| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,033 | 0 | 7,894 | 7,139 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1,911,394 | 841,943 | 0 % | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS | 35,000 | 1,384 | 0 % | 0 | 0 | 0 | |||
| SIMULATOR | 1,458,804 | 1,345,845 | 0 % | 0 | 0 | 0 | |||
| FURNITURE & FIXTURES | 165,958 | 124,310 | 0 % | 0 | 0 | 0 | |||
| OFFICE EQUIPMENT | 43,197 | 39,934 | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,911,394 | 841,943 | 1,069,451 | 0 |
| BUILDING IMPROVEMENTS | 35,000 | 1,384 | 33,616 | 0 |
| SIMULATOR | 1,458,804 | 1,345,845 | 112,959 | 0 |
| FURNITURE & FIXTURES | 165,958 | 124,310 | 41,648 | 0 |
| OFFICE EQUIPMENT | 43,197 | 39,934 | 3,263 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 8,035 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 6,820 | 0 | 3,582 | 3,238 |
| DUES & SUBSCRIPTIONS | 688 | 0 | 361 | 327 |
| EQUIPMENT EXPENSE | 8,409 | 0 | 4,416 | 3,993 |
| INSURANCE | 43,151 | 0 | 22,660 | 20,491 |
| LANDSCAPE | 16,896 | 0 | 8,872 | 8,023 |
| LICENSE FEE | 24,200 | 0 | 12,708 | 11,492 |
| MARKETING AND DEVELOPMENT | 13,673 | 0 | 7,180 | 6,493 |
| MEALS AND ENTERTAINMENT | 1,572 | 0 | 825 | 746 |
| MISCELLANEOUS | 1,509 | 0 | 792 | 716 |
| OFFICE EXPENSE | 14,763 | 0 | 7,752 | 7,011 |
| PROGRAM EXPENSE | 22,035 | 0 | 11,571 | 10,464 |
| REPAIRS AND MAINTENANCE | 41,052 | 0 | 21,558 | 19,497 |
| TELEPHONE | 12,894 | 0 | 6,771 | 6,123 |
| UTILITIES | 24,576 | 0 | 12,905 | 11,671 |
| SPECIAL EVENTS | 8,076 | 0 | 4,241 | 3,835 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISSION INCOME | 481,193 | 481,193 | |
| OTHER INCOME | 1,821 | 1,821 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 36,306 | 36,306 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SALES TAX PAYABLE | 539 | 416 |
| FEDERAL UBIT TAX | 1,200 | 1,200 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE SALES | 46,625 | -46,625 | |
| MERCHANDISE SALES OF UNRELATED ITEMS | 6,131 | -6,131 |