| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,255 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BOTTLING MACHINE | 2019-12-31 | 126,122 | 37,837 | S/L | 10.0000 | 12,612 | |||
| BLDG - 1161 SWEETWATER AVE S | 2019-12-31 | 466,649 | 34,999 | S/L | 40.0000 | 11,666 | |||
| LAND - 1161 S SWEETWATER AVE | 2019-12-31 | 45,000 | |||||||
| BLDG - 844 E INSDUSTRIAL BLVD | 2019-12-31 | 426,754 | 32,007 | S/L | 40.0000 | 10,668 | |||
| LAND - 844 E INDUSTRIAL BLVD | 2019-12-31 | 45,000 | |||||||
| MACHINERY & EQUIPMENT | 2019-12-31 | 10,000 | 3,000 | S/L | 10.0000 | 1,000 | |||
| KEYSTONE MONTANA 2018 5TH WHEEL | 2020-08-13 | 51,000 | 12,325 | S/L | 10.0000 | 5,100 | |||
| LSHLD IMPROV 844 E INDUSTRIAL | 2020-02-05 | 7,250 | 705 | S/L | 30.0000 | 242 | |||
| GARAGE DOOR AT E. INDUSTRIAL | 2021-08-26 | 2,284 | 2,284 | S/L | 15.0000 | ||||
| HVAC AT E. INDUSTRIAL | 2021-08-27 | 10,776 | 10,776 | S/L | 15.0000 | ||||
| BLINDS | 2021-12-09 | 7,799 | 7,799 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS 2022 | 2022-09-13 | 3,418 | 3,418 | 150DB | 15.0000 | ||||
| METAL SHED 60-120 | 2023-09-18 | 32,500 | S/L | 7.0000 | 1,161 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR WARE LABS STOCK | 10,000 | 11,000 |
| PIERRE CORP GREEN COMMUNITY | 30,000 | 33,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,144,552 | 187,598 | 956,954 | 1,144,552 |
| MACHINERY AND EQUIPMENT | ||||
| LAND | 90,000 | 90,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLASSIC CAR | 75,000 | 75,000 | 80,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND MARKETING | 3,422 | |||
| BANK CHARGES & MERCH SVC FEES | 11,744 | |||
| DUES & SUBSCRIPTIONS | 807 | |||
| FUEL/GAS | 4,473 | |||
| HEALTH & WELLNESS | 142 | |||
| INSURANCE | 12,219 | |||
| INTERNET | 6,701 | |||
| MEALS | 2,274 | |||
| OFFICE SUPPLIES & SOFTWARE | 4,415 | |||
| REPAIRS AND MAINTENANCE | 12,609 | |||
| SHIPPING | 25,892 | |||
| SUPPLIES | 6,571 | |||
| OTHER EXPENSES | 321 | |||
| REIMBURSABLE EXPENSES | 529 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 17,726 | 284 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
RECEIVABLE |
51 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTORS & CONSULTING | 6,645 | |||
| JANITORIAL SERVICES | 300 |
| Item No. | 1 |
|---|---|
| Borrower's Name | NOTE RECEIVABLE V ALBRIGHT |
| Borrower's Title | TRUSTEE/DIRECTOR |
| Original Amount of Loan | 499846 |
| Balance Due | 440216 |
| Date of Note | 2022-12 |
| Maturity Date | 1934-01 |
| Repayment Terms | 5,000/MONTH |
| Interest Rate | 0.0400 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | PURCHASE PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV | 499846 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 10,103 |