| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - HARBOR | 1989-01-01 | 9,000 | |||||||
| FORD 52" TILLER ATTACHMENT | 1989-09-01 | 1,488 | 1,488 | S/L | 7.0000 | ||||
| FILE CABINET | 1983-05-15 | 166 | 166 | PRE | 5.0000 | ||||
| CUTTER | 1984-01-15 | 503 | 503 | PRE | 5.0000 | ||||
| LAWN TRACTOR | 1996-10-28 | 1,533 | 1,533 | S/L | 5.0000 | ||||
| BOBCAT TRACTOR | 1997-03-01 | 10,865 | 10,865 | S/L | 5.0000 | ||||
| TRACTOR - JOHN DEERE 750 | 1997-10-09 | 999 | 999 | S/L | 5.0000 | ||||
| POST HOLE DIGGER | 1997-12-01 | 582 | 582 | S/L | 5.0000 | ||||
| BOBCAT ATTACHMENT | 1998-02-20 | 1,850 | 1,850 | S/L | 5.0000 | ||||
| GENERATOR | 1998-04-20 | 522 | 522 | S/L | 5.0000 | ||||
| EZ FLOW SPREADER | 1998-11-04 | 2,048 | 2,048 | S/L | 5.0000 | ||||
| AERIAL LIFT | 1998-11-17 | 21,200 | 21,200 | S/L | 10.0000 | ||||
| FORK LIFT | 2000-11-01 | 4,000 | 4,000 | S/L | 5.0000 | ||||
| SHARP LASER FAX | 2004-03-11 | 440 | 440 | S/L | 5.0000 | ||||
| SEED DISTRIBUTOR | 2007-09-10 | 2,400 | 2,400 | S/L | 7.0000 | ||||
| 52" GRASSHOPPER MOWER | 2008-07-21 | 7,000 | 7,000 | S/L | 5.0000 | ||||
| 2009 OFFICE EQUIPMENT | 2009-05-05 | 5,768 | 5,768 | S/L | 5.0000 | ||||
| AIR COMPRESSOR | 2009-03-12 | 770 | 770 | S/L | 5.0000 | ||||
| FORD LAWN MOWER | 2009-11-18 | 2,901 | 2,901 | S/L | 5.0000 | ||||
| 2002 FORD 250 | 2010-03-30 | 5,619 | 5,338 | S/L | 5.0000 | 281 | |||
| 2004 FORD F550XL LESS WELDER | 2010-03-19 | 11,000 | 10,450 | S/L | 5.0000 | 550 | |||
| 2 PLOWS | 2010-08-17 | 10,136 | 8,785 | S/L | 5.0000 | 1,351 | |||
| 11' DEUCE DUMP BODY | 2010-05-21 | 7,575 | 6,944 | S/L | 5.0000 | 631 | |||
| SALT SPREADER | 2010-11-01 | 2,568 | 1,528 | S/L | 7.0000 | 366 | |||
| 2010 CHRYSLER TOWN & COUNTRY | 2011-11-07 | 19,709 | 12,482 | S/L | 5.0000 | 3,942 | |||
| 2 BRONZE STATUES | 2012-12-31 | 83,579 | 8,358 | S/L | 20.0000 | 4,179 | |||
| STATUE LANDSCAPING | 2012-12-31 | 37,451 | 3,745 | S/L | 20.0000 | 1,873 | |||
| CARPETING FOR OFFICES | 2013-04-08 | 10,765 | 1,884 | S/L | 10.0000 | 1,076 | |||
| KOHLER 60" TURBO MOWER | 2013-05-02 | 8,300 | 1,976 | S/L | 7.0000 | 1,186 | |||
| 10 EXECUTIVE CHAIRS | 2013-05-23 | 5,541 | 1,253 | S/L | 7.0000 | 792 | |||
| STATUE LANDSCAPING | 2013-10-08 | 52,870 | 3,304 | S/L | 20.0000 | 2,644 | |||
| GRANITE BASES FOR STATUES | 2013-10-09 | 13,500 | 844 | S/L | 20.0000 | 675 | |||
| REPLACE BED ASSEMBLY ON 2002 FORD | 2013-12-03 | 2,977 | 645 | S/L | 5.0000 | 595 | |||
| 48" BOBCAT ANGLE BROOM | 2014-08-01 | 3,715 | 221 | S/L | 7.0000 | 531 | |||
| BOBCAT SCRAPER | 2014-11-03 | 1,250 | 30 | S/L | 7.0000 | 178 | |||
| PIANO | 2014-05-07 | 2,600 | 248 | S/L | 7.0000 | 371 | |||
| HVAC UNIT | 2015-12-31 | 1,880 | S/L | 15.0000 | |||||
| HVAC UNIT | 2015-12-31 | 1,880 | S/L | 15.0000 | |||||
| APARTMENT - 185 STARDUST IN PROCESS | 2015-12-31 | 131,207 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 160,549 | 128,670 | 31,879 | |
| IMPROVEMENTS | 187,400 | 25,621 | 161,779 | |
| 9,000 | 9,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | CONSTRUCTION LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 181,124 |
| Balance Due | 85,203 |
| Date of Note | 2015-08 |
| Maturity Date | 1935-08 |
| Repayment Terms | |
| Interest Rate | 0.0475 |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 131,207 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BINGO/RAFFLE | ||||
| BINGO/RAFFLE EXPENSES | 322,586 | 322,586 | ||
| EXPENSES | ||||
| SUPPLIES | 32,516 | |||
| TELEPHONE | 4,769 | |||
| UTILITIES | 7,580 | |||
| MISCELLANEOUS | 9,486 | |||
| INSURANCE | 3,270 | |||
| REPAIRS | 7,736 | |||
| VEHICLE EXPENSE | 17,855 | |||
| DUES & SUBSCRIPTIONS | 21 | |||
| BOARD EXPENSES | 4,700 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BINGO/RAFFLE | 408,671 | 408,671 | |
| MANAGEMENT FEE | 195,988 | 195,988 | |
| SEWER USAGE PAYMENTS | 57,857 | 57,857 | |
| RENTAL INCOME | 11,330 | 11,330 | |
| MAINTENANCE FEES | 19,250 | 19,250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 7,112 | 7,247 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM VILLA VIANNEY |
88,773 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 35,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 9,977 | |||
| REAL ESTATE TAXES | 9,342 |