| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | 3,824 | 3,824 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CASH REGISTER | 2013-01-26 | 330 | 66 | 200DB | 5.0000 | 106 | |||
| BOX TRUCK | 2013-01-03 | 5,700 | 1,140 | 200DB | 5.0000 | 1,824 | |||
| 2006 TOYOTA TUNDRA | 2009-05-25 | 10,117 | 9,826 | 200DB | 5.0000 | 291 | |||
| GLASS CASES | 2013-08-22 | 600 | 86 | 200DB | 7.0000 | 147 | |||
| DISPLAY CASES | 2013-09-30 | 400 | 57 | 200DB | 7.0000 | 98 | |||
| BUILDING | 2013-02-25 | 129,636 | 2,908 | S/L | 39.0000 | 3,324 | |||
| LAND | 2013-02-25 | 37,500 | LAND | ||||||
| DISPLAY CABINET | 2014-05-14 | 300 | S/L | 7.0000 | 29 | ||||
| GARBAGE ENCLOSURE | 2014-11-30 | 1,435 | S/L | 39.0000 | 3 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 129,636 | 19,905 | 109,731 | 339,400 |
| EQUIPMENT | 330 | 330 | 330 | |
| FURNITURE & FIXTURES | 1,300 | 1,300 | 1,300 | |
| LEASEHOLD IMPROVEMENTS | 1,435 | 1,435 | 1,435 | |
| VEHICLES | 15,817 | 15,817 | 10,000 | |
| LAND | 37,500 | 37,500 | 180,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN FROM TERRY SMITH |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 77259 |
| Balance Due | 25419 |
| Date of Note | 2012-04 |
| Maturity Date | 2017-04 |
| Repayment Terms | DEMAND NOTE |
| Interest Rate | 0.0115 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | BUILDING PURCHASE - ANN STREET |
| Description of Lender Consideration | CASH LOAN |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BUILDING ESCROW ACCOUNT | 195 | 717 | 717 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | ||||
| AUTO EXPENSES | 3,581 | 3,581 | ||
| BANK CHARGES | 14 | 14 | ||
| INSURANCE | 2,718 | 2,718 | ||
| INTERNET SERVICE | 1,160 | 1,160 | ||
| MEALS | 61 | 61 | ||
| MERCHANT SERVICES | 1,863 | 1,863 | ||
| OFFICE EXPENSE | 2,598 | 2,598 | ||
| OUTSIDE SERVICES | 1,266 | 1,266 | ||
| POSTAGE | 120 | 120 | ||
| PRINTING & REPRODUCTION | 57 | 57 | ||
| SMALL TOOLS | 100 | 100 | ||
| ADVERTISING | 919 | 919 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RECYCLING INCOME | 150 | 150 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| THRIFT STORE | 99,420 | 16,056 | 83,364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | 6,140 | 6,140 |