| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOHNSTON SOUTHERN COMPANY | 8,025 | 4,012 | 0 | 4,013 |
| LBMC | 3,125 | 1,562 | 0 | 1,563 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOUND/AUDIO PACKAGE - FROM SMOKEMUSE | 2011-01-02 | 432 | 432 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER - FROM SMOKEMUSE | 2011-01-02 | 480 | 480 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 8 CONFERENCE ROOM CHAIRS - FROM SMOKEMUSE | 2011-01-02 | 200 | 200 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 19 UPHOLSTERED CHAIRS - FROM SMOKEMUSE | 2011-01-02 | 240 | 240 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 6 FOLDABLE TABLES - FROM SMOKEMUSE | 2011-01-02 | 200 | 200 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 2 DESKS/WORKSTATIONS - FROM SMOKEMUSE | 2011-01-02 | 160 | 160 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR/FREEZER - FROM SMOKEMUSE | 2011-01-02 | 120 | 120 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| UTILITY CART - FROM SMOKEMUSE | 2011-01-02 | 20 | 20 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| APPLE IMAC 27"WITH POWER ADAPTER | 2011-02-08 | 2,447 | 2,447 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| USED MACBOOK - R. SKORMAN | 2011-12-12 | 700 | 700 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 100 FOLDING CHAIRS - AMERICAN EXPRESS - COSTCO | 2011-12-31 | 789 | 789 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| PORTABLE SOUND SYSTEM - GUITAR CENTER - CC CHARGE AUG '11 | 2011-12-01 | 1,197 | 1,197 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| MIXING BOARD FOR SOUND SYSTEM - GUITAR CENTER - CC CHARGE AUG '11 | 2011-12-01 | 577 | 577 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CASE FOR MIXING BOARD - GUITAR CENTER - CC CHARGE AUG '11 | 2011-12-01 | 124 | 124 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| MACMINI 2X2GB - SERIAL NO C07G56WSDJD1 | 2011-12-01 | 937 | 937 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| RAID BACKUP SYSTEM FOR VIDEO DEPARTMENT | 2014-08-14 | 774 | 670 | 200DB | 7.000000000000 | 69 | 0 | 69 | |
| USED PA SYSTEM FOR FESTIVALS, ETC | 2016-01-21 | 1,000 | 777 | 200DB | 7.000000000000 | 89 | 0 | 89 | |
| USED PROJECTOR FOR FESTIVALS, ETC | 2016-04-14 | 700 | 543 | 200DB | 7.000000000000 | 62 | 0 | 62 | |
| GENERATOR - 3500W - HOME DEPOT ON CC | 2016-08-01 | 399 | 275 | 200DB | 7.000000000000 | 40 | 0 | 40 | |
| PANASONIC LUMIX DMC 4K VIDEO CAMERA, BATTERY, ADAPTOR, MEMORY CARD - P | 2016-09-14 | 1,944 | 1,337 | 200DB | 7.000000000000 | 194 | 0 | 194 | |
| METABONES TSPEED BOOSTER ADAPTER FOR CANON LENS | 2017-06-14 | 660 | 453 | 200DB | 7.000000000000 | 59 | 0 | 59 | |
| SIGMA 20MM HSM ART LENS FOR CANON | 2017-06-14 | 910 | 626 | 200DB | 7.000000000000 | 81 | 0 | 81 | |
| 1969 FORD VAN - VIN P35ALF34126 | 2004-06-28 | 3,500 | 3,500 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CONDO UNIT 212 | 2010-11-02 | 152,782 | 39,016 | SL | 39.000000000000 | 1,959 | 0 | 1,959 | |
| CONDO UNIT 210 | 2010-11-02 | 160,232 | 40,920 | SL | 39.000000000000 | 2,054 | 0 | 2,054 | |
| SIMPLEX LOCKS & INSTALLATION AMERICAN LOCK & KEY 57402 | 2010-11-11 | 1,127 | 288 | SL | 39.000000000000 | 14 | 0 | 14 | |
| AUDIO WIRELESS SET-UP WEBSCOUTS 2351A | 2010-11-14 | 2,971 | 758 | SL | 39.000000000000 | 38 | 0 | 38 | |
| CONDO 212 DEMOLITION & REMODEL DEPOSIT REGAL CONSTRUCTION | 2010-11-18 | 4,925 | 1,257 | SL | 39.000000000000 | 63 | 0 | 63 | |
| CONDO 212 CENTER POST REMOVAL REGAL CONSTRUCTION | 2010-11-26 | 2,430 | 620 | SL | 39.000000000000 | 31 | 0 | 31 | |
| CONDO 210 TRESTLE BLDG DEMO & REMODEL DEPOSIT REGAL CONSTRUCTION | 2010-11-26 | 7,300 | 1,864 | SL | 39.000000000000 | 94 | 0 | 94 | |
| CONDO 210 TRESTLE BLDG DEMO & REMODEL BALANCE REGAL CONSTRUCTION | 2010-12-08 | 15,238 | 3,892 | SL | 39.000000000000 | 195 | 0 | 195 | |
| CONDOS - FLOOR REFINISHING | 2010-12-21 | 8,000 | 2,043 | SL | 39.000000000000 | 103 | 0 | 103 | |
| CONDO 212 DEMOLITION & REMODEL BALANCE REGAL CONSTRUCTION | 2010-12-02 | 4,925 | 1,257 | SL | 39.000000000000 | 63 | 0 | 63 | |
| CONDOS - STAGE AND PAINTING - BAILEY HOMES | 2010-12-17 | 1,300 | 331 | SL | 39.000000000000 | 17 | 0 | 17 | |
| CONDOS - DESIGN WORK - LINDSAY RAY | 2010-12-14 | 1,659 | 425 | SL | 39.000000000000 | 21 | 0 | 21 | |
| CONDOS - YOGA ROOM POSTS - BAILEY HOMES | 2011-01-01 | 1,425 | 365 | SL | 39.000000000000 | 18 | 0 | 18 | |
| CONDOS - INTERIOR PAINTING - BAILEY HOMES | 2011-01-11 | 1,100 | 281 | SL | 39.000000000000 | 14 | 0 | 14 | |
| CONDOS - WIRING FOR ELECTRICAL & LIGHTS - CURTIS ELECTRICAL | 2011-01-04 | 3,300 | 844 | SL | 39.000000000000 | 42 | 0 | 42 | |
| CONDOS - DUCT WORK PAINTING - PATRICK DUFFY | 2011-01-17 | 600 | 152 | SL | 39.000000000000 | 8 | 0 | 8 | |
| CONDOS - FINAL ELECTRICAL - CURTIS ELECTRIC | 2011-02-19 | 3,300 | 844 | SL | 39.000000000000 | 42 | 0 | 42 | |
| CONDOS - YOGA ROOM WOODWORK - JOHN BAILEY HOMES | 2011-02-08 | 3,105 | 794 | SL | 39.000000000000 | 40 | 0 | 40 | |
| CONDOS - YOGA WALL - ON THE LEVEL CONSTRUCTION | 2011-04-04 | 523 | 133 | SL | 39.000000000000 | 7 | 0 | 7 | |
| CONDOS - MOSAIC COLUMNS - CONCRETE COUCH | 2011-05-19 | 1,000 | 256 | SL | 39.000000000000 | 13 | 0 | 13 | |
| CONDOS - PRODUCTION OFFICE CLOSET - WHITMAN CONSTRUCTION | 2011-06-09 | 427 | 109 | SL | 39.000000000000 | 5 | 0 | 5 | |
| CONDOS - MOSAIC COLUMNS - CONCRETE COUCH | 2011-06-27 | 3,096 | 790 | SL | 39.000000000000 | 40 | 0 | 40 | |
| CONDOS - RECEPTION/BAR AREA - REGAL CONSTRUCTION | 2011-09-01 | 10,250 | 2,355 | SL | 39.000000000000 | 131 | 0 | 131 | |
| CONDOS - RECEPTION/BAR AREA - REGAL CONSTRUCTION | 2011-10-04 | 250 | 57 | SL | 39.000000000000 | 3 | 0 | 3 | |
| CONDOS - RECEPTION/BAR AREA - REGAL CONSTRUCTION | 2011-12-12 | 4,750 | 1,092 | SL | 39.000000000000 | 61 | 0 | 61 | |
| CONDOS - RECEPTION/BAR AREA - REGAL CONSTRUCTION | 2012-01-18 | 3,508 | 806 | SL | 39.000000000000 | 45 | 0 | 45 | |
| CONDOS - YOGA ROOM DEMOLITION & YOGA MAT STORAGE | 2012-03-02 | 950 | 218 | SL | 39.000000000000 | 12 | 0 | 12 | |
| CONDOS - YOGA ROOM - LED FIXTURES - CURTIS ELECTRICAL | 2013-01-13 | 3,269 | 668 | SL | 39.000000000000 | 42 | 0 | 42 | |
| CONDOS - YOGA ROOM - PANELS & FRENCH DOORS | 2015-05-01 | 3,743 | 568 | SL | 39.000000000000 | 48 | 0 | 48 | |
| BIZMART: COMP. W/S & FILE CAB. | 1993-05-25 | 146 | 146 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| RADIO SHACK: WALKITALKI | 1993-10-27 | 227 | 227 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| HAL SMALL: SCULPTURE | 1994-01-28 | 400 | 400 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SAM'S CLUB: TABLE & CHAIRS | 1994-03-31 | 478 | 478 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| AL LANRIE: ARTWORK | 1994-04-30 | 250 | 250 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| ALL DISCOUNT SEWING: SINGER 740 | 1994-08-23 | 309 | 309 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE DEPOT: FAX | 1994-11-29 | 550 | 550 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TODD MURPHY: APPLE MACINTOSH | 1995-01-09 | 1,000 | 1,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 28 FOLDING CHAIRS | 1995-09-11 | 225 | 225 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| APPLE LAPTOP | 2006-07-01 | 2,539 | 2,539 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| MINOLTA COPIER C300 | 2007-04-24 | 9,420 | 9,420 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| HOMEBASE: TOOLS | 1993-06-16 | 339 | 339 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| HOMEBASE: TOOLS | 1993-06-16 | 273 | 273 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CRISSEY FOWLER LBR: AIRLESS PAINT SPRAYER | 1994-07-23 | 514 | 514 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FSI FASTENING SYSTEM: TOOLS | 1995-01-06 | 719 | 719 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SEARS: TOOLS | 1995-01-06 | 146 | 146 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| KEL-WELCO: CORDLESS DRILL | 1995-03-24 | 199 | 199 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SEWING MACHINE | 1995-03-28 | 200 | 200 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| MISCELLANEOUS TOOLS | 1995-08-28 | 836 | 836 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TABLE SAW | 1996-02-23 | 914 | 914 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| ATLASS PROFESSIONAL CORP. | 1993-08-17 | 3,699 | 3,699 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 13.3 MACBOOK PRO | 2017-11-14 | 811 | 457 | 200DB | 7.000000000000 | 101 | 0 | 101 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GAIN ON SALE OF FIXED ASSETS | PURCHASED | 2020-12 | 360,930 | COST | 0 | 61,671 | 108,226 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COCA-COLA EUROPEAN PARTNERS PLC (CCEP) | 966 | 1,483 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 2,150 | 2,150 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOUND/AUDIO PACKAGE - FROM SMOKEMUSE | 432 | 432 | 0 | |
| COMPUTER - FROM SMOKEMUSE | 480 | 480 | 0 | |
| 8 CONFERENCE ROOM CHAIRS - FROM SMOKEMUSE | 200 | 200 | 0 | |
| 19 UPHOLSTERED CHAIRS - FROM SMOKEMUSE | 240 | 240 | 0 | |
| 6 FOLDABLE TABLES - FROM SMOKEMUSE | 200 | 200 | 0 | |
| 2 DESKS/WORKSTATIONS - FROM SMOKEMUSE | 160 | 160 | 0 | |
| REFRIGERATOR/FREEZER - FROM SMOKEMUSE | 120 | 120 | 0 | |
| UTILITY CART - FROM SMOKEMUSE | 20 | 20 | 0 | |
| APPLE IMAC 27"WITH POWER ADAPTER | 2,447 | 2,447 | 0 | |
| USED MACBOOK - R. SKORMAN | 700 | 700 | 0 | |
| 100 FOLDING CHAIRS - AMERICAN EXPRESS - COSTCO | 789 | 789 | 0 | |
| PORTABLE SOUND SYSTEM - GUITAR CENTER - CC CHARGE AUG '11 | 1,197 | 1,197 | 0 | |
| MIXING BOARD FOR SOUND SYSTEM - GUITAR CENTER - CC CHARGE AUG '11 | 577 | 577 | 0 | |
| CASE FOR MIXING BOARD - GUITAR CENTER - CC CHARGE AUG '11 | 124 | 124 | 0 | |
| MACMINI 2X2GB - SERIAL NO C07G56WSDJD1 | 937 | 937 | 0 | |
| RAID BACKUP SYSTEM FOR VIDEO DEPARTMENT | 774 | 739 | 35 | |
| USED PA SYSTEM FOR FESTIVALS, ETC | 1,000 | 866 | 134 | |
| USED PROJECTOR FOR FESTIVALS, ETC | 700 | 605 | 95 | |
| GENERATOR - 3500W - HOME DEPOT ON CC | 399 | 315 | 84 | |
| PANASONIC LUMIX DMC 4K VIDEO CAMERA, BATTERY, ADAPTOR, MEMORY CARD - P | 1,944 | 1,531 | 413 | |
| METABONES TSPEED BOOSTER ADAPTER FOR CANON LENS | 660 | 512 | 148 | |
| SIGMA 20MM HSM ART LENS FOR CANON | 910 | 707 | 203 | |
| 1969 FORD VAN - VIN P35ALF34126 | 3,500 | 3,500 | 0 | |
| BIZMART: COMP. W/S & FILE CAB. | 146 | 146 | 0 | |
| RADIO SHACK: WALKITALKI | 227 | 227 | 0 | |
| HAL SMALL: SCULPTURE | 400 | 400 | 0 | |
| SAM'S CLUB: TABLE & CHAIRS | 478 | 478 | 0 | |
| AL LANRIE: ARTWORK | 250 | 250 | 0 | |
| ALL DISCOUNT SEWING: SINGER 740 | 309 | 309 | 0 | |
| OFFICE DEPOT: FAX | 550 | 550 | 0 | |
| TODD MURPHY: APPLE MACINTOSH | 1,000 | 1,000 | 0 | |
| 28 FOLDING CHAIRS | 225 | 225 | 0 | |
| APPLE LAPTOP | 2,539 | 2,539 | 0 | |
| MINOLTA COPIER C300 | 9,420 | 9,420 | 0 | |
| HOMEBASE: TOOLS | 339 | 339 | 0 | |
| HOMEBASE: TOOLS | 273 | 273 | 0 | |
| CRISSEY FOWLER LBR: AIRLESS PAINT SPRAYER | 514 | 514 | 0 | |
| FSI FASTENING SYSTEM: TOOLS | 719 | 719 | 0 | |
| SEARS: TOOLS | 146 | 146 | 0 | |
| KEL-WELCO: CORDLESS DRILL | 199 | 199 | 0 | |
| SEWING MACHINE | 200 | 200 | 0 | |
| MISCELLANEOUS TOOLS | 836 | 836 | 0 | |
| TABLE SAW | 914 | 914 | 0 | |
| ATLASS PROFESSIONAL CORP. | 3,699 | 3,699 | 0 | |
| 13.3 MACBOOK PRO | 811 | 558 | 253 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RANDALL WEINER | 7,318 | 0 | 0 | 7,318 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 67,457 | 0 | 0 | 67,457 |
| OFFICE SUPPLIES | 3,595 | 0 | 0 | 3,595 |
| BANK FEES | 1,822 | 0 | 0 | 1,822 |
| VISUAL ARTS | 2,550 | 0 | 0 | 2,550 |
| PROJECT COSTS | 11,133 | 0 | 0 | 11,133 |
| PROMOTION COSTS | 18,669 | 0 | 0 | 18,669 |
| HRO PAYROLL SERVICES | 4,900 | 0 | 0 | 4,900 |
| DUES AND SUBSCRIPTIONS | 214 | 0 | 0 | 214 |
| REPAIRS AND MAINTENANCE | 594 | 0 | 0 | 594 |
| FARMING | 15,260 | 0 | 0 | 15,260 |
| WEBSITE DEVELOPMENT | 192 | 0 | 0 | 192 |
| OFFICE EXPENSES | 12,660 | 12,660 | 12,660 | 0 |
| ADVERTISING | 1,050 | 1,050 | 1,050 | 0 |
| UTILITIES | 39,617 | 39,617 | 39,617 | 0 |
| PERMITS & LICENSES | 1,192 | 1,192 | 1,192 | 0 |
| CLEANING & LANDSCAPING | 10,182 | 10,182 | 10,182 | 0 |
| PROPERTY MANAGEMENT FEES | 20,112 | 20,112 | 20,112 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLASSES & PERFORMANCES | 363 | 363 | |
| FARMING | 3,964 | 3,964 | |
| LAWSUIT SETTLEMENT | 133,333 | 133,333 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES PAYABLE (NOT INCOME) | 0 | 878 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 80,888 | 0 | 0 | 80,888 |
| FEDERAL EXCISE TAX | 11 | 0 | 0 | 0 |