| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dwyer & Sanderson 2013 Tax Return Prep | 950 | 950 | 950 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1996 Tea House Renovations | 1996-10-01 | 35,271 | 16,465 | SL | 39.00 | 904 | |||
| 2000 Fountain Reconstruction | 2000-09-01 | 11,750 | 11,403 | 150DB | 15.00 | 347 | |||
| 2006 Chevrolet Dump Truck | 2006-05-12 | 25,990 | 22,860 | 200DB | 5.00 | 1,875 | |||
| 2014 Leaf Blower&Rototiller | 2014-06-01 | 2,517 | 360 | 200DB | 7.00 | 616 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash | 136 | 136 | |
| Schwab Adv Cash Rsrv Prem 1 | 2,571 | 2,571 | |
| Vanguard Inter Term Bond (VBIIX) | 37,637 | 37,637 | |
| Vanguard Total Bond Market (VBMFX) | 24,426 | 24,426 | |
| Reinvested Dividends for Vanguards | 1,391 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 22,000 | 22,000 | ||
| 1996 Tea House Renovations | 35,271 | 17,369 | 17,902 | |
| 2000 Fountain Reconstruction | 11,750 | 11,750 | ||
| 2006 Chevrolet Dump Truck | 25,990 | 24,735 | 1,255 | |
| 2014 Leaf Blower & Rototillier | 2,517 | 976 | 1,541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dwyer & Sanderson General Counsel, Corporate Filings | 8,000 | 4,000 | 4,000 | 4,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto/Truck Maintenance | 4,044 | 4,044 | ||
| Building Maintenance | 4,620 | 4,620 | ||
| Equipment Maintenance | 1,850 | 1,850 | ||
| Bank Charges | 10 | 10 | ||
| Gardens | 4,473 | 4,473 | ||
| Grounds: Landscape, Maintenance | 5,944 | 5,944 | ||
| Insurance | 6,957 | 6,957 | ||
| Promotional | 358 | 358 | ||
| Office Expenses | 1,831 | 1,831 | ||
| Supplies,Tools | 2,901 | 2,901 | ||
| Utilities:Electric | 3,030 | 3,030 | ||
| Utilities:Telephone | 765 | 765 | ||
| Utilities:Water/Sewer | 1,774 | 1,774 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FSB Credit Line | 12,500 | 20,000 |
| FSB Credit Line | 12,500 | 20,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FSB Credit Line | 12,500 | 20,000 |
| FSB Credit Line | 12,500 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2015 PAYROLL TAXES | 14,008 | 14,008 |