| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting - review & tax work | 8,170 | 0 | 8,170 | 0 |
| Accounting | 6,213 | 0 | 6,213 | 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 | 2,022 | 7 | 1,348 | 3,370 | ||
| Loan fees | 2005-11-01 | 380,569 | 229,619 | 7 | 54,367 | 283,986 |
| 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 | 1,639 | 91 | 39.0000 | 3,098 | |||
| Light fixtures for office | 2009-03-31 | 1,049 | 360 | 91 | 5.0000 | 210 | |||
| Sharp copier, printer, sc | 2009-07-01 | 7,356 | 2,207 | 91 | 5.0000 | 1,471 | |||
| Mac mini comp, moni, key | 2009-03-01 | 912 | 334 | 91 | 5.0000 | 182 | |||
| Storage shed | 2009-08-01 | 796 | 161 | 91 | 7.0000 | 114 | |||
| Bldg-Cash Store 2009 | 2009-07-01 | 10,072 | 387 | 91 | 39.0000 | 258 | |||
| Shopping center improveme | 2009-12-01 | 1,082,010 | 30,056 | 91 | 39.0000 | 27,744 | |||
| Tenant improvements | 2009-01-01 | 12,388 | 3,540 | 91 | 7.0000 | 1,770 | |||
| Bldg-Tenant Improvments | 2006-03-01 | 2,500 | 309 | 91 | 39.0000 | 64 | |||
| Bldg-Bank Building | 2005-07-01 | 241,621 | 33,556 | 91 | 39.0000 | 6,195 | |||
| Bldg-Shopping Center | 2005-07-01 | 1,916,097 | 298,274 | 91 | 39.0000 | 49,131 | |||
| Bldg-Grimm Shed | 1998-05-01 | 125,281 | 40,689 | 91 | 39.0000 | 3,212 | |||
| Bldg-Sears House Grimm | 1998-08-01 | 582,365 | 185,410 | 91 | 39.0000 | 14,932 | |||
| Bldg-Composting Toilet Op | 1998-08-01 | 288,208 | 91,759 | 91 | 39.0000 | 7,390 | |||
| Bldg-Kiosk Open Space | 1998-06-01 | 16,566 | 5,346 | 91 | 39.0000 | 425 | |||
| Bldg-Cash Store Recycling | 2007-04-01 | 8,305 | 799 | 91 | 39.0000 | 213 | |||
| Bldg-Cash Store Pavillion | 1998-06-01 | 36,321 | 11,715 | 91 | 39.0000 | 931 | |||
| Bldg-Cash Store Art Store | 1998-06-01 | 179,381 | 57,883 | 91 | 39.0000 | 4,600 | |||
| Bldg-Cash Store 2008 | 2008-01-01 | 2,979 | 228 | 91 | 39.0000 | 76 | |||
| Bldg-Cash Store 2007 | 2007-01-01 | 1,338 | 136 | 91 | 39.0000 | 34 | |||
| Bldg-Cash Store | 2000-04-01 | 4,094,849 | 617,295 | 91 | 39.0000 | 104,996 | |||
| Website Design | 2008-04-04 | 7,140 | 3,927 | 91 | 5.0000 | 1,428 | |||
| Paritions at Cash Store | 2008-12-15 | 1,580 | 471 | 91 | 7.0000 | 226 | |||
| Grimm Shed Elec Fixtures | 2007-01-13 | 1,873 | 1,071 | 91 | 7.0000 | 268 | |||
| Shredder | 2005-09-02 | 218 | 186 | 91 | 7.0000 | 31 | |||
| Desk | 2004-11-19 | 990 | 989 | 91 | 7.0000 | 1 | |||
| Dell Computer-Chris | 2007-02-08 | 1,503 | 1,204 | 91 | 5.0000 | 299 | |||
| HVAC system | 2006-08-01 | 7,900 | 4,177 | 91 | 7.0000 | 1,129 | |||
| Flash Space Cabinetry | 2006-06-27 | 1,040 | 744 | 91 | 7.0000 | 149 | |||
| Flash Space Sink | 2006-06-19 | 2,291 | 1,636 | 91 | 7.0000 | 327 | |||
| Flash Space Cabinets | 2006-06-12 | 1,733 | 1,239 | 91 | 7.0000 | 248 | |||
| Bayview Corner Signs | 2006-05-10 | 936 | 669 | 91 | 7.0000 | 134 | |||
| Fixtures from Eventually | 2006-05-03 | 540 | 385 | 91 | 7.0000 | 77 | |||
| Cash Store Signage | 2006-01-03 | 2,825 | 2,019 | 91 | 7.0000 | 404 | |||
| Lawn Mower | 2008-01-01 | 2,000 | 1,200 | 91 | 5.0000 | 400 | |||
| Pressure Washter | 2007-05-04 | 746 | 596 | 91 | 5.0000 | 149 | |||
| Water Heater-Composting T | 2007-05-01 | 2,885 | 2,308 | 91 | 5.0000 | 577 | |||
| Septic Pump | 2006-06-09 | 1,018 | 726 | 91 | 7.0000 | 145 | |||
| Table Umbrella | 2005-03-28 | 960 | 822 | 91 | 7.0000 | 137 | |||
| Sign Stanchins | 2005-03-03 | 363 | 312 | 91 | 7.0000 | 51 | |||
| Gas Meter | 2005-03-03 | 487 | 293 | 91 | 10.0000 | 49 | |||
| Gas Meter | 2005-03-03 | 487 | 293 | 91 | 10.0000 | 49 | |||
| Hotwater Heater | 2005-02-23 | 4,581 | 3,925 | 91 | 7.0000 | 654 | |||
| Knox box key storage | 2004-03-22 | 401 | 400 | 91 | 7.0000 | 1 | |||
| Electric Meter | 2006-05-05 | 1,440 | 1,030 | 91 | 7.0000 | 206 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 6,004 | 4,662 | 1,342 | |
| Land | 5,520,621 | 5,520,621 | 5,641,686 | |
| Improvements | 134,013 | 10,322 | 123,691 | |
| Buildings | 9,024,231 | 1,594,187 | 7,430,044 | |
| Machinery and Equipment | 106,797 | 90,993 | 15,804 | |
| Furniture and Fixtures | 1,049 | 570 | 479 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 158,361 | 102,648 | 102,648 |
| Development Costs | 557 | 557 | 557 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website | 239 | 239 | ||
| Utilities | 79,027 | 79,027 | ||
| Telephone | 3,165 | 3,165 | ||
| Repairs and Maintenance | 36,491 | 36,491 | ||
| Public Relations | 4,874 | 4,874 | ||
| Property Insurance | 23,094 | 23,094 | ||
| Professional development | 381 | 381 | ||
| Postage | 602 | 602 | ||
| Office supplies | 1,220 | 1,220 | ||
| Meals and meeting costs | 120 | 120 | ||
| Licenses and Permit | 768 | 768 | ||
| Less expenses in excess of revenue | -459,768 | 459,768 | ||
| Insurance | 3,187 | 3,187 | ||
| Fundraising-stationary | 426 | 426 | ||
| Fundraising-software | 1,823 | 1,823 | ||
| Fundraising-printing & reproduction | 1,380 | 1,380 | ||
| Fundraising-postage | 377 | 377 | ||
| Fundraising-licenses, permits & taxes | 190 | 190 | ||
| Fundraising-event costs | 583 | 583 | ||
| Fundraising - credit card costs | 728 | 728 | ||
| Employee benefits-medical insurance | 10,031 | 10,031 | 3,210 | |
| Dues and subscriptions | 370 | 370 | ||
| DSL expenses | 500 | 500 | ||
| Board Expense | 171 | 171 | ||
| Bank Charges | 391 | 391 | ||
| Bad Debt | 1,783 | 1,783 | ||
| Auto expense | 181 | 181 | ||
| Amortization | 55,715 | 55,715 | ||
| Advertising | 60 | 60 | ||
| Activities-events | 3,198 | 3,198 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tenant Rents | 651,564 | 651,564 | |
| Misc income | 995 | 995 | |
| Loss on asset retirement | -2,203 | -2,203 | |
| Gain on loan discount | 47,982 | 47,982 | |
| Bayview Grocery Inc. | -126,475 | -126,475 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposit | 10,150 | 9,650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll processing fees | 149 | 0 | 149 | 48 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State taxes | 1,565 | 1,565 | ||
| Property taxes | 37,788 | 37,788 | ||
| Payroll Tax | 11,580 | 11,580 | 3,706 | |
| Fedral income tax | 69 | 69 |