| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 26,927 | 0 | 26,927 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-04-01 | 5,202,634 | L | 0 | 0 | 0 | |||
| BUILDINGS & IMPROVEMENTS | 2000-04-01 | 9,521,272 | 2,983,864 | SL | 39.000000000000 | 244,135 | 0 | 244,135 | |
| EQUIPMENT | 2010-07-07 | 111,460 | 111,460 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT- GOOSEFOOT COMPUTERS | 2014-06-01 | 9,617 | 6,891 | SL | 5.000000000000 | 1,923 | 0 | 1,923 | |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 2015-07-01 | 41,979 | 2,690 | SL | 39.000000000000 | 1,076 | 0 | 1,076 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 2015-07-01 | 24,611 | 1,578 | SL | 39.000000000000 | 631 | 0 | 631 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 2015-07-01 | 18,805 | 1,205 | SL | 39.000000000000 | 482 | 0 | 482 | |
| GOOSEFOOT COMPUTERS | 2015-07-01 | 3,811 | 1,905 | SL | 5.000000000000 | 762 | 0 | 762 | |
| BAYVIEW CENTER TENANT FF & E | 2015-07-01 | 24,936 | 12,468 | SL | 5.000000000000 | 4,987 | 0 | 4,987 | |
| CORNER MGMT SIGNS, FF & E | 2015-07-01 | 3,662 | 1,830 | SL | 5.000000000000 | 732 | 0 | 732 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 2016-07-01 | 30,275 | 1,164 | SL | 39.000000000000 | 776 | 0 | 776 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 2016-07-01 | 34,792 | 1,338 | SL | 39.000000000000 | 892 | 0 | 892 | |
| GOOSEFOOT COMPUTERS | 2016-07-01 | 6,844 | 2,053 | SL | 5.000000000000 | 1,369 | 0 | 1,369 | |
| OPEN SPACE - RESTROOM IMPROVEMENTS | 2016-07-01 | 2,280 | 87 | SL | 39.000000000000 | 58 | 0 | 58 | |
| 5788 PROPERTY | 2016-07-01 | 7,755 | L | 0 | 0 | 0 | |||
| BAYVIEW SCHOOL - BLDG IMPROVEMENTS | 2016-07-01 | 1,122 | 43 | SL | 39.000000000000 | 29 | 0 | 29 | |
| EASEMENT | 2014-06-01 | 400,000 | L | 0 | 0 | 0 | |||
| 2017 IMPROVEMENTS (RESTROOMS#1411+1415) | 2017-07-01 | 3,061 | 39 | SL | 39.000000000000 | 78 | 0 | 78 | |
| 2017 BUILDINGS (#1423+1428+3-1421) | 2017-07-01 | 45,922 | 589 | SL | 39.000000000000 | 1,177 | 0 | 1,177 | |
| 2017 EQUIPMENT (#1430+1431+1432) | 2017-07-01 | 2,917 | 37 | SL | 39.000000000000 | 75 | 0 | 75 | |
| FRONT ROOM BENCH | 2018-02-09 | 1,033 | SL | 7.000000000000 | 135 | 0 | 135 | ||
| CIG SYSTEM | 2018-07-03 | 1,627 | SL | 7.000000000000 | 116 | 0 | 116 | ||
| HOUZZ MAPLE CHAIRS | 2018-10-18 | 359 | SL | 7.000000000000 | 9 | 0 | 9 | ||
| MAC COMPUTER | 2018-09-08 | 1,880 | SL | 5.000000000000 | 125 | 0 | 125 | ||
| AQUA TEST NIBBLERS | 2018-02-08 | 26,767 | SL | 17.000000000000 | 1,443 | 0 | 1,443 | ||
| WHIDBEY TELECOM BIG GIG | 2018-07-03 | 263 | SL | 7.000000000000 | 19 | 0 | 19 | ||
| MODIFY EXHAUST FAN | 2018-08-13 | 598 | SL | 7.000000000000 | 36 | 0 | 36 | ||
| BV CORNER PICNIC TABLES | 2018-04-11 | 1,649 | SL | 7.000000000000 | 177 | 0 | 177 | ||
| BV CORNER FOLDING CHAIRS | 2018-05-18 | 607 | SL | 7.000000000000 | 51 | 0 | 51 | ||
| BV CORNER SEBOS | 2018-06-18 | 380 | SL | 7.000000000000 | 27 | 0 | 27 | ||
| BV CORNER FURNITURE MCJURY | 2018-06-18 | 850 | SL | 7.000000000000 | 61 | 0 | 61 | ||
| BV CORNER REFRIGERATOR | 2018-07-31 | 281 | SL | 7.000000000000 | 17 | 0 | 17 | ||
| BV CORNER ART GALLERY PEDESTALS | 2018-09-04 | 296 | SL | 7.000000000000 | 14 | 0 | 14 | ||
| BV CORNER BLDG IMPROVEMENTS | 2018-06-30 | 16,781 | SL | 39.000000000000 | 215 | 0 | 215 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BAYVIEW GROCERY INC | AT COST | 1,759,288 | 1,759,288 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,202,634 | 0 | 5,202,634 | 2,093,003 |
| BUILDINGS & IMPROVEMENTS | 9,521,272 | 3,227,999 | 6,293,273 | 2,709,603 |
| EQUIPMENT | 111,460 | 111,460 | 0 | 0 |
| EQUIPMENT- GOOSEFOOT COMPUTERS | 9,617 | 8,814 | 803 | 803 |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 41,979 | 3,766 | 38,213 | 38,213 |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 24,611 | 2,209 | 22,402 | 22,402 |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 18,805 | 1,687 | 17,118 | 17,118 |
| GOOSEFOOT COMPUTERS | 3,811 | 2,667 | 1,144 | 1,144 |
| BAYVIEW CENTER TENANT FF & E | 24,936 | 17,455 | 7,481 | 7,481 |
| CORNER MGMT SIGNS, FF & E | 3,662 | 2,562 | 1,100 | 1,100 |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 30,275 | 1,940 | 28,335 | 28,335 |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 34,792 | 2,230 | 32,562 | 32,562 |
| GOOSEFOOT COMPUTERS | 6,844 | 3,422 | 3,422 | 3,422 |
| OPEN SPACE - RESTROOM IMPROVEMENTS | 2,280 | 145 | 2,135 | 2,135 |
| 5788 PROPERTY | 7,755 | 0 | 7,755 | 7,755 |
| BAYVIEW SCHOOL - BLDG IMPROVEMENTS | 1,122 | 72 | 1,050 | 1,050 |
| EASEMENT | 400,000 | 0 | 400,000 | 400,000 |
| 2017 IMPROVEMENTS (RESTROOMS#1411+1415) | 3,061 | 117 | 2,944 | 2,944 |
| 2017 BUILDINGS (#1423+1428+3-1421) | 45,922 | 1,766 | 44,156 | 44,156 |
| 2017 EQUIPMENT (#1430+1431+1432) | 2,917 | 112 | 2,805 | 2,805 |
| FRONT ROOM BENCH | 1,033 | 135 | 898 | 898 |
| CIG SYSTEM | 1,627 | 116 | 1,511 | 1,511 |
| HOUZZ MAPLE CHAIRS | 359 | 9 | 350 | 350 |
| MAC COMPUTER | 1,880 | 125 | 1,755 | 1,755 |
| AQUA TEST NIBBLERS | 26,767 | 1,443 | 25,324 | 25,324 |
| WHIDBEY TELECOM BIG GIG | 263 | 19 | 244 | 244 |
| MODIFY EXHAUST FAN | 598 | 36 | 562 | 562 |
| BV CORNER PICNIC TABLES | 1,649 | 177 | 1,472 | 1,472 |
| BV CORNER FOLDING CHAIRS | 607 | 51 | 556 | 556 |
| BV CORNER SEBOS | 380 | 27 | 353 | 353 |
| BV CORNER FURNITURE MCJURY | 850 | 61 | 789 | 789 |
| BV CORNER REFRIGERATOR | 281 | 17 | 264 | 264 |
| BV CORNER ART GALLERY PEDESTALS | 296 | 14 | 282 | 282 |
| BV CORNER BLDG IMPROVEMENTS | 16,781 | 215 | 16,566 | 16,566 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,773 | 0 | 11,773 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 8,192 | 5,116 | 5,116 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 40,939 | 0 | 40,939 | 0 |
| INSURANCE | 15,437 | 0 | 15,437 | 0 |
| MARKETING/ADVERTISING | 3,018 | 0 | 3,018 | 0 |
| SPECIAL PROJECTS/ACTIVITIES | 33,636 | 0 | 0 | 33,636 |
| OTHER MISC EXPENSE | 2,577 | 0 | 2,577 | 0 |
| AMORTIZATION | 8,382 | 0 | 8,382 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 741,262 | 741,262 | |
| BAYVIEW GROCERY INC | 688,437 | 688,437 | |
| MISC INCOME | 5,579 | 5,579 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 21,542 | 0 | 21,542 | 0 |
| UBIT TAXES | 139,128 | 0 | 139,128 | 0 |
| PAYROLL TAX | 22,775 | 0 | 22,775 | 0 |