| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,209 | 0 | 17,209 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| Loan fees | 2009-07-02 | 9,433 | 674 | 7 | 1,348 | 2,022 | ||
| Loan fees | 2005-11-01 | 380,569 | 175,252 | 7 | 54,367 | 229,619 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Roof replacement | 2010-07-07 | 120,829 | 91 | 39.0000 | 1,639 | ||||
| Light fixtures for office | 2009-03-31 | 1,049 | 150 | 91 | 5.0000 | 210 | |||
| Sharp copier, printer, sc | 2009-07-01 | 7,356 | 736 | 91 | 5.0000 | 1,471 | |||
| Mac mini comp, moni, key | 2009-03-01 | 912 | 152 | 91 | 5.0000 | 182 | |||
| Storage shed | 2009-08-01 | 796 | 47 | 91 | 7.0000 | 114 | |||
| Bldg-Cash Store 2009 | 2009-07-01 | 10,072 | 129 | 91 | 39.0000 | 258 | |||
| Shopping center improveme | 2009-12-01 | 1,082,010 | 2,312 | 91 | 39.0000 | 27,744 | |||
| Tenant improvements | 2009-01-01 | 12,388 | 1,770 | 91 | 7.0000 | 1,770 | |||
| Bldg-Tenant Improvments | 2006-03-01 | 2,500 | 245 | 91 | 39.0000 | 64 | |||
| Bldg-Bank Building | 2005-07-01 | 241,621 | 27,361 | 91 | 39.0000 | 6,195 | |||
| Bldg-Shopping Center | 2005-07-01 | 1,916,097 | 249,143 | 91 | 39.0000 | 49,131 | |||
| Bldg-Grimm Shed | 1998-05-01 | 125,281 | 37,477 | 91 | 39.0000 | 3,212 | |||
| Bldg-Sears House Grimm | 1998-08-01 | 582,365 | 170,478 | 91 | 39.0000 | 14,932 | |||
| Bldg-Composting Toilet Op | 1998-08-01 | 288,208 | 84,369 | 91 | 39.0000 | 7,390 | |||
| Bldg-Kiosk Open Space | 1998-06-01 | 16,566 | 4,921 | 91 | 39.0000 | 425 | |||
| Bldg-Cash Store Recycling | 2007-04-01 | 8,305 | 586 | 91 | 39.0000 | 213 | |||
| Bldg-Cash Store Pavillion | 1998-06-01 | 36,321 | 10,784 | 91 | 39.0000 | 931 | |||
| Bldg-Cash Store Art Store | 1998-06-01 | 179,381 | 53,283 | 91 | 39.0000 | 4,600 | |||
| Bldg-Cash Store 2008 | 2008-01-01 | 2,979 | 152 | 91 | 39.0000 | 76 | |||
| Bldg-Cash Store 2007 | 2007-01-01 | 1,338 | 102 | 91 | 39.0000 | 34 | |||
| Bldg-Cash Store | 2000-04-01 | 4,094,849 | 512,299 | 91 | 39.0000 | 104,996 | |||
| Website Design | 2008-04-04 | 7,140 | 2,499 | 91 | 5.0000 | 1,428 | |||
| Paritions at Cash Store | 2008-12-15 | 1,580 | 245 | 91 | 7.0000 | 226 | |||
| Grimm Shed Elec Fixtures | 2007-01-13 | 1,873 | 803 | 91 | 7.0000 | 268 | |||
| Shredder | 2005-09-02 | 218 | 155 | 91 | 7.0000 | 31 | |||
| Office Furniture | 2004-12-15 | 1,398 | 1,199 | 91 | 7.0000 | 199 | |||
| Office Furniture | 2004-12-14 | 783 | 671 | 91 | 7.0000 | 112 | |||
| Scanner | 2004-12-09 | 440 | 377 | 91 | 7.0000 | 63 | |||
| Credenza | 2004-11-19 | 272 | 233 | 91 | 7.0000 | 39 | |||
| Desk | 2004-11-19 | 990 | 848 | 91 | 7.0000 | 141 | |||
| Dell Computer-Chris | 2007-02-08 | 1,503 | 903 | 91 | 5.0000 | 301 | |||
| Adobe Acrobat Software | 2006-07-13 | 980 | 784 | 91 | 5.0000 | 196 | |||
| eTapestry software | 2006-03-22 | 1,645 | 1,316 | 91 | 5.0000 | 329 | |||
| HVAC system | 2006-08-01 | 7,900 | 3,048 | 91 | 7.0000 | 1,129 | |||
| Flash Space Cabinetry | 2006-06-27 | 1,040 | 595 | 91 | 7.0000 | 149 | |||
| Flash Space Sink | 2006-06-19 | 2,291 | 1,309 | 91 | 7.0000 | 327 | |||
| Flash Space Cabinets | 2006-06-12 | 1,733 | 991 | 91 | 7.0000 | 248 | |||
| Bayview Corner Signs | 2006-05-10 | 936 | 535 | 91 | 7.0000 | 134 | |||
| Fixtures from Eventually | 2006-05-03 | 540 | 308 | 91 | 7.0000 | 77 | |||
| Cash Store Signage | 2006-01-03 | 2,825 | 1,615 | 91 | 7.0000 | 404 | |||
| Lawn Mower | 2008-01-01 | 2,000 | 800 | 91 | 5.0000 | 400 | |||
| Pressure Washter | 2007-05-04 | 746 | 447 | 91 | 5.0000 | 149 | |||
| Water Heater-Composting T | 2007-05-01 | 2,885 | 1,731 | 91 | 5.0000 | 577 | |||
| Smillin Dog Artwork | 2006-05-02 | 1,500 | 1,200 | 91 | 5.0000 | 300 | |||
| Septic Pump | 2006-06-09 | 1,018 | 581 | 91 | 7.0000 | 145 | |||
| Table Umbrella | 2005-03-28 | 960 | 685 | 91 | 7.0000 | 137 | |||
| Sign Stanchins | 2005-03-03 | 363 | 260 | 91 | 7.0000 | 52 | |||
| Gas Meter | 2005-03-03 | 487 | 244 | 91 | 10.0000 | 49 | |||
| Gas Meter | 2005-03-03 | 487 | 244 | 91 | 10.0000 | 49 | |||
| Hotwater Heater | 2005-02-23 | 4,581 | 3,271 | 91 | 7.0000 | 654 | |||
| 2 Desks | 2004-09-07 | 872 | 748 | 91 | 7.0000 | 124 | |||
| Chess board | 2004-05-24 | 561 | 481 | 91 | 7.0000 | 80 | |||
| Knox box key storage | 2004-03-22 | 401 | 343 | 91 | 7.0000 | 57 | |||
| Water Heater | 2004-03-16 | 217 | 186 | 91 | 7.0000 | 31 | |||
| Electric Meter | 2006-05-05 | 1,440 | 824 | 91 | 7.0000 | 206 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 148 | 3 | 151 | |
| Land | 5,520,621 | 5,520,621 | 5,641,686 | |
| Improvements | 134,013 | 5,340 | 128,673 | |
| Buildings | 9,024,231 | 1,373,986 | 7,650,245 | |
| Machinery and Equipment | 106,797 | 82,201 | 24,596 | |
| Furniture and Fixtures | 1,049 | 360 | 689 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 214,076 | 158,361 | 158,361 |
| Development Costs | 557 | 557 | 557 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website | 239 | 239 | ||
| Telephone | 3,140 | 3,140 | ||
| Small tools and equipment | 223 | 223 | ||
| Public Relations | 1,132 | 1,132 | ||
| Propery expense-landscaping | 9,721 | 9,721 | ||
| Property expense-utilties | 65,527 | 65,527 | ||
| Property expense-repairs &maitenance | 25,491 | 25,491 | ||
| Property expense-real estate taxes | 39,172 | 39,172 | ||
| Property expense-insurance | 23,735 | 23,735 | ||
| Professional devel-supplies | 2,272 | 2,272 | ||
| Professional develop-misc | 15,083 | 15,083 | ||
| Professional development | 705 | 705 | ||
| Postage | 473 | 473 | ||
| Payroll Expense | 152 | 152 | ||
| Office supplies | 1,288 | 1,288 | ||
| Miscellaneous | 1,045 | 1,045 | ||
| Meals and meeting costs | 292 | 292 | ||
| Marketing Expenses | 596 | 596 | ||
| Licenses and Permit | 757 | 757 | ||
| Less interco elimination | -19,984 | -19,984 | ||
| Less excess expenses | -805,946 | 805,946 | ||
| Insurance | 3,187 | 3,187 | ||
| Fundraising-stationary | 25 | 25 | ||
| Fundraising-software | 2,742 | 2,742 | ||
| Fundraising-postage | 347 | 347 | ||
| Fundraising-misc | 92 | 92 | ||
| Fundraising-meetings and meals | 131 | 131 | ||
| Fundraising-event costs | 457 | 457 | ||
| Fundraising-credit card charges | 272 | 272 | ||
| Employee benefits-medical insurance | 8,259 | 8,259 | 2,643 | |
| Dues and subscriptions | 480 | 480 | ||
| DSL expenses | 498 | 498 | ||
| Computer Maintenance | -75 | -75 | ||
| Board Expense | 2,442 | 2,442 | ||
| Bank Charges | 128 | 128 | ||
| Auto expense | 271 | 271 | ||
| Amortization | 55,715 | 55,715 | ||
| Advertising | 91 | 91 | ||
| Activities-license and permits | 250 | 250 | ||
| Activities-events | 950 | 950 | ||
| Activities-composting | 2,110 | 2,110 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tenant Rents | 668,542 | 668,542 | |
| Misc income | 8,941 | 8,941 | |
| Bayview Grocery Inc. | -452,718 | -452,718 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposit | 10,150 | 10,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State taxes | 1,477 | 1,477 | ||
| Payroll Tax | 13,316 | 13,316 | 4,261 |