| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Unit A - Office | 17,240 | 5,020 | 14,730 | 159,400 |
| Unit A - Land | 5,250 | 0 | 5,250 | 42,400 |
| Unit D - Office | 13,941 | 3,910 | 11,986 | 64,700 |
| Unit D - Land | 4,484 | 0 | 4,484 | 19,300 |
| Office Furniture & Equipment | 0 | 6,797 | 0 | 10,400 |
| Unit B - Land | 0 | 0 | 32,200 | 82,800 |
| Unit B - Office | 0 | 0 | 82,800 | 115,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Services | 65 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Loan Payable Mortgage LOC |
| Lender's Title | Principals |
| Relationship to Insider | Director |
| Original Amount of Loan | 85,054 |
| Balance Due | 153,540 |
| Date of Note | 2017-03 |
| Maturity Date | 2027-03 |
| Repayment Terms | As funds are available |
| Interest Rate | 0.05 |
| Security Provided by Borrower | Real State and Personal |
| Purpose of Loan | Initial Investment |
| Description of Lender Consideration | Initial Investment |
| Consideration FMV | 153540 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other Assets - In-Kind Goods Donated | 2,716 | 2,716 | 2,716 |
| Other Current Assets - In Kind Goods Donated | 465 | 465 | 465 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Business Lunch & Tickets | 1,187 | 0 | 0 | 0 |
| Business Registration Fees | 246 | 0 | 0 | 0 |
| Charity Registration | 115 | 0 | 0 | 0 |
| Computer Equipment Software | 493 | 0 | 0 | 0 |
| Internet Service | 892 | 0 | 0 | 0 |
| Mercantile License | 285 | 0 | 0 | 0 |
| Office Expense | 131 | 0 | 0 | 0 |
| Office Supplies | 342 | 0 | 0 | 0 |
| Postage Mailing Service | 76 | 0 | 0 | 0 |
| Storage Rental | 2,715 | 0 | 0 | 0 |
| Telephone Telecomunication | 1,486 | 0 | 0 | 0 |
| Events - Catering Service Hall Rentals | 10,239 | 0 | 0 | 0 |
| Debit Credit Card App Fees | 543 | 0 | 0 | 0 |
| Events - Supplies & Gifts | 3,109 | 0 | 0 | 0 |
| Construction Equipment Rental Hardware Stores | 1,976 | 0 | 0 | 0 |
| Property & Liability Insurance | 5,628 | 0 | 0 | 0 |
| Rent | 15,600 | 0 | 0 | 0 |
| Electricity | 1,245 | 0 | 0 | 0 |
| Water & Sewer | 1,382 | 0 | 0 | 0 |
| Dues & Subscriptions | 649 | 0 | 0 | 0 |
| Signs Marketing Advertising | 378 | 0 | 0 | 0 |
| HOA Dues | 9,712 | 0 | 0 | 0 |
| Paw Plus Program | 5,679 | 0 | 0 | 0 |
| Direct Veteran Assistance | 402 | 0 | 0 | 0 |
| Veteran Training Programs | 446 | 0 | 0 | 0 |
| Auto Repairs Tolls Registration Insurance | 4,287 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Rent | 4,400 | 2,225 |
| Loan payable - Dynamic Endeavors | 1,000 | 1,000 |
| Loan Payable - Health 1st | 4,800 | 4,800 |
| Loan Payable - WTC | 4,000 | 4,000 |
| Due to from Rotary Fund of New Jersey | 0 | 4,565 |
| Accounts Payable - Other | 0 | 1,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equine Therapist | 1,300 | 0 | 0 | 0 |
| Healing Arts Artist | 150 | 0 | 0 | 0 |
| Photography Service Events | 150 | 0 | 0 | 0 |
| DJ Music Events | 850 | 0 | 0 | 0 |
| In-Kind Labor Service Donated | 4,320 | 0 | 0 | 0 |
| Name | Address |
|---|---|
| Dave Winter |
10200 Heritage Bay Blvd Apt 121 Naples,FL34120 |