| 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 | 5,619 | S/L | 5.0000 | ||||
| 2004 FORD F550XL LESS WELDER | 2010-03-19 | 11,000 | 11,000 | S/L | 5.0000 | ||||
| 2 PLOWS | 2010-08-17 | 10,136 | 10,136 | S/L | 5.0000 | ||||
| 11' DEUCE DUMP BODY | 2010-05-21 | 7,575 | 7,575 | S/L | 5.0000 | ||||
| SALT SPREADER | 2010-11-01 | 2,568 | 2,568 | S/L | 7.0000 | ||||
| 2010 CHRYSLER TOWN & COUNTRY | 2011-11-07 | 19,709 | 19,709 | S/L | 5.0000 | ||||
| 2 BRONZE STATUES | 2012-12-31 | 83,579 | 20,895 | S/L | 20.0000 | 4,179 | |||
| STATUE LANDSCAPING | 2012-12-31 | 37,451 | 9,363 | S/L | 20.0000 | 1,872 | |||
| CARPETING FOR OFFICES | 2013-04-08 | 10,765 | 5,113 | S/L | 10.0000 | 1,077 | |||
| KOHLER 60" TURBO MOWER | 2013-05-02 | 8,300 | 5,533 | S/L | 7.0000 | 1,186 | |||
| 10 EXECUTIVE CHAIRS | 2013-05-23 | 5,541 | 3,628 | S/L | 7.0000 | 791 | |||
| STATUE LANDSCAPING | 2013-10-08 | 52,870 | 11,235 | S/L | 20.0000 | 2,643 | |||
| GRANITE BASES FOR STATUES | 2013-10-09 | 13,500 | 2,869 | S/L | 20.0000 | 675 | |||
| REPLACE BED ASSEMBLY ON 2002 FORD | 2013-12-03 | 2,977 | 2,431 | S/L | 5.0000 | 546 | |||
| 48" BOBCAT ANGLE BROOM | 2014-08-01 | 3,715 | 1,813 | S/L | 7.0000 | 531 | |||
| BOBCAT SCRAPER | 2014-11-03 | 1,250 | 565 | S/L | 7.0000 | 179 | |||
| PIANO | 2014-05-07 | 2,600 | 1,362 | S/L | 7.0000 | 371 | |||
| HVAC UNIT | 2015-12-31 | 1,880 | 251 | S/L | 15.0000 | 125 | |||
| HVAC UNIT | 2015-12-31 | 1,880 | 251 | S/L | 15.0000 | 125 | |||
| APARTMENT 185 | 2016-04-06 | 182,107 | 8,171 | S/L | 39.0000 | 4,670 | |||
| TORO ZERO TURN 60" MOWER | 2016-03-28 | 7,200 | 1,800 | S/L | 7.0000 | 1,029 | |||
| MOWER | 2017-07-05 | 800 | 57 | S/L | 7.0000 | 114 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 168,549 | 150,520 | 18,029 | |
| IMPROVEMENTS | 187,400 | 53,731 | 133,669 | |
| BUILDINGS | 182,107 | 12,841 | 169,266 | |
| 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 | 154,385 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BINGO/RAFFLE | ||||
| BINGO/RAFFLE EXPENSES | 321,427 | 321,427 | ||
| EXPENSES | ||||
| SUPPLIES | 89,654 | |||
| TELEPHONE | 4,544 | |||
| UTILITIES | 4,285 | |||
| MISCELLANEOUS | 14,102 | |||
| INSURANCE | 4,398 | |||
| REPAIRS | 4,070 | |||
| VEHICLE EXPENSE | 16,541 | |||
| DUES & SUBSCRIPTIONS | 21 | |||
| BOARD EXPENSES | 3,400 | |||
| ADVERTISING | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BINGO/RAFFLE | 408,153 | 408,153 | |
| MANAGEMENT FEE | 130,555 | 130,555 | |
| SEWER USAGE PAYMENTS | 48,970 | 48,970 | |
| RENTAL INCOME | 19,450 | 19,450 | |
| MAINTENANCE FEES | 27,720 | 27,720 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 5,744 | 5,078 |
| DUE TO VILLA VIANNEY | 19,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 25,526 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 4,668 | |||
| REAL ESTATE TAXES | 14,706 |