| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll service | 3,508 | 0 | 1,314 | 2,194 |
| Certified Public Accountant | 1,000 | 0 | 375 | 625 |
| Bookkeeping | 7,950 | 0 | 2,979 | 4,971 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VACUUM | 2010-04-18 | 270 | 54 | 10.00 % | 36 | ||||
| CLOTHES DRYER | 2010-01-12 | 749 | 54 | 10.00 % | 149 | ||||
| CARPET SHAMPOOER | 2010-04-18 | 265 | 54 | 10.00 % | 35 | ||||
| SHOWER STALL ROOM 11 | 2010-05-04 | 1,091 | 67 | 3.33 % | 49 | ||||
| WII Game | 2009-06-14 | 249 | 42 | 35 | 33.33 % | 83 | |||
| HP printer | 2009-05-04 | 190 | 19 | 65 | 20.00 % | 38 | |||
| circulator for furnace | 2009-01-13 | 599 | 30 | 65 | 10.00 % | 60 | |||
| 2008 Equipment | 2008-06-15 | 13,010 | 1,969 | 65 | 10.00 % | 1,325 | |||
| 2008 Building improvement | 2008-06-15 | 5,294 | 529 | 67 | 6.67 % | 352 | |||
| Machinery & Equipment | 2006-01-25 | 138,223 | 128,010 | 54 | 20.00 % | 2,908 | |||
| Land Improvements | 1998-01-01 | 10,183 | 9,239 | 67 | 6.67 % | 375 | |||
| Improvements | 2003-10-07 | 937,811 | 571,814 | 85 | 3.64 % | 27,385 | |||
| Auto. / Transportation Eq | 2006-02-08 | 18,064 | 12,645 | 54 | 20.00 % | 3,613 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 10,183 | 9,616 | 567 | 567 |
| Land | 1,721 | 1,721 | 23,400 | |
| Improvements | 944,197 | 600,129 | 344,068 | 344,068 |
| Buildings | 5,101 | 5,101 | 43,797 | |
| Machinery and Equipment | 153,553 | 134,704 | 18,849 | 18,849 |
| Auto./Transportation Equip. | 18,064 | 16,258 | 1,806 | 1,806 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone and cable | 5,872 | 2,200 | 3,672 | |
| Supplies | 11,545 | 4,326 | 7,219 | |
| Social activities | 3,502 | 1,312 | 2,190 | |
| Repairs and maintenance | 19,643 | 7,360 | 12,283 | |
| Public relations | 264 | 99 | 165 | |
| Miscellaneous | 21,089 | 7,902 | 13,187 | |
| Insurance | 35,523 | 13,310 | 22,213 | |
| Food | 29,943 | 11,220 | 18,723 | |
| Employee health insurance | 42,601 | 15,963 | 26,638 | |
| Auto expense | 1,114 | 417 | 697 | |
| Advertising | 7,021 | 2,631 | 4,390 | |
| Administrative | 392 | 147 | 245 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 292,905 | 292,905 | |
| MISCELLANEOUS | 8,137 | 8,137 | |
| ADMISSION FEE | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 32,333 | 32,333 | 32,333 | 0 |
| FEASIBILITY STUDY | 5,000 | 0 | 1,874 | 3,126 |
| CONSULTANT | 33,155 | 0 | 12,423 | 20,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 28,661 | 10,739 | 17,922 | |
| Foreign taxes | 816 | 306 | 510 |