| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Eleanor W Gasi CPA PA Tax Return | 3,650 | |||
| Bernadine Stanaland Accounting | 13,000 | |||
| Jim Davis Audit | 3,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building - Willing Street | 2000-07-06 | 141,724 | 67,830 | SL | 39.000000000000 | 2,430 | |||
| Land | 2000-07-06 | 12,000 | 0 | NA | 0.000000000000 | 0 | |||
| Building Impr - Willing St | 2001-03-26 | 69,372 | 48,399 | SL | 39.000000000000 | 669 | |||
| Building Improvements | 2004-10-07 | 15,756 | 10,687 | SL | 39.000000000000 | 139 | |||
| New Roof - 5230 Willing St | 2005-01-30 | 19,000 | 6,294 | SL | 39.000000000000 | 346 | |||
| Building-5224 Willing St | 2004-12-14 | 129,632 | 87,377 | SL | 39.000000000000 | 1,628 | |||
| Land 5224 Willing St | 2004-12-14 | 12,000 | 0 | NA | 0.000000000000 | 0 | |||
| New Roof 5224 Willing St | 2005-01-30 | 10,650 | 3,528 | SL | 39.000000000000 | 273 | |||
| L/H Improvements 5224 Willing | 2008-01-01 | 28,969 | 7,685 | SL | 39.000000000000 | 733 | |||
| Improvements 5224 Willing | 2009-04-01 | 26,140 | 5,837 | SL | 39.000000000000 | 670 | |||
| Phone System | 2000-12-04 | 3,845 | 3,845 | 200DB | 7.000000000000 | 0 | |||
| Office Furniture | 2001-02-13 | 2,056 | 2,055 | 200DB | 7.000000000000 | 0 | |||
| Office Furniture | 2001-03-01 | 1,970 | 1,970 | 200DB | 7.000000000000 | 0 | |||
| Signs | 2001-04-05 | 2,015 | 2,015 | 200DB | 7.000000000000 | 0 | |||
| Office Furniture | 2002-03-20 | 2,213 | 2,213 | 200DB | 7.000000000000 | 0 | |||
| Office Furniture | 2002-07-31 | 2,078 | 2,078 | 200DB | 7.000000000000 | 0 | |||
| Plasma TV | 2005-01-21 | 7,012 | 7,012 | 200DB | 5.000000000000 | 0 | |||
| Podium | 2005-04-30 | 914 | 914 | 200DB | 7.000000000000 | 0 | |||
| Furniture-Rental 5224 Willing | 2010-06-09 | 2,196 | 2,196 | 200DB | 7.000000000000 | 0 | |||
| CAMERA, TRIPOD | 2010-12-20 | 1,739 | 1,739 | 200DB | 7.000000000000 | 0 | |||
| CAMERA, TRIPOD | 2011-01-26 | 889 | 826 | 200DB | 7.000000000000 | 63 | |||
| CAMERA, TRIPOD | 2011-03-03 | 911 | 846 | 200DB | 7.000000000000 | 65 | |||
| FURNITURE | 2011-10-07 | 686 | 637 | 200DB | 7.000000000000 | 49 | |||
| COMPUTERS | 2011-10-11 | 18,668 | 17,335 | 200DB | 7.000000000000 | 1,333 | |||
| FURNITURE | 2011-10-28 | 1,470 | 1,365 | 200DB | 7.000000000000 | 105 | |||
| FURNITURE | 2011-11-16 | 686 | 637 | 200DB | 7.000000000000 | 49 | |||
| CAMERA, TRIPOD | 2011-12-12 | 699 | 649 | 200DB | 7.000000000000 | 50 | |||
| FURNITURE | 2013-03-22 | 1,100 | 707 | 200DB | 7.000000000000 | 157 | |||
| COMPUTER | 2014-04-18 | 876 | 474 | 200DB | 7.000000000000 | 115 | |||
| COMPUTERS | 2014-06-19 | 2,976 | 1,610 | 200DB | 7.000000000000 | 390 | |||
| TRAILER | 2005-05-02 | 5,000 | 5,000 | 200DB | 5.000000000000 | 0 | |||
| KONICA MINOLTA COPIER | 2014-05-05 | 9,350 | 5,056 | 200DB | 7.000000000000 | 1,227 | |||
| 2008 RAM2500 SLT MEGA | 2009-12-02 | 13,285 | 13,285 | 200DB | 5.000000000000 | 0 | |||
| 2015 Tahoe | 2015-08-31 | 42,298 | 12,414 | 200DB | 5.000000000000 | 1,975 | |||
| 2015 Chevy Silverado 1500 | 2018-01-17 | 38,750 | 200DB | 5.000000000000 | 7,750 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Building - Willing Street | 2000-07 | 2018-09 | 137,408 | 141,724 | 7,901 | 58,043 | 70,260 | |||
| Land | 2000-07 | 2018-09 | 11,635 | 12,000 | 669 | -1,034 | ||||
| Building Impr - Willing St | 2001-03 | 2018-09 | 67,260 | 69,372 | 3,867 | 43,089 | 49,068 | |||
| Building Improvements | 2004-10 | 2018-09 | 15,276 | 15,756 | 878 | 9,468 | 10,826 | |||
| New Roof - 5230 Willing St | 2005-01 | 2018-09 | 18,421 | 19,000 | 1,059 | 5,002 | 6,640 | |||
| 2012 Polaris Ranger | 2012-12 | 2018-12 | 3,800 | 0 | 0 | 3,800 | ||||
| TRAILER | 2005-05 | 2018-01 | 1,000 | 5,000 | 1,000 | 5,000 | ||||
| 2008 RAM2500 SLT MEGA | 2009-12 | 2018-01 | 4,300 | 13,285 | 4,300 | 13,285 | ||||
| 2015 Tahoe | 2015-08 | 2018-01 | 39,350 | 42,298 | 11,441 | 14,389 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land, Building - 5224 Willing St | 141,632 | 89,005 | 52,627 | |
| Building Improvements - 5224 Willing | 55,109 | 14,925 | 40,184 | |
| New Roof | 10,650 | 3,801 | 6,849 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture, Fixtures, Computers | 54,999 | 53,499 | 1,500 | |
| Equipment | 9,350 | 6,283 | 3,067 | |
| Vehicles | 38,750 | 7,750 | 31,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ronald W Johns Legal | 20,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,654 | |||
| Auto, Truck | 8,711 | 8,711 | ||
| Bank Charges | 1,940 | |||
| Director Expenses | 3,816 | |||
| Computer, Internet | 15,770 | |||
| Subcontractors | 2,382,661 | 2,382,661 | ||
| Outreach Grants | 950 | 950 | ||
| Dues, Subscriptions | 196 | |||
| Insurance | 23,997 | |||
| Janitorial | 6,400 | |||
| Office Expense | 12,405 | |||
| Permits | 1,550 | 1,550 | ||
| Postage | 264 | |||
| Reimbursement | 5,980 | 5,980 | ||
| Repairs | 3,709 | 3,709 | ||
| Security | 300 | |||
| Supplies | 49 | 49 | ||
| Telephone | 11,119 | |||
| Utilities | 5,593 | |||
| Project Purchases | 18,975 | 18,975 | ||
| Agriculture Payments | 504,448 | 504,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Restitution | 96 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards | 4,182 | 2,190 |
| Payroll Liabilities | 2,720 | 140 |
| Customer Deposits | 300 | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Southern Site & Utility Engineering | 531,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 13,875 | |||
| Licenses | 1,594 |