| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BENEFIT PLAN AUDIT | 24,000 | 0 | 0 | 24,000 |
| FINANCIAL AUDIT & TAX PREPARATION | 24,000 | 0 | 0 | 24,000 |
| 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 - 2851 COUNTRY | 2011-05-31 | 513,615 | 153,103 | SL | 2.56 % | 13,169 | |||
| TRAILER | 2015-10-02 | 40,987 | 19,478 | SL | 6.67 % | 2,734 | |||
| Parking Lot Repavement | 2016-06-03 | 32,166 | 14,211 | SL | 6.67 % | 2,145 | |||
| Rolling Shutters | 2016-12-29 | 33,104 | 13,523 | SL | 6.67 % | 2,208 | |||
| BUILDING - 3040 COUNTRY | 2017-09-29 | 201,169 | 27,297 | SL | 2.56 % | 5,158 | |||
| BLDG IMP - 3040 | 2018-04-20 | 7,163 | 2,151 | SL | 6.67 % | 478 | |||
| 19 DODGE 2500 PU 8180 | 2019-11-01 | 40,595 | 25,372 | SL | 20.00 % | 8,119 | |||
| 19 DODGE 2500 PU 7998 | 2019-11-01 | 41,185 | 25,741 | SL | 20.00 % | 8,237 | |||
| 18 FORD VAN 3533 | 2019-11-01 | 29,935 | 18,709 | SL | 20.00 % | 5,987 | |||
| 18 FORD VAN 3530 | 2019-11-01 | 29,295 | 18,309 | SL | 20.00 % | 5,859 | |||
| MACHINERY & EQUIPMENT | 2019-05-28 | 4,132 | 2,995 | SL | 20.00 % | 826 | |||
| MACHINERY & EQUIPMENT | 2019-06-30 | 9,453 | 6,855 | SL | 20.00 % | 1,891 | |||
| MACHINERY & EQUIPMENT | 2019-06-30 | 15,097 | 10,944 | SL | 20.00 % | 3,019 | |||
| MACHINERY & EQUIPMENT | 2019-12-31 | 26,103 | 16,316 | SL | 20.00 % | 5,221 | |||
| HVAC - BORDER | 2019-08-31 | 7,672 | 1,728 | SL | 6.67 % | 512 | |||
| 19 NISSAN FRONTIER 3470 | 2020-06-15 | 28,177 | 14,088 | SL | 20.00 % | 5,635 | |||
| OFFICE DESK | 2020-11-18 | 5,988 | 2,140 | SL | 14.28 % | 855 | |||
| SECURITY SYSTEM | 2020-11-02 | 4,562 | 760 | SL | 6.67 % | 304 | |||
| DELL COMPUTER EQUIPMENT | 2020-07-25 | 4,578 | 2,290 | SL | 20.00 % | 916 | |||
| 22 TOYOTA TACOMA 1554 | 2021-11-14 | 43,463 | 13,039 | SL | 20.00 % | 8,693 | |||
| 22 TOYOTA TACOMA 0942 | 2021-11-14 | 43,463 | 13,039 | SL | 20.00 % | 8,693 | |||
| 22 TOYOTA TACOMA 1833 | 2021-11-14 | 43,463 | 13,039 | SL | 20.00 % | 8,693 | |||
| 22 TOYOTA TACOMA 2922 | 2021-11-14 | 43,463 | 13,039 | SL | 20.00 % | 8,693 | |||
| HVAC - RITE WAY | 2022-11-02 | 45,017 | 1,499 | SL | 6.67 % | 3,003 | |||
| ROOF - 2851 COUNTRY CLUB | 2022-11-02 | 17,400 | 579 | SL | 6.67 % | 1,161 | |||
| CONFERENCE ROOM CHAIRS | 2022-02-26 | 4,465 | 319 | SL | 14.29 % | 638 | |||
| HVAC SYSTEM | 2023-03-15 | 45,017 | SL | 2.03 % | 915 | ||||
| SIGN - 2851 COUNTRY CLUB | 2023-04-20 | 3,100 | SL | 3.33 % | 103 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MARKETABLE SECURITIES | FMV | 2,341,204 | 2,341,204 |
| CERTIFICATES OF DEPOSITS | FMV | 206,163 | 206,163 |
| RBC WEALTH MGMT | FMV | 741,509 | 741,509 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 1,193,647 | 1,073,592 | 120,055 | 120,055 |
| Furniture and Fixtures | 10,453 | 3,952 | 6,501 | 6,501 |
| Machinery and Equipment | 167,267 | 141,774 | 25,493 | 25,493 |
| Buildings | 714,784 | 198,727 | 516,057 | 516,057 |
| Improvements | 195,201 | 45,280 | 149,921 | 149,921 |
| Land | 206,292 | 206,292 | 206,292 | |
| Miscellaneous | 20,374 | 19,002 | 1,372 | 1,372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 28,958 | 0 | 0 | 28,958 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ABILITY ONE FEE | 422,002 | 422,002 | ||
| BANK FEES | 1,663 | 1,663 | ||
| COMPUTER EXPENSES | 8,616 | 8,616 | ||
| CONTRIBUTIONS & DONATIONS | 1,000 | 1,000 | ||
| DUES & SUBCRIPTIONS | 2,924 | 2,924 | ||
| FEES - PREMIER ALLIANCES | 810,462 | 810,462 | ||
| INVESTMENT MGMT FEES | 6,769 | 6,769 | 6,769 | |
| LIABILITY INSURANCE | 109,580 | 109,580 | ||
| LICENSES, FEES & PERMITS | 8,239 | 8,239 | ||
| MEALS & ENTERTAINMENT | 41,685 | 41,685 | ||
| OFFICE EXPENSES | 22,045 | 22,045 | ||
| PAYROLL SERVICE FEES | 31,456 | 31,456 | ||
| REPAIRS & MAINTENANCE | 40,753 | 40,753 | ||
| SM EQUIPMENT & TOOLS | 22,126 | 22,126 | ||
| SUBCONTRACTORS | 361,480 | 361,480 | ||
| SUPPLIES - CONTRACTS | 783,013 | 783,013 | ||
| TELEPHONE & COMMUNICATIONS | 32,116 | 32,116 | ||
| TRAINING & EMPLOYEE EXPENSES | 14,948 | 14,948 | ||
| UNIFORMS | 64,308 | 64,308 | ||
| UTILITIES | 11,017 | 11,017 | ||
| VEHICLE EXPENSES | 146,365 | 146,365 | ||
| WORKER'S COMP INSURANCE | 127,425 | 127,425 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONTRACT INCOME | 13,484,595 | ||
| MISCELLANEOUS INCOME | 5,520 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS PAYABLE | 38,354 | 48,903 |
| ACCRUED PAYROLL & RELATED LIABILITIES | 254,195 | 284,424 |
| ABILITY ONE PAYABLE | 107,061 | 95,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 3,189 | 3,189 | ||
| FOREIGN TAXES PAID | 225 | 225 | 225 | |
| PAYROLL TAXES | 514,494 | 514,494 | ||
| PROPERTY TAXES | 13,373 | 13,373 |