| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,060 | 0 | 0 | 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 | 50,137 | 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 | 145 | 150DB | 15.000000000000 | 276 | 387 | 387 | |
| FURNITURE & FIXTURES | 2014-04-07 | 3,886 | 278 | 200DB | 7.000000000000 | 476 | 555 | 555 | |
| HI-TECH HOME SYSTEM INSTALL | 2014-11-03 | 1,135 | 113 | 200DB | 5.000000000000 | 182 | 227 | 227 | |
| WATER HEATER | 2014-01-21 | 719 | 72 | 200DB | 5.000000000000 | 115 | 144 | 144 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building - Sandcastle | 352,030 | 62,938 | 289,092 | |
| Land - Sandcastle | 120,060 | 0 | 120,060 | |
| LEASEHOLD IMPROVEMENTS | 5,805 | 3,324 | 2,481 | |
| FURNITURE & FIXTURES | 3,886 | 2,697 | 1,189 | |
| HI-TECH HOME SYSTEM INSTALL | 1,135 | 863 | 272 | |
| WATER HEATER | 719 | 547 | 172 |
| 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 | 44,984 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,000 | 2,000 | 2,000 |
| NET INTANGIBLE ASSETS | 39,015 | 37,594 | 37,594 |
| ESCROW ACCOUNT | 12,091 | 17,420 | 17,420 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 86 | 86 | 86 | 0 |
| Bank Service Charges | 547 | 547 | 547 | 0 |
| LICENSES AND PERMITS | 139 | 139 | 139 | 0 |
| BANK SERVICE CHARGES | 4,682 | 4,682 | 4,682 | 0 |
| ADVERTISING | 798 | 798 | 798 | 0 |
| Fire/Safety | 353 | 353 | 353 | 0 |
| Amortization | 1,420 | 1,420 | 1,420 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 176 | 0 | 176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED REVENUE - RESERVATION DEPOSITS | 14,063 | 20,775 |
| SECURITY DEPOSITS | 1,250 | 1,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 890 | 890 | 890 | 0 |
| COMMISSIONS | 6,219 | 6,219 | 6,219 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,503 | 3,503 | 3,503 | 0 |