| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Truck | 2023-05-05 | 23,654 | 22,077 | Straight Line | 5.000000 | 3,154 | 0 | 0 | |
| Office Furniture | 2023-08-10 | 13,725 | 8,496 | Straight Line | 7.000000 | 654 | 0 | 0 | |
| Appliances | 2023-03-29 | 3,168 | 2,151 | Straight Line | 7.000000 | 339 | 0 | 0 | |
| Home Furnishings | 2019-06-16 | 22,614 | 9,482 | Straight Line | 7.000000 | 3,230 | 0 | 0 | |
| Lawn Mower & Trailer | 2020-06-15 | 11,300 | 4,036 | Straight Line | 7.000000 | 1,614 | 0 | 0 | |
| Durango | 2021-01-22 | 54,745 | 21,898 | Straight Line | 5.000000 | 10,949 | 0 | 0 | |
| Water Heater | 2021-02-22 | 360 | 360 | Straight Line | 5.000000 | 72 | 0 | 0 | |
| Suburban | 2021-03-11 | 3,105 | 3,105 | Straight Line | 5.000000 | 621 | 0 | 0 | |
| Office Building | 2023-06-01 | 16,000 | 16,000 | Straight Line | 39.000000 | 410 | 0 | 0 | |
| HVAC | 2021-08-01 | 3,500 | 3,500 | Straight Line | 7.000000 | 143 | 0 | 0 | |
| Appliances | 2022-05-06 | 2,000 | 2,000 | Straight Line | 7.000000 | 143 | 0 | 0 | |
| Triple Bunk Beds | 2022-05-16 | 3,531 | 3,531 | Straight Line | 7.000000 | 252 | 0 | 0 | |
| Living Room Furniture | 2022-05-18 | 3,900 | 3,900 | Straight Line | 7.000000 | 279 | 0 | 0 | |
| Dining Room Furniture | 2022-07-01 | 3,400 | 3,400 | Straight Line | 7.000000 | 243 | 0 | 0 | |
| Van | 2022-07-01 | 13,500 | 13,500 | Straight Line | 5.000000 | 1,350 | 0 | 0 | |
| House | 2022-04-14 | 725,000 | 725,000 | Straight Line | 39.000000 | 18,590 | 0 | 0 | |
| Roof Repair - Green Grove | 2021-05-10 | 12,600 | 12,600 | Straight Line | 27.500000 | 458 | 0 | 0 | |
| Utility Trailor | 2023-04-17 | 1,204 | 1,204 | Straight Line | 7.000000 | 132 | 0 | 0 | |
| Van | 2019-06-16 | 27,500 | 25,658 | Straight Line | 5.000000 | 1,842 | 0 | 0 | |
| Washer Dryer | 2022-11-11 | 5,715 | 5,715 | Straight Line | 7.000000 | 817 | 0 | 0 | |
| Stackable Washer Dryer 2 Sets | 2021-06-19 | 2,029 | 2,029 | Straight Line | 7.000000 | 144 | 0 | 0 | |
| Utility Trailer | 2023-04-17 | 1,203 | 1,203 | Straight Line | 5.000000 | 132 | 0 | 0 | |
| Tools | 2023-08-04 | 1,494 | 1,494 | Straight Line | 7.000000 | 89 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| New Appliances | 0 | 339 | 2,829 | 2,829 |
| Utility Trailer | 0 | 132 | 1,072 | 1,072 |
| Office Furniture | 0 | 654 | 13,071 | 13,071 |
| Tools | 0 | 89 | 1,405 | 1,405 |
| Maintenance Truck | 0 | 3,154 | 20,500 | 20,500 |
| Van | 1,842 | 27,500 | 0 | 0 |
| Home Furnishings | 13,132 | 12,712 | 9,902 | 9,902 |
| Lawn Mower & Trailer | 7,264 | 5,650 | 5,650 | 5,650 |
| Durango | 32,847 | 32,847 | 21,898 | 21,898 |
| Surburban | 1,863 | 1,863 | 1,242 | 1,242 |
| Roof Repair - Green Grove | 11,856 | 1,202 | 11,398 | 11,398 |
| Office Building | 15,368 | 1,043 | 14,957 | 14,957 |
| Stackable Washer Dryer | 4,082 | 2,450 | 3,265 | 3,265 |
| HVAC | 3,092 | 642 | 2,858 | 2,858 |
| Appliances | 1,857 | 286 | 1,714 | 1,714 |
| Triple Bunk Beds | 3,279 | 504 | 3,027 | 3,027 |
| Living Room Furniture | 3,621 | 557 | 3,343 | 3,343 |
| Dining Room Furniture | 3,156 | 486 | 2,914 | 2,914 |
| Van - 7 Passenger | 12,150 | 4,050 | 9,450 | 9,450 |
| Van - 12 Passenger | 17,066 | 5,688 | 13,274 | 1,274 |
| Washer Dryer Stackable 2 sets | 1,884 | 290 | 1,739 | 1,739 |
| Water Heater | 270 | 162 | 198 | 198 |
| Home | 0 | 18,590 | 706,410 | 706,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Attorney for Taxes | 4,750 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Citizens Bank |
| Lender's Title | Bank |
| Original Amount of Loan | 704398 |
| Balance Due | 616250 |
| Date of Note | 2023-01 |
| Maturity Date | 2038-01 |
| Repayment Terms | 15 yr Loan |
| Interest Rate | 0.0425 |
| Security Provided by Borrower | Home Equity |
| Purpose of Loan | Purchase Home |
| Description of Lender Consideration | Loan Guarenteed By Founder Tammy Lumb |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 41,457 | 0 | 0 | 0 |
| Auto Expense | 11,255 | 0 | 0 | 0 |
| Drug Test Kits | 4,080 | 0 | 0 | 0 |
| Office Supplies Study Materials | 7,769 | 0 | 0 | 0 |
| Medical Dental | 4,910 | 0 | 0 | 0 |
| Security System | 1,672 | 0 | 0 | 0 |
| Pest Control | 855 | 0 | 0 | 0 |
| PO Box Rental | 166 | 0 | 0 | 0 |
| Utilities | 37,001 | 0 | 0 | 0 |
| Payroll Taxes | 78,986 | 0 | 0 | 0 |
| Graduation Assistance | 94,022 | 0 | 0 | 0 |
| Clothes Food Household | 42,198 | 0 | 0 | 0 |
| Repairs & Maintenance | 26,369 | 0 | 0 | 0 |
| Auto Fuel | 24,097 | 0 | 0 | 0 |
| Holiday Entertainment for Residents | 4,859 | 0 | 0 | 0 |
| Pay Back on Lumb Loan | 18,000 | 0 | 0 | 0 |
| Tags & Titles | 416 | 0 | 0 | 0 |
| 5140 Property Taxes | 2,524 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Life Skills Contract | 951,186 | 0 | 951,186 |