| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | 4,297 | 4,297 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2006 TOYOTA TUNDRA | 2009-05-25 | 10,117 | 10,117 | 200DB | 5.0000 | ||||
| BOX TRUCK | 2013-01-03 | 5,700 | 2,964 | 200DB | 5.0000 | 547 | |||
| BUILDING | 2013-02-25 | 129,636 | 6,232 | S/L | 39.0000 | 2,078 | |||
| CASH REGISTER | 2013-01-26 | 330 | 172 | 200DB | 5.0000 | 31 | |||
| DISPLAY CABINET | 2014-05-14 | 300 | 29 | S/L | 7.0000 | 28 | |||
| DISPLAY CASES | 2013-09-30 | 400 | 155 | 200DB | 7.0000 | 35 | |||
| GARBAGE ENCLOSURE | 2014-11-30 | 1,435 | 3 | S/L | 39.0000 | 25 | |||
| GLASS CASES | 2013-08-22 | 600 | 233 | 200DB | 7.0000 | 52 | |||
| LAND | 2013-02-25 | 37,500 | |||||||
| 83 SANDWICH ROAD | 2007-04-06 | 10 | 10 | S/L | 39.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BOX TRUCK | 2013-01 | PURCHASE | 2015-08 | 5,500 | 5,700 | 3,311 | 3,511 | |||
| PG BUILDING SALE | PURCHASE | 2015-08 | 315,000 | 168,570 | 23,103 | 131,665 | 8,338 | |||
| CASH REGISTER | 2013-01 | PURCHASE | 2015-08 | 330 | -127 | 203 | ||||
| GLASS CASES | 2013-08 | PURCHASE | 2015-08 | 600 | 600 | 285 | 285 | |||
| DISPLAY CASES | 2013-09 | PURCHASE | 2015-08 | 400 | 400 | 190 | 190 | |||
| DISPLAY CABINET | 2014-05 | PURCHASE | 2015-08 | 300 | 300 | 57 | 57 | |||
| 83 SANDWICH ROAD | 2007-04 | PURCHASE | 2015-09 | 73,120 | 10 | 7,298 | 65,822 | 10 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | ||||
| EQUIPMENT | ||||
| FURNITURE & FIXTURES | ||||
| LEASEHOLD IMPROVEMENTS | ||||
| VEHICLES | 10,117 | 10,117 | 6,500 | |
| LAND |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN FROM TERRY SMITH |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 77259 |
| Balance Due | 2719 |
| 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 | 717 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | ||||
| AUTO EXPENSES | 3,229 | 3,229 | ||
| BANK CHARGES | 18 | 18 | ||
| DUES & SUBSCRIPTIONS | 100 | 100 | ||
| EQUIPMENT & FURNITURE <2500 | 735 | 735 | ||
| INSURANCE | 5,145 | 5,145 | ||
| INTERNET SERVICE | 869 | 869 | ||
| MEALS | 152 | 152 | ||
| MERCHANT SERVICES | 1,592 | 1,592 | ||
| OFFICE EXPENSE | 1,469 | 1,469 | ||
| POSTAGE | 119 | 119 | ||
| PRINTING & REPRODUCTION | 55 | 55 | ||
| ADVERTISING | 228 | 228 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| THRIFT STORE | 87,720 | 8,779 | 78,941 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THRIFT STORE | 4,586 | 4,586 |