| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARVER, FLOREK & JAMES & MISC | 4,004 | 2,002 | 0 | 2,002 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SNOW PLOW | 2008-10-28 | 2,000 | 1,900 | SL | 10.0000 | 100 | 100 | 100 | |
| FURNITURE | 2012-04-24 | 3,600 | 1,980 | SL | 10.0000 | 360 | 360 | 360 | |
| 2 RUGS | 2012-07-01 | 2,000 | 1,518 | 200DB | 8.93 % | 179 | 179 | 179 | |
| DISHWASHER-BREAKROOM | 2015-02-24 | 714 | 178 | SL | 10.0000 | 71 | 71 | 71 | |
| COPIER | 2015-03-16 | 4,570 | 1,632 | SL | 7.0000 | 653 | 653 | 653 | |
| SCANNER | 2015-03-16 | 1,875 | 670 | SL | 7.0000 | 268 | 268 | 268 | |
| FRIDGE | 2015-03-31 | 1,456 | 364 | SL | 10.0000 | 146 | 146 | 146 | |
| CCTV CAMERAS | 2015-03-15 | 433 | 108 | SL | 10.0000 | 43 | 43 | 43 | |
| RECORDER FOR SEC CAM | 2015-03-31 | 383 | 95 | SL | 10.0000 | 38 | 38 | 38 | |
| 2004 TOYOTA LIFT TRUCK | 2015-04-06 | 7,800 | 1,950 | SL | 10.0000 | 780 | 780 | 780 | |
| 2 COMPUTERS | 2015-04-14 | 1,430 | 510 | SL | 7.0000 | 204 | 204 | 204 | |
| RACKING FOR WAREHOUSE | 2015-04-14 | 3,062 | 383 | SL | 20.0000 | 153 | 153 | 153 | |
| 2 DESKS | 2015-04-14 | 625 | 157 | SL | 10.0000 | 63 | 63 | 63 | |
| ADULT TRANS DESK & STORAG | 2015-05-11 | 2,060 | 515 | SL | 10.0000 | 206 | 206 | 206 | |
| ADULT TRANS DESK | 2015-04-23 | 492 | 428 | 200DB | 12.49 % | 61 | 61 | 61 | |
| 2015 TOYOTA TACOMA | 2015-08-25 | 34,987 | 8,747 | SL | 10.0000 | 3,499 | 3,499 | 3,499 | |
| RANGER | 2015-10-27 | 15,558 | 3,890 | SL | 10.0000 | 1,556 | 1,556 | 1,556 | |
| BLDG IMPROVEMENT-HWY 89 | 2014-12-31 | 154,000 | 25,313 | SL | 39.0000 | 3,949 | 3,949 | 3,949 | |
| BUILDING COSTS | 2015-03-01 | 465,840 | 33,346 | SL | 39.0000 | 11,945 | 11,945 | 11,945 | |
| BUILDING IMPROVEMENTS | 2016-06-30 | 48,844 | 1,930 | SL | 39.0000 | 1,252 | 1,252 | 1,252 | |
| TUFF SHEDS | 2015-05-18 | 12,389 | 2,065 | SL | 15.0000 | 826 | 826 | 826 | |
| BUILDING IMPROVEMENTS | 2017-06-30 | 9,924 | 127 | SL | 39.0000 | 254 | 254 | 254 | |
| FURNITURE AND EQUIPMENT | 2017-12-18 | 4,736 | 169 | 200DB | 27.55 % | 1,305 | 1,305 | 1,305 | |
| TWO 7710 PRO COMPUTERS | 2017-08-03 | 4,502 | 675 | 200DB | 34.00 % | 1,531 | 1,531 | 1,531 | |
| BUILDING IMPROVEMENTS | 2018-10-30 | 2,445 | SL | 39.0000 | 10 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 131,298 | 93,375 | 37,923 | |
| Furniture and Fixtures | 312,876 | 298,613 | 14,263 | |
| Machinery and Equipment | 5,932 | 2,920 | 3,012 | 944,163 |
| Buildings | 693,442 | 81,017 | 612,425 | |
| Land | 250,000 | 250,000 | ||
| Miscellaneous | 26,540 | 26,540 |
| Item No. | 1 |
|---|---|
| Lender's Name | MERRILL LYNCH LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 459,994 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 847,828 | |||
| FIREHOLD RIVER CAPITAL LLC | 469,827 | 469,827 | |
| Rounding | 1 | ||
| UNITED WAY NOTE | 626,000 | 378,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 26,298 | 13,149 | 13,149 | |
| Dues & Subscriptions | 2,660 | 1,330 | 1,330 | |
| Equipment R&M | 1,984 | 992 | 992 | |
| In Kind Expenses | 197,174 | 197,174 | ||
| Information Systems | 4,316 | 2,158 | 2,158 | |
| Insurance | 12,524 | 6,262 | 6,262 | |
| Misc | 375 | 188 | 187 | |
| Office Supplies | 3,348 | 1,674 | 1,674 | |
| Phone & Internet | 10,987 | 5,494 | 5,493 | |
| Postage | 1,155 | 578 | 577 | |
| Public Relations | 120 | 60 | 60 | |
| Repairs & Maintenance | 2,997 | 1,499 | 1,498 | |
| Security | 419 | 210 | 209 | |
| Vehicle Expenses | 4,118 | 2,059 | 2,059 | |
| Warehouse | 5,987 | 2,994 | 2,993 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 22,061 | 11,031 | 11,030 | |
| Taxes | 625 | 313 | 312 |