| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 23,393 | 0 | 19,416 | 3,977 |
| 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 | 1957-01-01 | 80,000 | 80,000 | SL | 40.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1957-01-01 | 135,598 | 135,598 | SL | 31.500000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2003-08-15 | 51,609 | 12,404 | SL | 39.000000000000 | 1,323 | 0 | 1,323 | |
| LEASEHOLD IMPROVEMENTS | 2004-03-03 | 23,441 | 5,285 | SL | 39.000000000000 | 601 | 0 | 601 | |
| LAND | 1957-01-01 | 14,200 | L | 0 | 0 | 0 | |||
| MACHINERY & EQUIPMENT | 1957-01-01 | 96,633 | 96,633 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT | 2003-08-15 | 788 | 788 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WORKSHOP EQUIPMENT | 2003-08-15 | 3,137 | 3,137 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WORKSHOP EQUIPMENT | 2004-01-20 | 2,135 | 2,135 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WORKSHOP EQUIPMENT | 2006-11-29 | 943 | 843 | SL | 7.000000000000 | 100 | 0 | 100 | |
| BUILDING | 1957-01-01 | 90,000 | 90,000 | SL | 40.000000000000 | 0 | 0 | 0 | |
| BUILDING ADDITION | 1992-07-01 | 52,950 | 27,075 | SL | 40.000000000000 | 1,324 | 0 | 1,324 | |
| LEASEHOLD IMPROVEMENTS | 2000-07-01 | 70,566 | 22,616 | SL | 39.000000000000 | 1,809 | 0 | 1,809 | |
| LEASEHOLD IMPROVEMENTS | 2001-12-30 | 5,795 | 1,636 | SL | 39.000000000000 | 149 | 0 | 149 | |
| MACHINERY & EQUIPMENT | 2001-12-31 | 63,917 | 63,917 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2007-07-12 | 1,000 | 786 | SL | 7.000000000000 | 143 | 0 | 143 | |
| LABEL PRINTER | 2007-12-26 | 1,728 | 1,255 | SL | 7.000000000000 | 247 | 0 | 247 | |
| COMPUTER | 2008-05-25 | 718 | 471 | SL | 7.000000000000 | 103 | 0 | 103 | |
| REFRIGERATOR & FREEZER | 2008-06-19 | 1,095 | 703 | SL | 7.000000000000 | 156 | 0 | 156 | |
| ROOF REPLACEMENT | 2008-01-07 | 14,500 | 1,860 | SL | 39.000000000000 | 372 | 0 | 372 | |
| STORAGE GARAGE | 2008-10-08 | 47,000 | 4,820 | SL | 39.000000000000 | 1,205 | 0 | 1,205 | |
| COPY MACHINE | 2008-05-09 | 571 | 532 | SL | 5.000000000000 | 39 | 0 | 39 | |
| 24" CART | 2008-05-28 | 180 | 119 | SL | 7.000000000000 | 26 | 0 | 26 | |
| CONTAINERS & DOLLIES | 2008-05-27 | 158 | 105 | SL | 7.000000000000 | 23 | 0 | 23 | |
| LABEL PRINTER | 2008-02-22 | 1,595 | 1,101 | SL | 7.000000000000 | 228 | 0 | 228 | |
| SNOWBLOWER | 2008-11-12 | 999 | 596 | SL | 7.000000000000 | 143 | 0 | 143 | |
| COMPUTER | 2009-05-18 | 928 | 635 | SL | 5.000000000000 | 186 | 0 | 186 | |
| WORKSHOP EQUIPMENT | 2009-03-10 | 5,705 | 3,124 | SL | 7.000000000000 | 815 | 0 | 815 | |
| GARAGE IMPROVEMENTS | 2010-11-10 | 4,000 | 308 | SL | 39.000000000000 | 103 | 0 | 103 | |
| ROOF REPLACEMENT | 2010-11-17 | 22,999 | 1,769 | SL | 39.000000000000 | 590 | 0 | 590 | |
| ROOF REPLACEMENT | 2010-12-13 | 21,998 | 1,692 | SL | 39.000000000000 | 564 | 0 | 564 | |
| COMPUTER MONITOR | 2010-02-23 | 213 | 121 | SL | 5.000000000000 | 43 | 0 | 43 | |
| VACUUM | 2010-03-09 | 200 | 113 | SL | 5.000000000000 | 40 | 0 | 40 | |
| WORKSHOP EQUIPMENT | 2010-02-02 | 660 | 274 | SL | 7.000000000000 | 94 | 0 | 94 | |
| EQUIPMENT REPAIRS | 2010-09-17 | 1,337 | 429 | SL | 7.000000000000 | 191 | 0 | 191 | |
| CONCRETE | 2011-04-06 | 2,850 | 122 | SL | 39.000000000000 | 73 | 0 | 73 | |
| GARAGE IMPROVEMENTS | 2011-04-06 | 19,500 | 833 | SL | 39.000000000000 | 500 | 0 | 500 | |
| GARAGE IMPROVEMENTS | 2011-06-13 | 19,500 | 708 | SL | 39.000000000000 | 500 | 0 | 500 | |
| ULINE SHIPPING SUPPLIES | 2011-05-03 | 782 | 186 | SL | 7.000000000000 | 112 | 0 | 112 | |
| WATER HEATER | 2012-01-23 | 2,164 | 51 | SL | 39.000000000000 | 55 | 0 | 55 | |
| LAWNMOWER | 2012-06-25 | 805 | 80 | SL | 5.000000000000 | 161 | 0 | 161 | |
| REFRIGERATOR | 2012-10-04 | 648 | 31 | SL | 5.000000000000 | 130 | 0 | 130 | |
| EQUIPMENT REPAIRS - JECO LIFT | 2012-12-17 | 6,376 | 78 | SL | 7.000000000000 | 910 | 0 | 910 | |
| DELL DESKTOP | 2013-10-18 | 789 | SL | 7.000000000000 | 18 | 0 | 18 | ||
| ULINE MANAGER'S CHAIR | 2013-11-14 | 1,830 | SL | 7.000000000000 | 44 | 0 | 44 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PACIFIC LIFE VARIABLE ANNUITY | FMV | 443,283 | 443,283 |
| JOHN HANCOCK VARIABLE ANNUITY | FMV | 741,185 | 741,185 |
| CERTIFICATES OF DEPOSIT | FMV | 762,551 | 762,551 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 80,000 | 80,000 | 0 | |
| LEASEHOLD IMPROVEMENTS | 135,598 | 135,598 | 0 | |
| LEASEHOLD IMPROVEMENTS | 51,609 | 13,727 | 37,882 | |
| LEASEHOLD IMPROVEMENTS | 23,441 | 5,886 | 17,555 | |
| LAND | 14,200 | 0 | 14,200 | |
| MACHINERY & EQUIPMENT | 96,633 | 96,633 | 0 | |
| MACHINERY & EQUIPMENT | 788 | 788 | 0 | |
| WORKSHOP EQUIPMENT | 3,137 | 3,137 | 0 | |
| WORKSHOP EQUIPMENT | 2,135 | 2,135 | 0 | |
| WORKSHOP EQUIPMENT | 943 | 943 | 0 | |
| BUILDING | 90,000 | 90,000 | 0 | |
| BUILDING ADDITION | 52,950 | 28,399 | 24,551 | |
| LEASEHOLD IMPROVEMENTS | 70,566 | 24,425 | 46,141 | |
| LEASEHOLD IMPROVEMENTS | 5,795 | 1,785 | 4,010 | |
| MACHINERY & EQUIPMENT | 63,917 | 63,917 | 0 | |
| COMPUTER | 1,000 | 929 | 71 | |
| LABEL PRINTER | 1,728 | 1,502 | 226 | |
| COMPUTER | 718 | 574 | 144 | |
| REFRIGERATOR & FREEZER | 1,095 | 859 | 236 | |
| ROOF REPLACEMENT | 14,500 | 2,232 | 12,268 | |
| STORAGE GARAGE | 47,000 | 6,025 | 40,975 | |
| COPY MACHINE | 571 | 571 | 0 | |
| 24" CART | 180 | 145 | 35 | |
| CONTAINERS & DOLLIES | 158 | 128 | 30 | |
| LABEL PRINTER | 1,595 | 1,329 | 266 | |
| SNOWBLOWER | 999 | 739 | 260 | |
| COMPUTER | 928 | 821 | 107 | |
| WORKSHOP EQUIPMENT | 5,705 | 3,939 | 1,766 | |
| GARAGE IMPROVEMENTS | 4,000 | 411 | 3,589 | |
| ROOF REPLACEMENT | 22,999 | 2,359 | 20,640 | |
| ROOF REPLACEMENT | 21,998 | 2,256 | 19,742 | |
| COMPUTER MONITOR | 213 | 164 | 49 | |
| VACUUM | 200 | 153 | 47 | |
| WORKSHOP EQUIPMENT | 660 | 368 | 292 | |
| EQUIPMENT REPAIRS | 1,337 | 620 | 717 | |
| CONCRETE | 2,850 | 195 | 2,655 | |
| GARAGE IMPROVEMENTS | 19,500 | 1,333 | 18,167 | |
| GARAGE IMPROVEMENTS | 19,500 | 1,208 | 18,292 | |
| ULINE SHIPPING SUPPLIES | 782 | 298 | 484 | |
| WATER HEATER | 2,164 | 106 | 2,058 | |
| LAWNMOWER | 805 | 241 | 564 | |
| REFRIGERATOR | 648 | 161 | 487 | |
| EQUIPMENT REPAIRS - JECO LIFT | 6,376 | 988 | 5,388 | |
| DELL DESKTOP | 789 | 18 | 771 | |
| ULINE MANAGER'S CHAIR | 1,830 | 44 | 1,786 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | 3,968 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 18 | 0 | 0 | 18 |
| CLIENT ACTIVITIES | 8,611 | 0 | 8,611 | 0 |
| DUES AND SUBSCRIPTIONS | 207 | 0 | 0 | 207 |
| INSURANCE | 26,052 | 0 | 21,623 | 4,429 |
| MATERIALS | 128,280 | 0 | 128,280 | 0 |
| MISCELLANEOUS | 2,330 | 0 | 0 | 2,330 |
| POSTAGE | 755 | 0 | 0 | 755 |
| REPAIRS AND MAINTENANCE | 7,502 | 0 | 4,534 | 2,968 |
| SECURITY SYSTEM | 2,714 | 0 | 0 | 2,714 |
| SUPPLIES | 13,686 | 0 | 9,879 | 3,807 |
| TELEPHONE | 1,893 | 0 | 1,571 | 322 |
| TRAVEL AND ENTERTAINMENT | 244 | 0 | 0 | 244 |
| UTILITIES | 20,213 | 0 | 16,777 | 3,436 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PACKAGING SERVICES | 704,726 | 704,726 | |
| MISCELLANEOUS | 1,624 | 1,624 | |
| MEMBERSHIP DUES AND ASSESSMENTS | 2,620 | 2,620 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 19,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 5,729 | 663 | 5,066 | 0 |