| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,805 | 0 | 2,805 | 0 |
| 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 - SANDCASTLE | 2011-02-10 | 352,030 | 37,336 | SL | 27.500000000000 | 12,801 | 12,801 | 12,801 | |
| LAND - SANDCASTLE | 2011-02-10 | 120,060 | L | 0 | 0 | 0 | |||
| LEASEHOLD IMPROVEMENTS | 2014-02-09 | 5,805 | 150DB | 15.000000000000 | 3,048 | 355 | 355 | ||
| FURNITURE & FIXTURES | 2014-04-07 | 3,886 | 200DB | 7.000000000000 | 2,221 | 416 | 416 | ||
| HI-TECH HOME SYSTEM INSTALL | 2014-11-03 | 1,135 | 200DB | 5.000000000000 | 681 | 38 | 38 | ||
| WATER HEATER | 2014-01-21 | 719 | 200DB | 5.000000000000 | 432 | 132 | 132 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - SANDCASTLE | 352,030 | 50,137 | 301,893 | |
| LAND - SANDCASTLE | 120,060 | 0 | 120,060 | |
| LEASEHOLD IMPROVEMENTS | 5,805 | 3,048 | 2,757 | |
| FURNITURE & FIXTURES | 3,886 | 2,221 | 1,665 | |
| HI-TECH HOME SYSTEM INSTALL | 1,135 | 681 | 454 | |
| WATER HEATER | 719 | 432 | 287 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 50% INTEREST IN GREEN BEAN ORGANIC MART | FMV | 44,984 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,900 | 2,000 | 2,000 |
| NET INTANGIBLE ASSETS | 40,435 | 39,015 | 39,015 |
| PREPAID EXPENSES | 5,239 | 0 | 0 |
| ESCROW ACCOUNT | 4,671 | 12,091 | 12,091 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 164 | 164 | 164 | 0 |
| OFFICE EXPENSE | 164 | 164 | 164 | 0 |
| BANK SERVICE CHARGES | 1,330 | 1,330 | 1,330 | 0 |
| MISCELLANEOUS | 50 | 50 | 50 | 0 |
| LICENSES AND PERMITS | 139 | 139 | 139 | 0 |
| BANK SERVICE CHARGES | 2,895 | 2,895 | 2,895 | 0 |
| ADVERTISING | 931 | 931 | 931 | 0 |
| LICENSES AND PERMITS | 139 | 139 | 139 | 0 |
| BANK SERVICE CHARGES | 13 | 13 | 13 | 0 |
| AMORTIZATION | 1,420 | 1,420 | 1,420 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 458 | 0 | 458 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED REVENUE - RESERVATION DEPOSITS | 14,764 | 14,063 |
| SECURITY DEPOSITS | 750 | 1,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 449 | 449 | 449 | 0 |
| COMMISSIONS | 4,109 | 4,109 | 4,109 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,421 | 3,421 | 3,421 | 0 |