| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAROLE J RUIZDE CHAVEZ CPA | 8,380 | 8,380 | 8,380 | 8,380 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CONDO UNIT 101- BUILDIN | 2018-12-27 | 64,080 | 6,641 | SL | 2.56 % | 1,643 | |||
| CONDO UNIT 102 - BUILDING | 2018-12-27 | 106,800 | 11,066 | SL | 2.56 % | 2,738 | |||
| CONDO UNIT 104 & 110 - BU | 2018-12-27 | 169,100 | 17,525 | SL | 2.56 % | 4,336 | |||
| CONDO UNIT 108 - BLDG | 2018-12-27 | 75,650 | 7,841 | SL | 2.56 % | 1,940 | |||
| CONDO UNIT 116 - BLDG | 2018-12-27 | 35,600 | 3,690 | SL | 2.56 % | 913 | |||
| CONDO UNIT 117-118 - BLDG | 2018-12-27 | 99,740 | 10,335 | SL | 2.56 % | 2,557 | |||
| CONDO UNIT 119-120 - BLDG | 2018-12-27 | 80,100 | 8,302 | SL | 2.56 % | 2,054 | |||
| CONDO UNIT 124 - BLDG | 2018-12-27 | 120,150 | 12,453 | SL | 2.56 % | 3,081 | |||
| SOLAR SHED | 2019-07-10 | 19,567 | 1,736 | SL | 2.56 % | 502 | |||
| NEW ROOF | 2019-10-18 | 216,855 | 17,840 | SL | 2.56 % | 5,560 | |||
| ROOF | 2020-07-30 | 73,895 | 4,660 | SL | 2.56 % | 1,895 | |||
| PERGOLA | 2020-12-01 | 67,533 | 3,536 | SL | 2.56 % | 1,732 | |||
| IMPROVEMENTS TO SUITE 101 | 2021-12-25 | 65,638 | 1,753 | SL | 2.56 % | 1,683 | |||
| PERGOLA CHARGING STATION | 2021-11-21 | 122,954 | 3,548 | SL | 2.56 % | 3,153 | |||
| BUILDING IMPROVEMENTS | 2021-01-09 | 34,500 | 1,734 | SL | 2.56 % | 885 | |||
| BUILDING IMPROVEMENTS | 2021-07-16 | 7,649 | 286 | SL | 2.56 % | 196 | |||
| IMPROVEMENTS - SUITE 101 | 2022-04-22 | 7,267 | 132 | SL | 2.56 % | 186 | |||
| TRAILER | 2022-03-17 | 3,715 | 531 | 200DB | 24.49 % | 910 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 3,715 | 1,441 | 2,274 | |
| Buildings | 1,294,173 | 144,696 | 1,149,477 | |
| Improvements | 72,905 | 3,436 | 69,469 | |
| Land | 272,840 | 272,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PALMERSCHIEM DETTMAN SC | 80 | 80 | 80 | 80 |
| STIENNON & STIENNON | 2,120 | 2,120 | 2,120 | 2,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INVENTORY | 908,816 | 1,444,015 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES & FEES | 202 | 202 | 202 | 202 |
| DELIVERY EXPENSES | 83 | 83 | 83 | 83 |
| DUES & SUBSCRIPTIONS | 579 | 579 | 579 | 579 |
| EVENT AND SPONSORSHIP EXPENSE | 15,005 | 15,005 | 15,005 | 15,005 |
| INTERNET & WEBSITE EXP | 3,351 | 3,351 | 3,351 | 3,351 |
| JOB SUPPLIES | 6,703 | 6,703 | 6,703 | 6,703 |
| OFFICE SUPPLIES & EXP | 2,254 | 2,254 | 2,254 | 2,254 |
| PAYROLL TAXES | 8,174 | 8,174 | 8,174 | 8,174 |
| PROMOTIONAL & ADVERTISING EXP | 7,290 | 7,290 | 7,290 | 7,290 |
| Rental Expenses | 62,929 | 62,929 | 62,929 | 62,929 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 62,874 | ||
| SALE -SOLAR PRODUCTS NET | 632,871 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,500 | 2,255 |
| CREDIT CARD PAYABLE | 1,469 | 1,191 |
| PAYROLL TAX LIABILITIES | 1,633 | 4,395 |
| Rounding | 1 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLDTOOTH INC | 59,865 | 59,865 | 59,865 | 59,865 |
| MARK J KOVELAN | 30,000 | 30,000 | 30,000 | 30,000 |