| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,736 | 19,736 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 7,976 | S/L | 7.0000 | ||||
| GENERATOR | 2007-03-23 | 1,944 | 1,944 | S/L | 7.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 325 | S/L | 7.0000 | ||||
| OFFICE CHAIR | 2014-04-22 | 1,073 | 562 | S/L | 7.0000 | 154 | |||
| DELL OPTIPLEX COMPUTER | 2014-06-05 | 1,509 | 1,082 | S/L | 5.0000 | 302 | |||
| 2015 CHEVY SUBURBAN(TRADE 23) | 2015-03-31 | 58,691 | 32,280 | S/L | 5.0000 | 11,738 | |||
| DELL LATITUDE LAPTOP | 2015-04-13 | 1,363 | 750 | S/L | 5.0000 | 204 | |||
| GPS SYSTEM | 2015-05-11 | 8,805 | 4,696 | S/L | 5.0000 | 1,468 | |||
| SONIC WALL NETWORK (VPN) | 2015-09-15 | 1,542 | 720 | S/L | 5.0000 | 308 | |||
| DELL OPTIPLEX COMPUTER | 2015-09-08 | 2,092 | 976 | S/L | 5.0000 | 419 | |||
| BUFFALO BACKUP UNIT | 2015-09-08 | 1,130 | 527 | S/L | 5.0000 | 227 | |||
| TAYLOR CHEVROLET (AARON'S TRUCK) | 2016-10-21 | 57,180 | 13,342 | S/L | 5.0000 | 11,436 | |||
| CABINETS | 2017-02-01 | 11,137 | 1,458 | S/L | 7.0000 | 1,591 | |||
| DEPOSIT VINCE'S DESK & FF | 2017-02-01 | 9,000 | 1,179 | S/L | 7.0000 | 1,285 | |||
| OFFICE FURNITURE | 2017-02-01 | 22,169 | 2,903 | S/L | 7.0000 | 3,167 | |||
| CABINETS INSTALLATION | 2017-02-01 | 2,452 | 321 | S/L | 7.0000 | 350 | |||
| GRANITE COUNTER TOPS | 2017-02-01 | 1,084 | 142 | S/L | 7.0000 | 155 | |||
| WINDOWS SERVER | 2017-02-01 | 1,268 | 232 | S/L | 5.0000 | 254 | |||
| DELL POWEREDGE POWER SERVER | 2017-02-01 | 4,111 | 754 | S/L | 5.0000 | 822 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 34,211 | 804 | S/L | 39.0000 | 877 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 8,228 | 193 | S/L | 39.0000 | 211 | |||
| ELECTRICAL-SUITE 238 | 2017-02-01 | 6,968 | 164 | S/L | 39.0000 | 178 | |||
| CEILING GRID & INSTALL | 2017-02-01 | 5,289 | 124 | S/L | 39.0000 | 136 | |||
| FLOORING | 2017-02-01 | 15,110 | 1,979 | S/L | 7.0000 | 2,158 | |||
| FURNITURE | 2017-02-01 | 9,939 | 1,302 | S/L | 7.0000 | 1,419 | |||
| CABINETS | 2017-02-01 | 6,775 | 887 | S/L | 7.0000 | 968 | |||
| SUITE 238 RENOVATIONS | 2017-02-01 | 6,537 | 154 | S/L | 39.0000 | 167 | |||
| SUITE238 OFFICE DESIGN | 2017-03-07 | 6,900 | 147 | S/L | 39.0000 | 177 | |||
| PICTURE & INSTALLATION | 2017-08-29 | 5,895 | 281 | S/L | 7.0000 | 842 | |||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,570 | S/L | 39.0000 | 183 | ||||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 9,976 | S/L | 39.0000 | 213 | ||||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,500 | S/L | 7.0000 | 655 | ||||
| GLASS WALL | 2018-02-23 | 9,923 | S/L | 39.0000 | 212 | ||||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,060 | S/L | 7.0000 | 602 | ||||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 18,035 | S/L | 39.0000 | 385 | ||||
| BATHROOM & KITCHEN COUNTERTOPS | 2018-02-23 | 1,600 | S/L | 7.0000 | 190 | ||||
| PLUMBING, BRICK FOR WALL | 2018-02-23 | 9,968 | S/L | 39.0000 | 213 | ||||
| FLOOR COVERINGS | 2018-02-23 | 5,108 | S/L | 7.0000 | 608 | ||||
| ELECTRIC SUPPLY-FIXTURES | 2018-02-23 | 5,268 | S/L | 39.0000 | 113 | ||||
| DEMO, MATERIAL, DUMPSTER | 2018-02-23 | 8,443 | S/L | 39.0000 | 180 | ||||
| ELECTRIC, RENOVATION, MATERIAL | 2018-02-23 | 6,578 | S/L | 39.0000 | 141 | ||||
| LIGHT FIXTURES & INSTALL | 2018-02-23 | 7,968 | S/L | 7.0000 | 949 | ||||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,695 | S/L | 39.0000 | 186 | ||||
| FLOOR COVERINGS | 2018-02-23 | 6,077 | S/L | 7.0000 | 723 | ||||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 2,368 | S/L | 39.0000 | 51 | ||||
| REFRIGERATOR, 2 TVS, SINK, BLINDS, LIGHT FIXT | 2018-02-23 | 12,825 | S/L | 7.0000 | 1,527 | ||||
| DESK (WORKSTATION), CHAIRS, TABLE | 2018-02-23 | 7,279 | S/L | 7.0000 | 867 | ||||
| BLINDS & COUNTERTOPS | 2018-02-23 | 1,224 | S/L | 7.0000 | 146 | ||||
| PAINTING, ELECTRIC, PLUMBING | 2018-02-23 | 8,959 | S/L | 39.0000 | 191 | ||||
| COUNTERTOPS | 2018-02-23 | 1,495 | S/L | 7.0000 | 178 | ||||
| DELL OPTIPLEX 5050 (MEGAN) | 2018-02-16 | 1,979 | S/L | 5.0000 | 330 | ||||
| DELL PRECISION TOWER 5000 SERIES (AARON) | 2018-02-16 | 4,045 | S/L | 5.0000 | 674 | ||||
| CAMERA | 2018-03-01 | 3,399 | S/L | 5.0000 | 567 | ||||
| PHASE 2 OFFICE LAYOUT | 2018-04-03 | 3,619 | S/L | 39.0000 | 70 | ||||
| OFFICE FURNITURE-MEGAN'S OFFICE | 2018-04-04 | 4,395 | S/L | 7.0000 | 471 | ||||
| DESK & FURNITURE-AARON'S OFFICE | 2018-04-11 | 9,888 | S/L | 7.0000 | 1,059 | ||||
| CHAIRS-MEGAN'S OFFICE | 2018-04-16 | 2,883 | S/L | 7.0000 | 275 | ||||
| GPS SYSTEM | 2018-10-22 | 5,925 | S/L | 5.0000 | 198 | ||||
| 53,170 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DELL LATITUDE LAPTOP | 2015-04 | PURCHASE | 2018-10 | 1,363 | -409 | 954 | ||||
| GPS SYSTEM | 2015-05 | PURCHASE | 2018-11 | 5,000 | 8,805 | 2,359 | 6,164 | |||
| JP MORGAN MID CAP EQUITY | 2017-12 | PURCHASE | 2018-11 | 25,000 | 24,808 | 192 | ||||
| AMERICAN CAP INC BUILDER | 2014-12 | PURCHASE | 2018-11 | 265,587 | 269,107 | -3,520 | ||||
| NATOMAS USD CA ELEC | 2013-07 | PURCHASE | 2018-09 | 10,000 | 10,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 15,795,144 | 15,795,144 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 477,584 | 124,256 | 353,328 | 353,328 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 27,814 | 27,814 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 2,772,380 | 2,679,653 | 2,679,653 |
| INVESTMENT IN SHAW HWY PROPERTIES | 2,726,481 | 2,747,985 | 2,747,985 |
| EXCECUTIVE DEFERRED COMPENSATION | 461,488 | 668,889 | 668,889 |
| LEASE SECURITY DEPOSIT | 1,500 | 1,500 | 1,500 |
| ECOLOGICAL RESOURCE PARTNERS LLP INV | 351,227 | 435,961 | 435,961 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 13 | 13 | ||
| COMPUTER REPAIR/MAINTENANCE | 13,459 | 13,459 | ||
| INSURANCE | 13,419 | 13,419 | ||
| INTERNET EXPENSE | 6,380 | 6,380 | ||
| MEALS AND ENTERTAINMENT | 23,478 | 23,478 | ||
| MISC CONSULTING EXPENSE | 96,066 | 96,066 | ||
| MISC EXPENSE | 1,836 | 1,836 | ||
| OFFICE SUPPLIES | 19,765 | 19,765 | ||
| POSTAGE | 4,184 | 4,184 | ||
| PROMOTION | 58,831 | 58,831 | ||
| SEMINARS | 6,224 | 6,224 | ||
| TELEPHONE | 5,099 | 5,099 | ||
| MEMBERSHIP DUES | 8,407 | 8,407 | ||
| COPYING | 3,010 | 3,010 | ||
| OFFICE RENT/PARKING | 35,313 | 35,313 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 2,826,272 | 2,826,272 | |
| SHAW HWY PROPERTIES LLC | 21,505 | 21,505 | |
| ECOLOGICAL RESOURCE PARTNERS | 34,734 | 34,734 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | -489,441 |
| PRIOR PERIOD ADJUSTMENT | -417,990 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVES | 747,620 | 677,760 |
| ACCRUED CONSTRUCTION COSTS | 7,318,893 | 10,194,025 |
| DEPOSITS | 1,119,043 | 2,284,675 |
| MAINTENANCE | 145,120 | 151,620 |
| ACCRUED GRANTS | 36,168 | 39,436 |
| ACCRUED 401K CONTRIBUTION | 36,627 | 25,958 |
| ACCRUED INTEREST | 2,933 | |
| ACCRUED BONUS | 111,352 | 44,625 |
| DEFERRED EMPLOYEE BENEFITS | 721,309 | 773,015 |
| NOTE PAYABLE - ECO RESOURCE PARTNERS | 598,526 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 237 | 237 | ||
| OTHER TAXES | 3,833 | 3,833 |