| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,955 | 5,955 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 140 FT WATER LINE | 2013-11-25 | 2,300 | 2,165 | 200DB | 10.0000 | 135 | |||
| 500 GALLON SEPTIC SYSTEM | 2013-07-07 | 8,700 | 8,315 | 200DB | 10.0000 | 385 | |||
| BATHROOM FIXTURES | 2013-12-03 | 3,785 | 3,562 | 200DB | 10.0000 | 223 | |||
| FURNITURE AND FIXTURES | 2015-07-01 | 950 | 950 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENT | 2017-07-01 | 37,000 | 5,178 | S/L | 39.0000 | 949 | |||
| LEASEHOLD IMPROVEMENTS | 2013-02-25 | 4,455 | 4,411 | 200DB | 10.0000 | 44 | |||
| LEASEHOLD IMPROVEMENTS | 2014-07-01 | 19,240 | 15,072 | S/L | 15.0000 | 320 | |||
| LEASEHOLD IMPROVEMENTS | 2016-07-01 | 38,731 | 38,731 | 200DB | 5.0000 | ||||
| REFRIGERATOR HT21TS77SP | 2013-01-31 | 1,653 | 1,653 | 200DB | 5.0000 | ||||
| VEHICLE | 2013-10-31 | 7,000 | 7,000 | 200DB | 5.0000 | ||||
| VEHICLE | 2017-06-09 | 23,879 | 23,879 | 200DB | 5.0000 | ||||
| VEHICLE | 2017-06-09 | 24,431 | 21,777 | 200DB | 5.0000 | 1,875 | |||
| LEASHOLD IMPROVEMENT - LEFTOVER | 2016-07-01 | 432 | 200DB | 5.0000 | |||||
| BUILDING REPAIR | 2023-07-01 | 62,426 | 200DB | 5.0000 | 52,438 | ||||
| BUILDING REPAIR - CAPITALIZED | 2023-07-01 | 68,638 | 200DB | 5.0000 | 57,656 | ||||
| FIXTURE- WALK IN TUB | 2023-10-04 | 20,170 | 200DB | 7.0000 | 16,712 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DISPOSITION | PURCHASE | 2023-07 | 62,426 | 62,426 | 58,578 | 58,578 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING REPAIR DEPOSITS | 62,426 | 62,426 | ||
| BUILDING REPAIRS - CAPITALIZED | 68,638 | 68,638 | ||
| FURNITURE & FIXTURES | 22,774 | 22,774 | ||
| LEASEHOLD IMPROVEMENTS | 51,603 | 9,824 | 41,779 | |
| VEHICLES | 55,311 | 55,311 |
| Description | Amount |
|---|---|
| EQUITY ACCOUNTING ADJUSTMENT | 9,827 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 700 | 700 | ||
| AUTO & TRUCK EXPENSE | 9,186 | 9,186 | ||
| BANK CHARGES | 171 | 171 | ||
| BONUSES | 300 | 300 | ||
| CASUAL LABOR | 200 | 200 | ||
| COMPUTER EXPENSE | 297 | 297 | ||
| CONSULTANT FEES | 38 | 38 | ||
| DUES AND SUBSCRIPTIONS | 1,544 | 1,544 | ||
| EVENTS EXPENSE | 10 | 10 | ||
| FUEL | 53,893 | 53,893 | ||
| INSURANCE - WORKER'S COMP | 1,039 | 1,039 | ||
| INSURANCE- LIABILITY | 778 | 778 | ||
| INSURANCE- PROPERTY | 24,497 | 24,497 | ||
| LAWN SERVICE | 3,895 | 3,895 | ||
| LICENSES & FEES | 664 | 664 | ||
| MAINTENANCE & REPAIRS | 12,714 | 12,714 | ||
| MEALS | 8,384 | 8,384 | ||
| MEDICAL | 2,455 | 2,455 | ||
| MEETINGS EXPENSE | 1,049 | 1,049 | ||
| MISCELLANEOUS | 17 | 17 | ||
| MOVING EXPENSE | 169 | 169 | ||
| OFFICE EXPENSES | 2,518 | 2,518 | ||
| OUTSIDE SERVICES | 66 | 66 | ||
| PEST CONTROL MAINTENANCE | 1,437 | 1,437 | ||
| POSTAGE | 341 | 341 | ||
| PURCHASES | 67,859 | 67,859 | ||
| SECURITY | 1,596 | 1,596 | ||
| SUPPLIES | 169 | 169 | ||
| TELEPHONE | 7,449 | 7,449 | ||
| TRANSPORTATION EXPENSE | 1,397 | 1,397 | ||
| UTILITIES | 8,806 | 8,806 | ||
| UTILITIES - CABLE | 1,085 | 1,085 | ||
| UTILITIES - TRASH | 416 | 416 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AMEX CARD 21000 | 1,795 | 985 |
| AMEX CARD 41004 | 778 | 2,188 |
| AMEX CARD 51005 | 10,384 | |
| N/P - GREENSKY | 16,016 | |
| N/P - SBA LOAN | 137,000 | |
| NOTE PAYABLE | 56,458 | 55,012 |
| SYNCHRONY BANK CC 5869 | 1,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - PROPERTY | 4,184 | 4,184 |