| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX FEES | 29,605 | 0 | 0 | 29,605 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2011-07-08 | 2,785 | 2,587 | SL | 7.14 % | 198 | |||
| PHONE SYSTEM | 2011-08-31 | 4,057 | 3,768 | SL | 7.14 % | 289 | |||
| AQUA PRO X | 2011-09-06 | 2,539 | 2,359 | SL | 7.14 % | 180 | |||
| TUFF SHED | 2011-09-13 | 1,156 | 1,073 | SL | 7.14 % | 83 | |||
| OFFICE FURNITURE | 2011-06-20 | 7,177 | 6,666 | SL | 7.14 % | 511 | |||
| BUILDING - 2851 COUNTRY | 2011-05-31 | 513,615 | 87,258 | SL | 2.56 % | 13,169 | |||
| DESK | 2012-04-18 | 1,633 | 1,311 | SL | 14.29 % | 233 | |||
| Storage Shed | 2012-10-31 | 2,980 | 2,545 | SL | 14.29 % | 426 | |||
| 14 TOYOTA TACOMA #4549 | 2013-07-25 | 25,405 | 22,865 | SL | 10.00 % | 2,540 | |||
| 14 TOYOTA TACOMA #4526 | 2013-07-25 | 25,405 | 22,865 | SL | 10.00 % | 2,540 | |||
| 14 TOYOTA TACOMA #3918 | 2013-07-25 | 25,405 | 22,865 | SL | 10.00 % | 2,540 | |||
| 14 TOYOTA TACOMA #4447 | 2013-07-25 | 25,405 | 22,865 | SL | 10.00 % | 2,540 | |||
| 14 TOYOTA TACOMA #4564 | 2013-07-25 | 25,405 | 22,865 | SL | 10.00 % | 2,540 | |||
| 14 NISSAN FRONTIER #4323 | 2013-09-26 | 23,700 | 21,330 | SL | 10.00 % | 2,370 | |||
| LAPTOP | 2013-06-07 | 703 | 634 | SL | 10.00 % | 69 | |||
| LAPTOP (2) / SOFTWARE | 2013-08-31 | 1,863 | 1,678 | SL | 10.00 % | 185 | |||
| Washer | 2014-03-31 | 524 | 367 | SL | 20.00 % | 105 | |||
| Trailer Presure Washer | 2014-09-30 | 7,500 | 5,250 | SL | 20.00 % | 1,500 | |||
| 14 Toyota Tacoma #4933 | 2014-06-04 | 25,940 | 17,527 | SL | 20.00 % | 5,188 | |||
| 14 Nissan NV200 #1381 | 2014-09-29 | 23,934 | 16,754 | SL | 20.00 % | 4,787 | |||
| 14 Nissan NV200 #8656 | 2014-09-29 | 23,934 | 16,754 | SL | 20.00 % | 4,787 | |||
| 14 Nissan NV200 #1577 | 2014-09-29 | 23,934 | 16,754 | SL | 20.00 % | 4,787 | |||
| CON TV (2) | 2015-04-30 | 2,769 | 1,454 | SL | 20.00 % | 554 | |||
| TRAILER | 2015-10-02 | 40,987 | 5,808 | SL | 6.67 % | 2,734 | |||
| Parking Lot Repavement | 2016-06-03 | 32,166 | 3,486 | SL | 6.67 % | 2,145 | |||
| Rolling Shutters | 2016-12-29 | 33,104 | 2,483 | SL | 6.67 % | 2,208 | |||
| 07 Honda Odyssey #7606 | 2016-01-27 | 13,449 | 5,044 | SL | 20.00 % | 2,690 | |||
| 16 Nissan Frontier #4032 | 2016-08-26 | 25,686 | 7,063 | SL | 20.00 % | 5,137 | |||
| 16 Nissan Frontier #5762 | 2016-08-26 | 25,686 | 7,063 | SL | 20.00 % | 5,137 | |||
| 17 Cushman Golfcarts (4) | 2016-10-25 | 42,861 | 9,644 | SL | 20.00 % | 8,572 | |||
| BUILDING - 3040 COUNTRY | 2017-09-29 | 201,169 | 1,507 | SL | 2.56 % | 5,158 | |||
| MICROAGE - PAYROLL EQUIP | 2017-05-02 | 3,281 | 328 | SL | 20.00 % | 656 | |||
| CBIZ - PAYROLL EQUIP | 2017-06-26 | 6,374 | 637 | SL | 20.00 % | 1,275 | |||
| NISSAN TITAN #5620 | 2017-01-10 | 34,691 | 3,469 | SL | 20.00 % | 6,938 | |||
| NISSAN FRONTIER #6456 | 2017-01-12 | 26,545 | 2,655 | SL | 20.00 % | 5,309 | |||
| NISSAN FRONTIER #9676 | 2017-01-12 | 28,545 | 2,855 | SL | 20.00 % | 5,709 | |||
| NISSAN FRONTIER #1827 | 2017-01-12 | 28,545 | 2,855 | SL | 20.00 % | 5,709 | |||
| NISSAN NV200 #5244 | 2017-01-12 | 22,820 | 2,282 | SL | 20.00 % | 4,564 | |||
| NISSAN NV200 #7678 | 2017-01-12 | 22,820 | 2,282 | SL | 20.00 % | 4,564 | |||
| NISSAN VERSA #0009 | 2017-01-12 | 13,801 | 1,380 | SL | 20.00 % | 2,760 | |||
| NISSAN SENTRA #0650 | 2017-02-17 | 17,000 | 1,700 | SL | 20.00 % | 3,400 | |||
| NISSAN NV200 #7545 | 2017-04-05 | 23,189 | 2,319 | SL | 20.00 % | 4,638 | |||
| NISSAN NV200 #6345 | 2017-04-05 | 23,189 | 2,319 | SL | 20.00 % | 4,638 | |||
| NISSAN VERSA #1546 | 2017-07-21 | 13,914 | 1,391 | SL | 20.00 % | 2,783 | |||
| NISSAN VERSA #3314 | 2017-07-21 | 13,913 | 1,391 | SL | 20.00 % | 2,783 | |||
| BLDG IMP - 3040 | 2018-04-20 | 7,163 | SL | 3.33 % | 239 | ||||
| SOFTWARE - CLEANING SIC | 2018-07-26 | 10,796 | SL | 16.67 % | 1,800 | ||||
| TRAILER | 2018-09-04 | 3,844 | SL | 10.00 % | 384 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BBVA CD | 447,125 | 447,125 |
| RBC FUNDS | 395,877 | 395,877 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 940,431 | 709,062 | 231,369 | 231,369 |
| Furniture and Fixtures | 11,595 | 11,506 | 89 | 89 |
| Machinery and Equipment | 146,216 | 77,335 | 68,881 | 68,881 |
| Buildings | 714,784 | 107,092 | 607,692 | 607,692 |
| Improvements | 72,433 | 10,561 | 61,872 | 61,872 |
| Land | 206,292 | 206,292 | 206,292 | |
| Miscellaneous | 10,796 | 1,800 | 8,996 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,841 | 0 | 0 | 12,841 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,501 | 2,501 | 2,501 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 2,594 | 2,594 | ||
| BANK FEES | 965 | 965 | ||
| COMPUTER EXPENSES | 2,308 | 2,308 | ||
| CONTRIBUTIONS & DONATIONS | 4,166 | 4,166 | ||
| DUES & SUBCRIPTIONS | 9,175 | 9,175 | ||
| INSURANCE | 82,047 | 82,047 | ||
| INVESTMENT MGMT FEES | 5,370 | 5,370 | 5,370 | |
| LICENSES, FEES & PERMITS | 8,352 | 8,352 | ||
| MEALS & ENTERTAINMENT | 9,518 | 9,518 | ||
| MISCELLANEOUS | 134 | 134 | ||
| OFFICE EXPENSE | 22,220 | 22,220 | ||
| PAYROLL EXPENSES | 31,505 | 31,505 | ||
| PAYROLL TAXES | 528,745 | 528,745 | ||
| POSTAGE & PRINTING | 2,267 | 2,267 | ||
| SM EQUIPMENT & TOOLS | 1,678 | 1,678 | ||
| SOURCEAMERICA FEES | 377,382 | 377,382 | ||
| SUBCONTRACTORS | 1,008,806 | 1,008,806 | ||
| SUPPLIES - CONTRACTS | 490,855 | 490,855 | ||
| TRAINING & EMPLOYEE EXPENSES | 11,915 | 11,915 | ||
| UNIFORMS | 14,980 | 14,980 | ||
| VEHICLE EXPENSES | 166,565 | 166,565 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONTRACT INCOME | 10,243,653 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS PAYABLE | 37,721 | 27,470 |
| ACCRUED PAYROL & RELATED LIABILITIES | 268,281 | 316,161 |
| SOURCEAMERICA FEES PAYABLE | 94,047 | 95,189 |