| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Basic Books Bookkeeping | 14,208 | 14,208 | ||
| Garry L Albert CPA PC Tax and Review | 520 | 520 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building | 2005-04-27 | 723,548 | 249,383 | SL | 39.000000000000 | 5,626 | |||
| Donated Landscaping | 2009-08-30 | 17,255 | 16,737 | 150DB | 15.000000000000 | 518 | |||
| Irrigation system | 2009-08-31 | 7,390 | 7,167 | 150DB | 15.000000000000 | 223 | |||
| Meridian Fire & Security Update | 2012-05-03 | 1,371 | 414 | SL | 39.000000000000 | 35 | |||
| BWBuilding-building Improvements | 2012-06-30 | 2,530 | 759 | SL | 39.000000000000 | 64 | |||
| Basement Buildout | 2012-06-30 | 15,586 | 4,616 | SL | 39.000000000000 | 400 | |||
| Folding Table | 2016-04-29 | 705 | 352 | 200DB | 7.000000000000 | 0 | |||
| Greenhouse | 2017-10-31 | 5,199 | 0 | 150DB | 15.000000000000 | 0 | |||
| 2018 Diamond Ford Transit ADA Van | 2018-12-28 | 52,625 | 52,625 | 200DB | 5.000000000000 | 0 | |||
| Chevy Van 2013 | 2018-05-25 | 15,000 | 15,000 | 200DB | 5.000000000000 | 0 | |||
| Optiplex Cart | 2021-02-11 | 4,499 | 0 | 200DB | 5.000000000000 | 0 | |||
| Driveway Replacement | 2021-10-13 | 8,450 | 0 | 150DB | 15.000000000000 | 0 | |||
| 2016 Ford Transit Cargo Van | 2022-02-02 | 34,500 | 0 | 200DB | 5.000000000000 | 0 | |||
| 20 Standard Container | 2023-11-15 | 3,225 | 92 | 200DB | 7.000000000000 | 158 | |||
| Rheem RP14AZ Air Conditioner | 2023-06-27 | 12,305 | 82 | SL | 15.000000000000 | 164 | |||
| Carpet | 2023-04-21 | 9,870 | 66 | SL | 15.000000000000 | 132 | |||
| TimeClock | 2023-05-19 | 1,131 | 32 | 200DB | 7.000000000000 | 55 | |||
| Kubota BX2380 Tractor | 2023-08-30 | 18,879 | 539 | 200DB | 7.000000000000 | 925 | |||
| Kubota BX2380 - 48 rotary cutter with shear pin driveline | 2023-08-30 | 2,042 | 58 | 200DB | 7.000000000000 | 100 | |||
| 20 Standard Container | 2024-06-25 | 3,225 | 200DB | 7.000000000000 | 184 | ||||
| New Motor - Van #1 | 2024-09-05 | 14,256 | 200DB | 7.000000000000 | 815 | ||||
| Frigidaire Refrigerator | 2024-07-11 | 1,135 | 200DB | 7.000000000000 | 65 | ||||
| New Stockade | 2024-05-22 | 4,913 | SL | 15.000000000000 | 66 | ||||
| Entry Door Replacement | 2024-08-01 | 6,347 | SL | 15.000000000000 | 85 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 360,000 | 0 | 360,000 | |
| Building | 404,777 | 282,306 | 122,471 | |
| Land Improvements | 24,645 | 24,645 | 0 | |
| Vehicles | 116,381 | 112,519 | 3,862 | |
| Furniture and Equipment | 28,392 | 22,054 | 6,338 | |
| Building Improvements | 31,792 | 24,902 | 6,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash basis adj | 36,149 | 38,298 | 38,298 |
| Planning Costs | 9,370 | 9,370 | 9,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and Marketing | 1,093 | 1,093 | ||
| Auto Expenses | 28,984 | 28,984 | ||
| Background checks | 210 | 210 | ||
| Bank charges | 281 | 281 | ||
| Board of Directors | 73 | 73 | ||
| Computer Expenses | 5,605 | 5,605 | ||
| Direct Deposit Fees | 777 | 777 | ||
| Dues and subscriptions | 1,134 | 1,134 | ||
| Fire alarm monitoring | 1,213 | 1,213 | ||
| Fundraiser Expense | 18,097 | 18,097 | ||
| Insurance | 31,083 | 31,083 | ||
| Landscaping Supplies | 3,091 | 3,091 | ||
| Maint and repairs | 10,184 | 10,184 | ||
| Meals and entertainment | 4,857 | 4,857 | ||
| Medical Testing | ||||
| Memorial Expenses | ||||
| Misc | ||||
| Office expenses | 1,752 | 1,752 | ||
| Outside Services | 1,602 | 1,602 | ||
| Pest Control | 1,864 | 1,864 | ||
| Postage | 222 | 222 | ||
| Supplies | 400 | 400 | ||
| Telephone | 3,129 | 3,129 | ||
| Training | 239 | 239 | ||
| Utilities | 15,545 | 15,545 | ||
| Janitorial | 500 | 500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Participants income | 576,222 | ||
| Other | 7,849 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card | 2,165 | 4,784 |
| Payroll Liabilities | 2,174 | 2,062 |
| Other | 3,177 | 3,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 30,531 | 30,531 | ||
| Senior Program | 3,172 | 3,172 | ||
| Equestrian Program | 11,700 | 11,700 | ||
| Stroke Victors Program | 2,299 | 2,299 | ||
| Adult Day Program | 30,654 | 30,654 | ||
| Ag Program | 3,004 | 3,004 | ||
| Licenses & Permits | 179 | 179 |