| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2019-01-01 | 1,208,903 | 322,376 | SL | 15.000000000000 | 80,594 | 0 | 80,594 | |
| LEASEHOLD IMPROVEMENTS | 2023-01-01 | 171,000 | SL | 15.000000000000 | 11,400 | 0 | 11,400 | ||
| LEASEHOLD IMPROVEMENTS (JAYRAMPS) | 2024-01-29 | 9,500 | SL | 15.000000000000 | 581 | 0 | 581 | ||
| LEASEHOLD IMPROVEMENTS (PAD PROJECTS) | 2024-03-11 | 8,250 | SL | 15.000000000000 | 458 | 0 | 458 | ||
| FENCE | 2024-03-11 | 16,170 | SL | 15.000000000000 | 898 | 0 | 898 | ||
| FENCE | 2024-04-01 | 16,170 | SL | 15.000000000000 | 809 | 0 | 809 | ||
| FENCE | 2024-07-18 | 22,425 | SL | 15.000000000000 | 623 | 0 | 623 | ||
| FENCE | 2024-08-05 | 11,260 | SL | 15.000000000000 | 313 | 0 | 313 | ||
| FENCE | 2024-08-30 | 14,475 | SL | 15.000000000000 | 322 | 0 | 322 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 1,208,903 | 402,970 | 805,933 | |
| LEASEHOLD IMPROVEMENTS | 171,000 | 11,400 | 159,600 | |
| LEASEHOLD IMPROVEMENTS (JAYRAMPS) | 9,500 | 581 | 8,919 | |
| LEASEHOLD IMPROVEMENTS (PAD PROJECTS) | 8,250 | 458 | 7,792 | |
| FENCE | 16,170 | 898 | 15,272 | |
| FENCE | 16,170 | 809 | 15,361 | |
| FENCE | 22,425 | 623 | 21,802 | |
| FENCE | 11,260 | 313 | 10,947 | |
| FENCE | 14,475 | 322 | 14,153 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN | 44,755 | 44,755 | 44,755 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/VIDEO PRODUCTION | 12,500 | 0 | 0 | 0 |
| INSURANCE | 21,495 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 13,420 | 0 | 0 | 0 |
| UTILITIES | 2,337 | 0 | 0 | 0 |
| INDEPENDENT CONTRACTORS | 30,361 | 0 | 0 | 0 |
| PORTA-POTTY RENTALS | 10,827 | 0 | 0 | 0 |
| MEALS AND ENTERTAINMENT | 81 | 0 | 0 | 0 |
| MISCELLANEOUS | 461 | 0 | 0 | 0 |
| SUPPLIES | 122 | 0 | 0 | 0 |
| GROUNDSKEEPING | 16,450 | 0 | 0 | 0 |