| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Eleanor W Gasi CPA PA Tax Return | 2,995 | |||
| 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-5224 Willing St | 2004-12-14 | 129,632 | 90,633 | SL | 39.000000000000 | 1,628 | |||
| Land 5224 Willing St | 2004-12-14 | 12,000 | 0 | 0 | 0.000000000000 | 0 | |||
| New Roof 5224 Willing St | 2005-01-30 | 10,650 | 4,075 | SL | 39.000000000000 | 273 | |||
| L/H Improvements 5224 Willing | 2008-01-01 | 28,969 | 9,151 | SL | 39.000000000000 | 733 | |||
| Improvements 5224 Willing | 2009-04-01 | 26,140 | 7,177 | 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 | 889 | 200DB | 7.000000000000 | 0 | |||
| CAMERA, TRIPOD | 2011-03-03 | 911 | 911 | 200DB | 7.000000000000 | 0 | |||
| FURNITURE | 2011-10-07 | 686 | 686 | 200DB | 7.000000000000 | 0 | |||
| COMPUTERS | 2011-10-11 | 18,668 | 18,668 | 200DB | 7.000000000000 | 0 | |||
| FURNITURE | 2011-10-28 | 1,470 | 1,470 | 200DB | 7.000000000000 | 0 | |||
| FURNITURE | 2011-11-16 | 686 | 686 | 200DB | 7.000000000000 | 0 | |||
| CAMERA, TRIPOD | 2011-12-12 | 699 | 699 | 200DB | 7.000000000000 | 0 | |||
| FURNITURE | 2013-03-22 | 1,100 | 1,021 | 200DB | 7.000000000000 | 79 | |||
| COMPUTER | 2014-04-18 | 876 | 704 | 200DB | 7.000000000000 | 115 | |||
| COMPUTERS | 2014-06-19 | 2,976 | 2,390 | 200DB | 7.000000000000 | 391 | |||
| KONICA MINOLTA COPIER | 2014-05-05 | 9,350 | 7,510 | 200DB | 7.000000000000 | 1,227 | |||
| 2015 Chevy Silverado 1500 | 2018-01-17 | 38,750 | 20,150 | 200DB | 5.000000000000 | 7,440 | |||
| HP Copier | 2020-07-09 | 2,628 | 200DB | 5.000000000000 | 526 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land, Building - 5224 Willing St | 141,632 | 92,261 | 49,371 | |
| Building Improvements - 5224 Willing | 55,109 | 17,731 | 37,378 | |
| New Roof | 10,650 | 4,348 | 6,302 | |
| Furniture, Fixtures, Computers | 54,999 | 54,746 | 253 | |
| Equipment | 11,977 | 9,263 | 2,714 | |
| Vehicles | 38,750 | 27,590 | 11,160 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 917 | |||
| Auto, Truck | 3,233 | 3,233 | ||
| Bank Charges | 1,215 | |||
| Director Expenses | 57 | |||
| Computer, Internet | 5,505 | |||
| Subcontractors | 1,503,282 | 1,503,282 | ||
| Dues, Subscriptions | 402 | |||
| Insurance | 11,869 | |||
| Janitorial | 1,000 | |||
| Office Expense | 6,751 | |||
| Permits | 100 | 100 | ||
| Postage | 161 | |||
| Repairs | 4,474 | 4,474 | ||
| Security | 461 | |||
| Supplies | 519 | |||
| Telephone | 9,088 | |||
| Utilities | 5,331 | |||
| Project Purchases | 216,854 | 216,854 | ||
| Agriculture Payments | 475,751 | 475,751 | ||
| Construction Materials | 23,790 | 23,790 | ||
| IT Labor | 5,600 |
| Description | Amount |
|---|---|
| PPP Loan Forgiven | 37,300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards | 735 | 1,877 |
| Payroll Liabilities | 160 | 796 |
| Customer Deposits | 300 | 300 |
| ACH under/over | 160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Southern Site & Utility Engineering | 124,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 11,168 | |||
| Licenses | 1,603 |