| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,510 | 4,010 | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| P2 FLUFFER | 2013-03-21 | 2,200 | 2,200 | 150DB | 7.0000 | ||||
| NEW HOLLAND RAKE | 2013-03-21 | 2,200 | 2,200 | 150DB | 7.0000 | ||||
| EQUIPMENT STORAGE SHED | 2013-07-31 | 11,725 | 5,186 | 150DB | 20.0000 | 523 | 523 | ||
| AGRIFAB MOW N VAC | 2014-03-13 | 1,501 | 1,455 | 150DB | 7.0000 | 46 | 46 | ||
| LAND PRIDE FINISHING MOWER | 2017-04-20 | 800 | 550 | 200DB | 7.0000 | 72 | 72 | ||
| CANOPY - OSWALD | 2016-03-01 | 3,144 | 2,203 | 150DB | 15.0000 | 94 | |||
| LAND - 708 OSWALD | 2012-01-12 | 6,647 | |||||||
| 708 OSWALD | 2012-01-12 | 59,826 | 19,489 | S/L | 27.5000 | 2,175 | |||
| TANKLESS WATER HEATER | 2018-07-23 | 680 | 680 | 200DB | 5.0000 | ||||
| 4812 PIRATES ALLEY | 2012-11-01 | 11,466 | |||||||
| 4812 PIRATES ALLEY | 2012-11-01 | 103,197 | 30,490 | S/L | 27.5000 | 3,752 | 436 | ||
| BULKHEADING | 2014-06-01 | 31,710 | |||||||
| CONCRETE SLAB - PIRATES | 2016-11-01 | 1,938 | 1,310 | 150DB | 15.0000 | 63 | 7 | ||
| REFRIDERATOR | 2019-02-08 | 739 | 739 | 200DB | 5.0000 | ||||
| 1401 MULLINS RD | 2021-09-21 | 20,972 | |||||||
| 1401 MULLINS RD IMPROVEMENTS | 2021-10-12 | 36,439 | S/L | 27.5000 | 276 | 94 | |||
| 1401MULLINS RD | 2021-09-21 | 83,889 | S/L | 27.5000 | 890 | 304 | |||
| 2005 FORD MINIVAN (MGR OR EMPLOYEE USE) | 2016-10-01 | 4,417 | 4,206 | 200DB | 5.0000 | 211 | |||
| COMPUTERS & OFFICE EQ | 2010-06-30 | 4,494 | 4,494 | 200DB | 5.0000 | ||||
| FILE CABINET | 2006-02-23 | 70 | 70 | 200DB | 7.0000 | ||||
| GENERATOR | 2009-06-01 | 2,878 | 2,878 | 200DB | 7.0000 | ||||
| KUBOTA MOWER | 2017-03-09 | 4,700 | 3,232 | 200DB | 7.0000 | 419 | |||
| TRAILER (LOWES) | 2016-11-01 | 802 | 763 | 200DB | 5.0000 | 39 | |||
| 2004 CHEVY 1500 (JDD) | 2020-01-10 | 5,300 | 5,300 | 200DB | 5.0000 | ||||
| 2009 TOYOTA SIENNA MINIVAN (OFFICE MGR) | 2020-01-27 | 3,912 | 3,912 | 200DB | 5.0000 | ||||
| 2002 DODGE CARAVAN | 2009-12-15 | 1,547 | 1,547 | 200DB | 5.0000 | ||||
| 2007 CUB CADET | 2010-08-11 | 1,200 | 1,200 | 200DB | 7.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| APX GROUP INC NOT CLBL | 2019-07 | PURCHASE | 2021-07 | 72,000 | 69,084 | 2,916 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - AMERITRADE | 1,063,441 | 1,258,470 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 22.06 ACRES | 315,784 | 315,784 | 315,784 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENTS - 4812 PIRATES ALLEY PRO | 105,874 | 36,355 | 69,519 | 112,695 |
| INVESTMENT - 708 OSWLD | 63,650 | 24,641 | 39,009 | 89,900 |
| INVESTMENT - 1401 MULLINS RD | 120,328 | 1,166 | 119,162 | 140,134 |
| MACHINERY & EQUIPMENT | 47,745 | 40,502 | 7,243 | 7,243 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| AMOUNTS DUE FROM STANDARD MORTGAGE | 73,189 | 45,734 | 45,734 |
| DUE FROM JD DUGAS | 2,740 | 2,757 | 2,757 |
| ERC RECEIVABLE | 22,274 | 19,795 | 19,795 |
| Description | Amount |
|---|---|
| PF EXCISE TAX ESTIMATE PAYMENT | 502 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 708 OSWALD DWELLING | ||||
| TAXES & LICENSES | 807 | 807 | ||
| REPAIRS AND MAINTENANCE | 2,339 | 2,339 | ||
| INSURANCE | 1,898 | 1,898 | ||
| UTILITIES | 452 | 452 | ||
| SUPPLIES | 494 | 494 | ||
| 4812 PIRATES ALLEY RENTAL | ||||
| UTILITIES | 4,465 | 518 | 3,947 | |
| REPAIRS AND MAINTENANCE | 1,300 | 151 | 1,149 | |
| TAXES & LICENSES | 431 | 50 | 381 | |
| 1401 MULLINS RD | ||||
| INSURANCE | 1,632 | 557 | 1,075 | |
| SUPPLIES | 271 | 93 | 178 | |
| REPAIRS AND MAINTENANCE | 375 | 128 | 247 | |
| UTILITIES | 71 | 24 | 47 | |
| EXPENSES | ||||
| AUTO AND TRAVEL | 12,517 | 11,484 | 1,033 | |
| CONTRACT LABOR | 20,698 | 2,412 | 18,286 | |
| DONATIONS | 1,550 | 1,550 | ||
| DUES AND SUBSCRIPTIONS | 163 | 163 | ||
| HOUSING PROJECT COSTS REIMBUR | -257,433 | -257,433 | ||
| INSURANCE | 12,881 | 4,348 | 8,533 | |
| REPAIRS AND MAINTENANCE | 22,516 | 22,516 | ||
| SUPPLIES | 32,199 | 32,199 | ||
| TELEPHONE | 1,869 | 1,869 | ||
| UTILITIES | 1,132 | 1,132 | ||
| OTHER ADJUSTMENTS | -320 | -320 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROPERTY MANAGEMENT FEES | 50,709 | 50,709 | |
| 4812 PIRATES ALLEY RENTAL | 1,162 | 1,162 | |
| 1401 MULLINS RD | 1,200 | 1,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHOLDINGS | 1,013 | 1,429 |
| DEFICIT BALANCE - CHER APTS APLIC | 128 | 128 |
| DUE TO MILITARY VETERAN CONSTRUCTION | 3,419 | 2,069 |
| NOTE PAYABLE - MILITARY VETERAN | 40,000 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 26,487 | 67 | 26,420 |