Schedule III-Real Estate Assets and Accumulated Depreciation and Amortization | RICH UNCLES REAL ESTATE INVESTMENT TRUST I Schedule III Real Estate Assets and Accumulated Depreciation and Amortization December 31, 2018 Initial Cost to Company Costs Capitalized Subsequent to Acquisition Gross Amount at which Carried at Close of Period Accumulated Depreciation and Amortization Description Location Ownership Percentage Original Year of Construction Date Acquired Encumbrances Land Buildings and Improvements (1) Total Land Buildings and Improvements (1) Total Net Chase Bank and Great Clips (2) Antioch, CA 100 % 1998 8/22/2014 $ 1,866,364 $ 649,633 $ 3,178,601 $ 3,828,234 $ (862,190 ) $ 444,358 $ 2,521,688 $ 2,966,046 $ (1,117,265 ) $ 1,848,781 Chevron Gas Station San Jose, CA 100 % 1964 5/29/2015 — 1,844,383 930,617 2,775,000 — 1,844,383 930,617 2,775,000 (140,514 ) 2,634,486 Levins Sacramento, CA 100 % 1970 8/19/2015 2,125,703 598,913 3,151,087 3,750,000 2,500 598,913 3,153,587 3,752,500 (718,814 ) 3,033,686 Chevron Gas Station (3) Roseville, CA 100 % 2003 9/30/2015 — 602,375 2,197,625 2,800,000 — 602,375 2,197,625 2,800,000 (314,569 ) 2,485,431 Island Pacific Supermarket Elk Grove, CA 100 % 2012 10/1/2015 1,932,973 958,328 2,761,672 3,720,000 — 958,328 2,761,672 3,720,000 (529,099 ) 3,190,901 Dollar General Bakersfield, CA 100 % 1952 11/11/2015 2,378,106 2,218,862 3,102,725 5,321,587 — 2,218,862 3,102,725 5,321,587 (600,123 ) 4,721,464 Rite Aid Lake Elsinore, CA 100 % 2008 12/7/2015 3,744,915 2,049,596 5,582,136 7,631,732 — 2,049,595 5,582,136 7,631,731 (725,662 ) 6,906,069 PMI Preclinical San Carlos, CA 100 % 1974 12/9/2015 4,213,887 2,940,133 5,979,867 8,920,000 — 2,940,133 5,979,867 8,920,000 (625,375 ) 8,294,625 EcoThrift Sacramento, CA 100 % 1982 3/17/2016 2,703,239 1,594,857 3,433,865 5,028,722 — 1,594,857 3,433,865 5,028,722 (676,158 ) 4,352,564 GSA (MSHA) Vacaville, CA 100 % 1987 4/5/2016 1,839,454 286,380 3,168,497 3,454,877 — 286,380 3,168,497 3,454,877 (390,068 ) 3,064,809 PreK San Antonio San Antonio, TX 100 % 2014 4/8/2016 5,239,125 509,476 12,935,515 13,444,991 — 509,476 12,935,515 13,444,991 (2,473,019 ) 10,971,972 Dollar Tree Morrow, GA 100 % 1997 4/22/2016 — 255,989 1,199,011 1,455,000 47,723 255,989 1,246,734 1,502,723 (251,940 ) 1,250,783 Dinan Cars Morgan Hill, CA 100 % 2001 6/21/2016 2,764,937 724,994 4,581,006 5,306,000 — 724,994 4,581,006 5,306,000 (966,415 ) 4,339,585 ITW Rippey El Dorado, CA 100 % 1998 8/18/2016 3,182,786 429,668 6,155,852 6,585,520 121,778 429,668 6,277,630 6,707,298 (701,075 ) 6,006,223 Solar Turbines San Diego, CA 100 % 1985 7/21/2016 2,908,224 3,081,332 2,789,586 5,870,918 257,778 3,081,332 3,047,364 6,128,696 (475,261 ) 5,653,435 Amec Foster San Diego, CA 100 % 1985 7/21/2016 3,557,204 3,551,615 2,631,320 6,182,935 1,313,397 3,551,615 3,944,717 7,496,332 (586,075 ) 6,910,257 Dollar General Big Spring Big Spring, TX 100 % 2015 11/4/2016 621,737 337,204 937,401 1,274,605 — 337,204 937,401 1,274,605 (64,545 ) 1,210,060 Gap Rocklin, CA 100 % 1998 12/1/2016 3,714,623 1,661,831 6,224,989 $ 7,886,820 11,281 1,661,831 6,236,270 7,898,101 (652,721 ) 7,245,380 L-3 Communications San Diego, CA 100 % 1984 12/23/2016 5,380,085 2,504,578 8,918,971 11,423,549 350,948 2,504,578 9,269,919 11,774,497 (787,194 ) 10,987,303 Sutter Health Rancho Cordova, CA 100 % 2009 3/15/2017 14,419,666 2,172,442 24,954,448 27,126,890 — 2,172,442 24,954,448 27,126,890 (2,076,277 ) 25,050,613 Walgreens Santa Maria, CA 100 % 2001 6/29/2017 — 924,368 4,191,137 5,115,505 — 924,368 4,191,137 5,115,505 (198,395 ) 4,917,110 $ 62,593,028 $ 29,896,957 $ 109,005,928 $ 138,902,885 $ 1,243,215 $ 29,691,681 $ 110,454,420 $ 140,146,101 $ (15,070,564 ) $ 125,075,537 (1) Building and improvements include tenant origination and absorption costs. (2) Foreclosed and sold on March 13, 2019. (3) The Company owns an undivided 70.14% interest through a tenancy in common agreement that was entered into in March 2016. On February 8, 2019, the owner of the remaining 29.86% interest gave notice of exercise to require the Company to repurchase the 29.86% interest in the property. On February 21, 2019, the Company and the owner of the 29.86% interest entered into a purchase and sale agreement whereby the Company will acquire the 29.86% interest in the property for $1,000,000 by no later than May 9, 2019. Notes: • The aggregate cost of real estate for federal income tax purposes was approximately $136,000,000 (unaudited) as of December 31, 2018 . • Real estate investments (excluding land) are depreciated over their estimated useful lives. Their useful lives are generally 15 - 52 years for buildings, 5 - 21 years for site/building improvements, the shorter of 15 years or remaining contractual lease term for tenant improvements and the remaining contractual lease term with consideration as to above- and below-market extension options for above- and below-market lease intangibles. RICH UNCLES REAL ESTATE INVESTMENT TRUST I Schedule III Real Estate Assets and Accumulated Depreciation and Amortization December 31, 2018 and 2017 The following table summarizes the Company's real estate and accumulated depreciation and amortization for the years ended December 31, : 2018 2017 Real estate investments: Balance at beginning of year $ 140,453,591 $ 109,260,489 Acquisitions — 32,291,338 Improvements to real estate 554,700 1,501,764 Reserve (862,190 ) — Dispositions — (2,600,000 ) Balance at end of year $ 140,146,101 $ 140,453,591 Accumulated depreciation and amortization: Balance at beginning of year $ (9,286,921 ) $ (3,797,990 ) Depreciation and amortization expense (5,783,643 ) (5,645,451 ) Dispositions — 156,520 Balance at end of year $ (15,070,564 ) $ (9,286,921 ) |