| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2010 TOYOTA TACOMA | 2018-07-23 | 16,538 | 16,130 | 200DB | 5.000000000000 | 408 | |||
| 2019 EQUIPMENT | 2019-01-01 | 3,829 | 3,168 | 200DB | 5.000000000000 | 441 | |||
| 2022 EQUIPMENT | 2022-03-09 | 11,920 | 1,987 | SL | 5.000000000000 | 2,408 | |||
| 2022 CONCRETE RETAINING WALLS & STAIRS | 2022-05-21 | 86,816 | 3,376 | SL | 15.000000000000 | 5,805 | |||
| 2022 GENEATOR | 2022-09-16 | 41,651 | 521 | SL | 20.000000000000 | 2,096 | |||
| 2022 SOUND SYSTEM | 2022-06-09 | 5,477 | 456 | SL | 7.000000000000 | 788 | |||
| 2022 VIDEO SECURITY SUVEILLANCE SYSTEM | 2022-10-27 | 12,901 | 307 | SL | 7.000000000000 | 1,832 | |||
| 2022 IMPROVEMENTS-OFFICE | 2022-07-12 | 150,603 | 3,765 | SL | 20.000000000000 | 7,482 | |||
| 2022 IMPROVEMENTS | 2022-04-25 | 21,269 | 945 | SL | 15.000000000000 | 1,414 | |||
| 2022 IMPROVENMENT-LAND | 2022-05-02 | 63,600 | 2,120 | SL | 20.000000000000 | 3,173 | |||
| 2000 LAND | 2000-01-01 | 551,552 | 0 | 0 | 0.000000000000 | 0 | |||
| 2022 IMPROVEMENTS (CREDIT CARD) | 2022-02-25 | 40,736 | 1,697 | SL | 20.000000000000 | 2,041 | |||
| 2022 EQUIPMENT:NURSERY, OFFICE&CAFE | 2022-02-07 | 52,964 | 6,936 | SL | 7.000000000000 | 7,515 | |||
| 2023 CAPITAL IMPROVEMENTS | 2023-02-12 | 58,711 | 200DB | 5.000000000000 | 2,348 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 551,550 | 0 | 551,550 | |
| IMPROVEMENTS AND EQUIPMENT - SEE DETAIL | 567,015 | 126,128 | 440,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FENNINGHAM, DEMPSTER ATTORNEY | 3,196 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & PROMOTION | 78,133 | |||
| AUTOMOBILE EXPENSES | 12,357 | |||
| BANK CHARGES | 19,285 | |||
| BRAND ASSET DESIGN EXPENSE | 1,575 | |||
| CASUAL LABOR | 10,340 | |||
| CONFERENCES & SEMINARS | 264 | |||
| DUE & SUBSCRIPTIONS | 95 | |||
| EQUIPMENT | 21,325 | |||
| EVENT - BEVERAGES | 33 | |||
| EVENT - CATERER | 17 | |||
| EVENT - TEAM | 30,634 | |||
| INSURANCE | 12,565 | |||
| MEALS | 3,323 | |||
| PERMITS & FEES | 100 | |||
| POSTAGE & DELIVERY | 4,630 | |||
| REPAIRS & MAINTAINANCE | 68,217 | |||
| SUPPLIES | 69,061 | |||
| TRASH REMOVAL | 3,890 | |||
| UTILITIES | 65,519 | |||
| LANDSCAPE ARCHITECTURE | 904 | |||
| PRINTING AND REPRODUCTION | 2,500 | |||
| STATE REGISTRATION | 40 | |||
| SALES DUE VENDORS | 43,856 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAFE INCOME | 971 | ||
| KIDS ACTIVITY | 54,574 | ||
| LANDSCAPE LABOR | 2,921 | ||
| OTHER INCOME - OTHER | 3,015 | ||
| PHOTO SHOOT INCOME | 1,340 | ||
| PLANT DELIVERY INCOME | 20,495 | ||
| PLANT STORAGE/GREENHOUSE RENTAL | 87,783 | ||
| TIPS | 1,324 | ||
| VENDOR REGISTRATION | 320 | ||
| VENDOR SALES % OF SALES | 14,651 | ||
| VENDOR SHOPIFY SALES | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DANA DORE CREATIVE DESIGN DIRECTOR | 41,250 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE SALES | 398,974 | 209,216 | 189,758 |
| GIFT CERTIFICATES | 2,480 | 527 | 1,953 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,179 | |||
| SALES TAX | 26,490 |