| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,832 | 4,832 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 140 FT WATER LINE | 2013-11-25 | 2,300 | 1,358 | 200DB | 10.0000 | 188 | |||
| 500 GALLON SEPTIC SYSTEM | 2013-07-07 | 8,700 | 5,136 | 200DB | 10.0000 | 713 | |||
| BATHROOM FIXTURES | 2013-12-03 | 3,785 | 2,235 | 200DB | 10.0000 | 310 | |||
| FURNITURE AND FIXTURES | 2015-07-01 | 950 | 950 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2017-07-01 | 37,000 | 435 | S/L | 39.0000 | 949 | |||
| LEASEHOLD IMPROVEMENTS | 2013-02-25 | 4,455 | 2,630 | 200DB | 10.0000 | 365 | |||
| LEASEHOLD IMPROVEMENTS | 2014-07-01 | 19,240 | 11,865 | S/L | 15.0000 | 641 | |||
| LEASEHOLD IMPROVEMENTS | 2016-07-01 | 39,163 | 29,764 | 200DB | 5.0000 | 3,760 | |||
| REFRIGERATOR HT21TS77SP | 2013-01-31 | 1,653 | 1,618 | 200DB | 5.0000 | 35 | |||
| VEHICLE | 2013-10-31 | 7,000 | 6,294 | 200DB | 5.0000 | 706 | |||
| VEHICLE | 2017-06-09 | 23,879 | 11,160 | 200DB | 5.0000 | 5,088 | |||
| VEHICLE | 2017-06-09 | 24,431 | 11,160 | 200DB | 5.0000 | 4,247 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 2,604 | 2,604 | ||
| VEHICLES | 55,311 | 55,311 | ||
| LEASEHOLD IMPROVEMENTS | 114,028 | 9,824 | 104,204 |
| Description | Amount |
|---|---|
| EQUITY ACCOUNTING ADJUSTMENT | 122,493 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO & TRUCK EXPENSE | 120 | 120 | ||
| BANK CHARGES | 56 | 56 | ||
| CELLULAR SERVICE | 155 | 155 | ||
| COMPUTER EXPENSE | 40 | 40 | ||
| CONSULTANT FEES | 4,550 | 4,550 | ||
| CONSULTATIONS | 400 | 400 | ||
| DUES AND SUBSCRIPTIONS | 881 | 881 | ||
| FOOD SERVICE | 19,536 | 19,536 | ||
| FUEL | 35,392 | 35,392 | ||
| GIFTS | 1,000 | 1,000 | ||
| INSURANCE- LIABILITY | 10,705 | 10,705 | ||
| INSURANCE- PROPERTY | 27,955 | 27,955 | ||
| JANITORIAL | 13 | 13 | ||
| LAWN SERVICE | 2,755 | 2,755 | ||
| MAINTENANCE & REPAIRS | 6,166 | 6,166 | ||
| MEALS & ENTERTAINMENT | 6,675 | 6,675 | ||
| MEDICAL | 787 | 787 | ||
| OFFICE EXPENSES | 785 | 785 | ||
| OUTSIDE SERVICES | 14,929 | 14,929 | ||
| PEST CONTROL MAINTENANCE | 596 | 596 | ||
| POSTAGE | 366 | 366 | ||
| PROCESSING SERVICES | 5,481 | 5,481 | ||
| PURCHASES | 56,066 | 56,066 | ||
| SECURITY | 2,049 | 2,049 | ||
| SUPPLIES | 1,464 | 1,464 | ||
| TELEPHONE | 3,786 | 3,786 | ||
| TRANSPORTATION EXPENSE | 8,962 | 8,962 | ||
| UTILITIES | 294 | 294 | ||
| UTILITIES - TRASH | 402 | 402 | ||
| LICENSES & FEES | 33 | 33 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER CURRENT LIABILITIES | 19,288 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES OTHER | 143 | 143 |