| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll service | 3,374 | 0 | 1,447 | 1,927 |
| Certified Public Accountant | 2,000 | 0 | 858 | 1,142 |
| Bookkeeping | 8,215 | 0 | 3,523 | 4,692 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MASTERBOX COIL | 2011-09-27 | 700 | 58 | 7.14 % | 50 | ||||
| CORDLESS PHONE | 2011-08-22 | 660 | 53 | 20.00 % | 132 | ||||
| LIGHTING AND FIXTURES | 2011-03-15 | 1,240 | 65 | 5.00 % | 62 | ||||
| CARPETING | 2011-04-13 | 658 | 65 | 5.00 % | 33 | ||||
| VACUUM | 2010-04-18 | 270 | 36 | 54 | 20.00 % | 54 | |||
| CLOTHES DRYER | 2010-01-12 | 749 | 149 | 54 | 20.00 % | 150 | |||
| CARPET SHAMPOOER | 2010-04-18 | 265 | 35 | 54 | 20.00 % | 53 | |||
| SHOWER STALL ROOM 11 | 2010-05-04 | 1,091 | 49 | 67 | 6.67 % | 73 | |||
| WII Game | 2009-06-14 | 249 | 125 | 35 | 33.33 % | 83 | |||
| HP printer | 2009-05-04 | 190 | 57 | 65 | 20.00 % | 38 | |||
| circulator for furnace | 2009-01-13 | 599 | 90 | 65 | 10.00 % | 60 | |||
| 2008 Equipment | 2008-06-15 | 13,010 | 3,294 | 65 | 10.00 % | 1,301 | |||
| 2008 Building improvement | 2008-06-15 | 5,294 | 881 | 67 | 6.67 % | 353 | |||
| Machinery & Equipment | 2006-01-25 | 138,223 | 130,918 | 54 | 10.00 % | 7,305 | |||
| Land Improvements | 1998-01-01 | 10,183 | 9,614 | 67 | 6.67 % | 569 | |||
| Improvements | 2003-10-07 | 937,811 | 599,199 | 85 | 3.64 % | 34,099 | |||
| Auto. / Transportation Eq | 2006-02-08 | 18,064 | 16,258 | 54 | 10.00 % | 1,806 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,316,550 | 1,387,238 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,945,415 | 2,154,857 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 10,183 | 10,183 | 500 | |
| Land | 1,721 | 1,721 | 23,400 | |
| Improvements | 946,095 | 634,750 | 311,345 | 311,345 |
| Buildings | 5,101 | 5,101 | 43,797 | |
| Machinery and Equipment | 154,913 | 143,930 | 10,983 | 10,983 |
| Auto./Transportation Equip. | 18,064 | 18,064 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone and cable | 4,934 | 2,116 | 2,818 | |
| Supplies | 11,321 | 4,856 | 6,465 | |
| Social activities | 3,147 | 1,350 | 1,797 | |
| Repairs and maintenance | 23,729 | 10,177 | 13,552 | |
| Public relations | 1,153 | 495 | 658 | |
| NH ANNUAL FILING FEE | 75 | 32 | 43 | |
| Miscellaneous | 27,301 | 11,709 | 15,592 | |
| MARKETING | 22,095 | 9,477 | 12,618 | |
| Insurance | 24,820 | 10,645 | 14,175 | |
| Food | 28,380 | 12,172 | 16,208 | |
| Employee health insurance | 37,948 | 16,276 | 21,672 | |
| Auto expense | 1,207 | 518 | 689 | |
| Advertising | 649 | 278 | 371 | |
| Administrative | 590 | 253 | 337 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 342,400 | 342,400 | |
| MISCELLANEOUS | 1,018 | 1,018 | |
| ADMISSION FEE | 14,500 | 14,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SIMPLE IRA PAYABLE | 1,597 | 1,684 |
| CREDIT CARD PAYABLE | 840 | 906 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 33,149 | 33,149 | 33,149 | 0 |
| FEASIBILITY STUDY | 5,209 | 0 | 2,234 | 2,975 |
| CONSULTANT | 29,728 | 0 | 12,750 | 16,978 |
| CIVIL ENGINEERING | 20,273 | 0 | 8,695 | 11,578 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 27,324 | 11,719 | 15,605 | |
| Foreign taxes | 770 | 330 | 440 |