 - F&F - AMUNDSEN KITCHEN | 3,393 | 2,230 | 1,163 | |
| M66 - SIGNAGE - CLAUDE NEON SIGNS | 11,899 | 267 | 11,632 | |
| M66 - SIGNAGE - HOUCHIN ELECTRIC | 2,934 | 28 | 2,906 | |
| M66 - SIGNAGE - CLAUDE NEON SIGNS | 12,197 | 91 | 12,106 | |
| M66 - SIGNAGE - OUTDOOR ORCHESTRATORS | 461 | 3 | 458 | |
| K66 - FRIDGE, RANGE, & WORK TABLE | 7,597 | 5,166 | 2,431 | |
| K66 - ADS CORNER MACHINE | 6,687 | 4,547 | 2,140 | |
| K66 - KITCHEN EQUIPMENT | 129 | 87 | 42 | |
| K66 - KITCHEN EQUIPMENT | 586 | 399 | 187 | |
| K66 - KITCHEN EQUIPMENT | 369 | 251 | 118 | |
| K66 - 2 GAS FRYERS | 3,874 | 2,545 | 1,329 | |
| K66 - WEBSTAURANTS STORE | 333 | 219 | 114 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 23,998 | 0 | 0 | 23,998 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 14,949 | 14,949 | 14,949 |
| CHARLES SCHWAB INVESTMENT | 863,861 | 0 | 0 |
| NOTES RECEIVABLE-CITY OF TULSA | 7,138,150 | 4,781,812 | 4,781,812 |
| PREPAID EXPENSES | 6,398 | 6,398 | 6,398 |
| OTHER ASSETS | 2,009 | 1,268 | 1,268 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 3,409 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,136 | 0 | 0 | 1,136 |
| INSURANCE | 4,629 | 0 | 0 | 4,629 |
| ADVERTISING | 145,172 | 0 | 0 | 145,172 |
| LICENSE/PERMIT | 2,684 | 0 | 0 | 2,684 |
| UTILITIES | 250,754 | 0 | 0 | 250,754 |
| BACKGROUND CHECKS | 1,066 | 0 | 0 | 1,066 |
| BANK CHARGES | 1,158 | 0 | 0 | 1,158 |
| TELEPHONE EXPENSES | 14,411 | 0 | 0 | 14,411 |
| SECURITY | 9,186 | 0 | 0 | 9,186 |
| DIRECT OPERATING EXPENSE | 13,551 | 0 | 0 | 13,551 |
| EQUIPMENT RENTAL | 4,430 | 0 | 0 | 4,430 |
| JANITOR EXPENSE | 111,129 | 0 | 0 | 111,129 |
| MISC EXPENSE | -1,076 | 0 | 0 | -1,076 |
| MEALS AND ENTERTAINMENT | 2,612 | 0 | 0 | 2,612 |
| POINT OF SALE | 7,490 | 0 | 0 | 7,490 |
| REPAIRS & MAINTENANCE | 80,464 | 0 | 0 | 80,464 |
| PEST CONTROL | 2,825 | 0 | 0 | 2,825 |
| SUBSCRIPTION | 7,620 | 0 | 0 | 7,620 |
| SUPPLIES | 64,366 | 0 | 0 | 64,366 |
| CREDIT CARD FEES | 49,212 | 0 | 0 | 49,212 |
| LANDSCAPING | 13,550 | 0 | 0 | 13,550 |
| RENT | 72,729 | 0 | 0 | 72,729 |
| VENT & GREASE TRAP CLEANING | 3,730 | 0 | 0 | 3,730 |
| BAD DEBT | 496 | 0 | 0 | 496 |
| STRATEGIC | 9,496 | 0 | 0 | 9,496 |
| DISCOUNT EXPENSE | 129 | 0 | 0 | 129 |
| DIRECT PROGRAM ACTIVITIES | 11,531 | 0 | 0 | 11,531 |
| FOOD SPOILAGE | 6,303 | 0 | 0 | 6,303 |
| EVENT EXPENSES | 42,885 | 0 | 0 | 42,885 |
| POSTAGE | 33 | 0 | 0 | 33 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 306,363 | 306,363 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTES PAYABLE-LTFF | 7,275,619 | 5,464,604 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 40,587 | 0 | 0 | 40,587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 10,358 | 0 | 0 | 10,358 |
| PROPERTY TAXES | 101,271 | 0 | 0 | 101,271 |
| PAYROLL TAX | 352,729 | 0 | 0 | 352,729 |
| FOREIGN TAX | 79 | 79 | 0 | 0 |