| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 26,805 | 0 | 26,805 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-04-01 | 5,202,634 | L | 0 | 0 | 0 | |||
| BUILDINGS & IMPROVEMENTS | 2000-04-01 | 9,521,272 | 3,472,134 | SL | 39.000000000000 | 244,135 | 0 | 244,135 | |
| EQUIPMENT | 2010-07-07 | 111,460 | 111,460 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT- GOOSEFOOT COMPUTERS | 2014-06-01 | 9,617 | 9,617 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 2015-07-01 | 41,979 | 4,842 | SL | 39.000000000000 | 1,076 | 0 | 1,076 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 2015-07-01 | 24,611 | 2,840 | SL | 39.000000000000 | 631 | 0 | 631 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 2015-07-01 | 18,805 | 2,169 | SL | 39.000000000000 | 482 | 0 | 482 | |
| GOOSEFOOT COMPUTERS | 2015-07-01 | 3,811 | 3,429 | SL | 5.000000000000 | 382 | 0 | 382 | |
| BAYVIEW CENTER TENANT FF & E | 2015-07-01 | 24,936 | 22,442 | SL | 5.000000000000 | 2,494 | 0 | 2,494 | |
| CORNER MGMT SIGNS, FF & E | 2015-07-01 | 3,662 | 3,294 | SL | 5.000000000000 | 368 | 0 | 368 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 2016-07-01 | 30,275 | 2,716 | SL | 39.000000000000 | 776 | 0 | 776 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 2016-07-01 | 34,792 | 3,122 | SL | 39.000000000000 | 892 | 0 | 892 | |
| GOOSEFOOT COMPUTERS | 2016-07-01 | 6,844 | 4,791 | SL | 5.000000000000 | 1,369 | 0 | 1,369 | |
| OPEN SPACE - RESTROOM IMPROVEMENTS | 2016-07-01 | 2,280 | 203 | SL | 39.000000000000 | 58 | 0 | 58 | |
| 5788 PROPERTY | 2016-07-01 | 7,755 | L | 0 | 0 | 0 | |||
| BAYVIEW SCHOOL - BLDG IMPROVEMENTS | 2016-07-01 | 1,122 | 101 | SL | 39.000000000000 | 29 | 0 | 29 | |
| EASEMENT | 2014-06-01 | 400,000 | L | 0 | 0 | 0 | |||
| 2017 IMPROVEMENTS (RESTROOMS#1411+1415) | 2017-07-01 | 3,061 | 195 | SL | 39.000000000000 | 78 | 0 | 78 | |
| 2017 BUILDINGS (#1423+1428+3-1421) | 2017-07-01 | 45,922 | 2,943 | SL | 39.000000000000 | 1,177 | 0 | 1,177 | |
| 2017 EQUIPMENT (#1430+1431+1432) | 2017-07-01 | 2,917 | 187 | SL | 39.000000000000 | 75 | 0 | 75 | |
| FRONT ROOM BENCH | 2018-02-09 | 1,033 | 283 | SL | 7.000000000000 | 148 | 0 | 148 | |
| CIG SYSTEM | 2018-07-03 | 1,627 | 348 | SL | 7.000000000000 | 232 | 0 | 232 | |
| HOUZZ MAPLE CHAIRS | 2018-10-18 | 359 | 60 | SL | 7.000000000000 | 51 | 0 | 51 | |
| MAC COMPUTER | 2018-09-08 | 1,880 | 501 | SL | 5.000000000000 | 376 | 0 | 376 | |
| AQUA TEST NIBBLERS | 2018-02-08 | 26,767 | 3,018 | SL | 17.000000000000 | 1,575 | 0 | 1,575 | |
| WHIDBEY TELECOM BIG GIG | 2018-07-03 | 263 | 57 | SL | 7.000000000000 | 38 | 0 | 38 | |
| MODIFY EXHAUST FAN | 2018-08-13 | 598 | 121 | SL | 7.000000000000 | 85 | 0 | 85 | |
| BV CORNER PICNIC TABLES | 2018-04-11 | 1,649 | 413 | SL | 7.000000000000 | 236 | 0 | 236 | |
| BV CORNER FOLDING CHAIRS | 2018-05-18 | 607 | 138 | SL | 7.000000000000 | 87 | 0 | 87 | |
| BV CORNER SEBOS | 2018-06-18 | 380 | 81 | SL | 7.000000000000 | 54 | 0 | 54 | |
| BV CORNER FURNITURE MCJURY | 2018-06-18 | 850 | 182 | SL | 7.000000000000 | 121 | 0 | 121 | |
| BV CORNER REFRIGERATOR | 2018-07-31 | 281 | 57 | SL | 7.000000000000 | 40 | 0 | 40 | |
| BV CORNER ART GALLERY PEDESTALS | 2018-09-04 | 296 | 56 | SL | 7.000000000000 | 42 | 0 | 42 | |
| BV CORNER BLDG IMPROVEMENTS | 2018-06-30 | 16,781 | 645 | SL | 39.000000000000 | 430 | 0 | 430 | |
| GCF MAC MINI | 2019-07-26 | 976 | 81 | SL | 5.000000000000 | 195 | 0 | 195 | |
| GCF MONITOR | 2019-07-26 | 250 | 21 | SL | 5.000000000000 | 50 | 0 | 50 | |
| GCF KITCHEN EQUIPMENT | 2019-04-29 | 1,499 | 200 | SL | 5.000000000000 | 300 | 0 | 300 | |
| GCF DECK FURNITURE | 2019-06-24 | 655 | 47 | SL | 7.000000000000 | 94 | 0 | 94 | |
| GCF CHAIRS | 2019-10-23 | 202 | 5 | SL | 7.000000000000 | 29 | 0 | 29 | |
| GCF WEBSITE | 2019-12-16 | 4,000 | SL | 5.000000000000 | 800 | 0 | 800 | ||
| BVC TENANT IMPROVEMENTS | 2019-09-06 | 250 | 2 | SL | 39.000000000000 | 6 | 0 | 6 | |
| BVC TENANT IMPROVEMENTS | 2019-10-01 | 263 | 2 | SL | 39.000000000000 | 7 | 0 | 7 | |
| BVC KITCHEN FLOOR | 2019-11-01 | 2,850 | 12 | SL | 39.000000000000 | 73 | 0 | 73 | |
| BVC ELECTRICAL | 2019-11-02 | 1,540 | 7 | SL | 39.000000000000 | 39 | 0 | 39 | |
| BVC PLUMBING | 2019-11-05 | 7,048 | 30 | SL | 39.000000000000 | 181 | 0 | 181 | |
| BVC TENANT IMPROVEMENTS | 2019-11-19 | 137 | SL | 39.000000000000 | 4 | 0 | 4 | ||
| BVC TENANT IMPROVEMENTS | 2019-11-30 | 413 | 1 | SL | 39.000000000000 | 11 | 0 | 11 | |
| BVC TENANT IMPROVEMENTS | 2019-12-01 | 198 | SL | 39.000000000000 | 5 | 0 | 5 | ||
| BVC TENANT IMPROVEMENTS | 2019-09-30 | 1,049 | 7 | SL | 39.000000000000 | 27 | 0 | 27 | |
| BVC TENANT IMPROVEMENTS | 2019-10-11 | 88 | 1 | SL | 39.000000000000 | 2 | 0 | 2 | |
| BVC TENANT IMPROVEMENTS | 2019-10-31 | 254 | 1 | SL | 39.000000000000 | 7 | 0 | 7 | |
| BVC TENANT IMPROVEMENTS | 2019-11-21 | 329 | 1 | SL | 39.000000000000 | 8 | 0 | 8 | |
| BVC TENANT IMPROVEMENTS | 2019-11-30 | 259 | 1 | SL | 39.000000000000 | 7 | 0 | 7 | |
| BVC TENANT IMPROVEMENTS | 2019-11-30 | 716 | 2 | SL | 39.000000000000 | 18 | 0 | 18 | |
| BVC TENANT IMPROVEMENTS | 2019-12-09 | 822 | 2 | SL | 39.000000000000 | 21 | 0 | 21 | |
| BVC TENANT IMPROVEMENTS | 2019-12-10 | 90 | SL | 39.000000000000 | 2 | 0 | 2 | ||
| BVC TENANT IMPROVEMENTS | 2019-12-23 | 9 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| BVC TENANT IMPROVEMENTS | 2019-12-31 | 116 | SL | 39.000000000000 | 3 | 0 | 3 | ||
| BVK TAPROOM EQUIP | 2019-04-25 | 3,141 | 299 | SL | 7.000000000000 | 449 | 0 | 449 | |
| BVK SCREENS | 2019-05-01 | 68 | 6 | SL | 7.000000000000 | 10 | 0 | 10 | |
| BVK SIGNS | 2019-05-06 | 1,004 | 96 | SL | 7.000000000000 | 143 | 0 | 143 | |
| BVK WAGON CART | 2019-11-08 | 700 | 17 | SL | 7.000000000000 | 100 | 0 | 100 | |
| BVK WINESHOP BLDG IMP | 2019-01-03 | 8,392 | 215 | SL | 39.000000000000 | 215 | 0 | 215 | |
| BVK BLDG IMPROV | 2019-01-22 | 1,786 | 42 | SL | 39.000000000000 | 46 | 0 | 46 | |
| BVK BLDG IMPROV | 2019-03-26 | 252 | 5 | SL | 39.000000000000 | 6 | 0 | 6 | |
| BVK LIGHTING FOR SIGNAGE | 2019-04-11 | 587 | 11 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BVK FENCING | 2019-06-04 | 116 | 2 | SL | 39.000000000000 | 3 | 0 | 3 | |
| BVK BUILDING IMPROV | 2019-07-02 | 4,936 | 63 | SL | 39.000000000000 | 127 | 0 | 127 | |
| BVK GENERATOR CONNECTION | 2019-11-02 | 1,827 | 8 | SL | 39.000000000000 | 47 | 0 | 47 | |
| BVK PRESSURE TANK & PIPING | 2019-09-25 | 2,034 | 13 | SL | 39.000000000000 | 52 | 0 | 52 | |
| BVC PARKING LOT IMPR | 2019-02-19 | 1,963 | 42 | SL | 39.000000000000 | 50 | 0 | 50 | |
| BVC PARKING LOT IMPR | 2019-04-30 | 968 | 17 | SL | 39.000000000000 | 25 | 0 | 25 | |
| BVC PARKING LOT IMPR | 2019-09-04 | 5,960 | 51 | SL | 39.000000000000 | 153 | 0 | 153 | |
| BVC PARKING LOT IMPR | 2019-12-03 | 1,500 | 3 | SL | 39.000000000000 | 38 | 0 | 38 | |
| GCF WEBSITE | 2019-08-30 | 1,050 | 70 | SL | 5.000000000000 | 210 | 0 | 210 | |
| GCF WEBSITE | 2019-10-01 | 506 | 25 | SL | 5.000000000000 | 101 | 0 | 101 | |
| GCF WEBSITE | 2019-12-02 | 175 | 3 | SL | 5.000000000000 | 35 | 0 | 35 | |
| BVC WALK IN AT BIG W | 2019-08-08 | 2,000 | 119 | SL | 7.000000000000 | 286 | 0 | 286 | |
| BVC 21FT TREE OF LIGHTS | 2019-10-18 | 4,986 | 119 | SL | 7.000000000000 | 712 | 0 | 712 | |
| BVC SECURITY GATE | 2019-06-14 | 228 | 19 | SL | 7.000000000000 | 33 | 0 | 33 | |
| BVC NEW SIGN | 2019-07-03 | 300 | 21 | SL | 7.000000000000 | 43 | 0 | 43 | |
| BVC WALK IN REFER | 2020-01-01 | 4,244 | SL | 7.000000000000 | 606 | 0 | 606 | ||
| BVC UPGRADE CLOVER PATCH STORE | 2020-01-01 | 14,734 | SL | 7.000000000000 | 2,105 | 0 | 2,105 | ||
| BVC TAPROOT ARCH MASTER PLAN | 2020-01-01 | 5,300 | SL | 7.000000000000 | 757 | 0 | 757 | ||
| BVC BIG W IMPROVEMENTS | 2020-01-01 | 12,733 | SL | 7.000000000000 | 1,819 | 0 | 1,819 | ||
| BVC TI'S | 2020-01-01 | 32,979 | SL | 7.000000000000 | 4,711 | 0 | 4,711 | ||
| BV CORNER OUTDOOR PATIO & HEATER | 2020-01-01 | 1,329 | SL | 5.000000000000 | 266 | 0 | 266 | ||
| BV CORNER DONUT SHOP BENCHES ETC | 2020-01-01 | 4,302 | SL | 5.000000000000 | 860 | 0 | 860 | ||
| BV CORNER CASH STORE IMPROVEMENTS | 2020-01-01 | 38,975 | SL | 7.000000000000 | 5,568 | 0 | 5,568 | ||
| BV CORNER PARKING IMPROVEMENTS | 2020-01-01 | 4,416 | SL | 39.000000000000 | 113 | 0 | 113 | ||
| BV CORNER PAVILION FLOOR | 2020-01-01 | 2,367 | SL | 7.000000000000 | 338 | 0 | 338 | ||
| BV CORNER RECYCLE SHED | 2020-01-01 | 3,159 | SL | 7.000000000000 | 451 | 0 | 451 | ||
| BV SCHOOL BLDG IMPROVEMENTS | 2020-01-01 | 2,348 | SL | 7.000000000000 | 335 | 0 | 335 | ||
| GF FF&E | 2020-01-01 | 32,849 | SL | 7.000000000000 | 4,693 | 0 | 4,693 | ||
| GF FF&E UNK BAL TO TB | 2020-01-01 | 12,636 | SL | 7.000000000000 | 1,805 | 0 | 1,805 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BAYVIEW GROCERY INC | AT COST | 2,452,784 | 2,452,784 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,202,634 | 0 | 5,202,634 | |
| BUILDINGS & IMPROVEMENTS | 9,521,272 | 3,716,269 | 5,805,003 | |
| EQUIPMENT | 111,460 | 111,460 | 0 | |
| EQUIPMENT- GOOSEFOOT COMPUTERS | 9,617 | 9,617 | 0 | |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 41,979 | 5,918 | 36,061 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 24,611 | 3,471 | 21,140 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 18,805 | 2,651 | 16,154 | |
| GOOSEFOOT COMPUTERS | 3,811 | 3,811 | 0 | |
| BAYVIEW CENTER TENANT FF & E | 24,936 | 24,936 | 0 | |
| CORNER MGMT SIGNS, FF & E | 3,662 | 3,662 | 0 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 30,275 | 3,492 | 26,783 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 34,792 | 4,014 | 30,778 | |
| GOOSEFOOT COMPUTERS | 6,844 | 6,160 | 684 | |
| OPEN SPACE - RESTROOM IMPROVEMENTS | 2,280 | 261 | 2,019 | |
| 5788 PROPERTY | 7,755 | 0 | 7,755 | |
| BAYVIEW SCHOOL - BLDG IMPROVEMENTS | 1,122 | 130 | 992 | |
| EASEMENT | 400,000 | 0 | 400,000 | |
| 2017 IMPROVEMENTS (RESTROOMS#1411+1415) | 3,061 | 273 | 2,788 | |
| 2017 BUILDINGS (#1423+1428+3-1421) | 45,922 | 4,120 | 41,802 | |
| 2017 EQUIPMENT (#1430+1431+1432) | 2,917 | 262 | 2,655 | |
| FRONT ROOM BENCH | 1,033 | 431 | 602 | |
| CIG SYSTEM | 1,627 | 580 | 1,047 | |
| HOUZZ MAPLE CHAIRS | 359 | 111 | 248 | |
| MAC COMPUTER | 1,880 | 877 | 1,003 | |
| AQUA TEST NIBBLERS | 26,767 | 4,593 | 22,174 | |
| WHIDBEY TELECOM BIG GIG | 263 | 95 | 168 | |
| MODIFY EXHAUST FAN | 598 | 206 | 392 | |
| BV CORNER PICNIC TABLES | 1,649 | 649 | 1,000 | |
| BV CORNER FOLDING CHAIRS | 607 | 225 | 382 | |
| BV CORNER SEBOS | 380 | 135 | 245 | |
| BV CORNER FURNITURE MCJURY | 850 | 303 | 547 | |
| BV CORNER REFRIGERATOR | 281 | 97 | 184 | |
| BV CORNER ART GALLERY PEDESTALS | 296 | 98 | 198 | |
| BV CORNER BLDG IMPROVEMENTS | 16,781 | 1,075 | 15,706 | |
| GCF MAC MINI | 976 | 276 | 700 | |
| GCF MONITOR | 250 | 71 | 179 | |
| GCF KITCHEN EQUIPMENT | 1,499 | 500 | 999 | |
| GCF DECK FURNITURE | 655 | 141 | 514 | |
| GCF CHAIRS | 202 | 34 | 168 | |
| GCF WEBSITE | 4,000 | 800 | 3,200 | |
| BVC TENANT IMPROVEMENTS | 250 | 8 | 242 | |
| BVC TENANT IMPROVEMENTS | 263 | 9 | 254 | |
| BVC KITCHEN FLOOR | 2,850 | 85 | 2,765 | |
| BVC ELECTRICAL | 1,540 | 46 | 1,494 | |
| BVC PLUMBING | 7,048 | 211 | 6,837 | |
| BVC TENANT IMPROVEMENTS | 137 | 4 | 133 | |
| BVC TENANT IMPROVEMENTS | 413 | 12 | 401 | |
| BVC TENANT IMPROVEMENTS | 198 | 5 | 193 | |
| BVC TENANT IMPROVEMENTS | 1,049 | 34 | 1,015 | |
| BVC TENANT IMPROVEMENTS | 88 | 3 | 85 | |
| BVC TENANT IMPROVEMENTS | 254 | 8 | 246 | |
| BVC TENANT IMPROVEMENTS | 329 | 9 | 320 | |
| BVC TENANT IMPROVEMENTS | 259 | 8 | 251 | |
| BVC TENANT IMPROVEMENTS | 716 | 20 | 696 | |
| BVC TENANT IMPROVEMENTS | 822 | 23 | 799 | |
| BVC TENANT IMPROVEMENTS | 90 | 2 | 88 | |
| BVC TENANT IMPROVEMENTS | 9 | 0 | 9 | |
| BVC TENANT IMPROVEMENTS | 116 | 3 | 113 | |
| BVK TAPROOM EQUIP | 3,141 | 748 | 2,393 | |
| BVK SCREENS | 68 | 16 | 52 | |
| BVK SIGNS | 1,004 | 239 | 765 | |
| BVK WAGON CART | 700 | 117 | 583 | |
| BVK WINESHOP BLDG IMP | 8,392 | 430 | 7,962 | |
| BVK BLDG IMPROV | 1,786 | 88 | 1,698 | |
| BVK BLDG IMPROV | 252 | 11 | 241 | |
| BVK LIGHTING FOR SIGNAGE | 587 | 26 | 561 | |
| BVK FENCING | 116 | 5 | 111 | |
| BVK BUILDING IMPROV | 4,936 | 190 | 4,746 | |
| BVK GENERATOR CONNECTION | 1,827 | 55 | 1,772 | |
| BVK PRESSURE TANK & PIPING | 2,034 | 65 | 1,969 | |
| BVC PARKING LOT IMPR | 1,963 | 92 | 1,871 | |
| BVC PARKING LOT IMPR | 968 | 42 | 926 | |
| BVC PARKING LOT IMPR | 5,960 | 204 | 5,756 | |
| BVC PARKING LOT IMPR | 1,500 | 41 | 1,459 | |
| GCF WEBSITE | 1,050 | 280 | 770 | |
| GCF WEBSITE | 506 | 126 | 380 | |
| GCF WEBSITE | 175 | 38 | 137 | |
| BVC WALK IN AT BIG W | 2,000 | 405 | 1,595 | |
| BVC 21FT TREE OF LIGHTS | 4,986 | 831 | 4,155 | |
| BVC SECURITY GATE | 228 | 52 | 176 | |
| BVC NEW SIGN | 300 | 64 | 236 | |
| BVC WALK IN REFER | 4,244 | 606 | 3,638 | |
| BVC UPGRADE CLOVER PATCH STORE | 14,734 | 2,105 | 12,629 | |
| BVC TAPROOT ARCH MASTER PLAN | 5,300 | 757 | 4,543 | |
| BVC BIG W IMPROVEMENTS | 12,733 | 1,819 | 10,914 | |
| BVC TI'S | 32,979 | 4,711 | 28,268 | |
| BV CORNER OUTDOOR PATIO & HEATER | 1,329 | 266 | 1,063 | |
| BV CORNER DONUT SHOP BENCHES ETC | 4,302 | 860 | 3,442 | |
| BV CORNER CASH STORE IMPROVEMENTS | 38,975 | 5,568 | 33,407 | |
| BV CORNER PARKING IMPROVEMENTS | 4,416 | 113 | 4,303 | |
| BV CORNER PAVILION FLOOR | 2,367 | 338 | 2,029 | |
| BV CORNER RECYCLE SHED | 3,159 | 451 | 2,708 | |
| BV SCHOOL BLDG IMPROVEMENTS | 2,348 | 335 | 2,013 | |
| GF FF&E | 32,849 | 4,693 | 28,156 | |
| GF FF&E UNK BAL TO TB | 12,636 | 1,805 | 10,831 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,278 | 0 | 2,278 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 236,610 | 0 | 236,610 | 0 |
| INSURANCE | 42,303 | 0 | 42,303 | 0 |
| MARKETING/ADVERTISING | 8,683 | 0 | 8,683 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 666,547 | 666,547 | |
| BAYVIEW GROCERY INC | 1,166,824 | 1,166,824 | |
| MISC INCOME | 7,270 | 7,270 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENTS | 291,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 31,564 | 0 | 31,564 | 0 |
| UBIT TAXES | 132,912 | 0 | 132,912 | 0 |
| PAYROLL TAX | 26,624 | 0 | 26,624 | 0 |