| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting - review & tax work | 7,914 | 0 | 7,914 | 0 |
| Accounting | 6,421 | 0 | 6,421 | 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 | 3,370 | 7 | 1,348 | 4,718 | ||
| Loan fees | 2005-11-01 | 380,569 | 283,986 | 7 | 45,306 | 329,292 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Public Restrooms | 2012-07-01 | 2,890 | 91 | 39.0000 | 37 | ||||
| Cash Register | 2012-04-13 | 565 | 91 | 5.0000 | 85 | ||||
| Refurbished iMac | 2012-07-03 | 1,541 | 91 | 5.0000 | 154 | ||||
| Roof replacement | 2010-07-07 | 120,829 | 4,737 | 91 | 39.0000 | 3,098 | |||
| Light fixtures for office | 2009-03-31 | 1,049 | 570 | 91 | 5.0000 | 210 | |||
| Sharp copier, printer, sc | 2009-07-01 | 7,356 | 3,678 | 91 | 5.0000 | 1,471 | |||
| Mac mini comp, moni, key | 2009-03-01 | 912 | 516 | 91 | 5.0000 | 182 | |||
| Storage shed | 2009-08-01 | 796 | 275 | 91 | 7.0000 | 114 | |||
| Bldg-Cash Store 2009 | 2009-07-01 | 10,072 | 645 | 91 | 39.0000 | 258 | |||
| Shopping center improveme | 2009-12-01 | 1,082,010 | 57,800 | 91 | 39.0000 | 27,744 | |||
| Tenant improvements | 2009-01-01 | 12,388 | 5,310 | 91 | 7.0000 | 1,770 | |||
| Bldg-Tenant Improvments | 2006-03-01 | 2,500 | 373 | 91 | 39.0000 | 64 | |||
| Bldg-Bank Building | 2005-07-01 | 241,621 | 39,751 | 91 | 39.0000 | 6,195 | |||
| Bldg-Shopping Center | 2005-07-01 | 1,916,097 | 347,405 | 91 | 39.0000 | 49,131 | |||
| Bldg-Grimm Shed | 1998-05-01 | 125,281 | 43,901 | 91 | 39.0000 | 3,212 | |||
| Bldg-Sears House Grimm | 1998-08-01 | 582,365 | 200,342 | 91 | 39.0000 | 14,932 | |||
| Bldg-Composting Toilet Op | 1998-08-01 | 288,208 | 99,149 | 91 | 39.0000 | 7,390 | |||
| Bldg-Kiosk Open Space | 1998-06-01 | 16,566 | 5,771 | 91 | 39.0000 | 425 | |||
| Bldg-Cash Store Recycling | 2007-04-01 | 8,305 | 1,012 | 91 | 39.0000 | 213 | |||
| Bldg-Cash Store Pavillion | 1998-06-01 | 36,321 | 12,646 | 91 | 39.0000 | 931 | |||
| Bldg-Cash Store Art Store | 1998-06-01 | 179,381 | 62,483 | 91 | 39.0000 | 4,600 | |||
| Bldg-Cash Store 2008 | 2008-01-01 | 2,979 | 304 | 91 | 39.0000 | 76 | |||
| Bldg-Cash Store 2007 | 2007-01-01 | 1,338 | 170 | 91 | 39.0000 | 34 | |||
| Bldg-Cash Store | 2000-04-01 | 4,094,849 | 722,291 | 91 | 39.0000 | 104,996 | |||
| Website Design | 2008-04-04 | 7,140 | 5,355 | 91 | 5.0000 | 1,428 | |||
| Paritions at Cash Store | 2008-12-15 | 1,580 | 697 | 91 | 7.0000 | 226 | |||
| Grimm Shed Elec Fixtures | 2007-01-13 | 1,873 | 1,339 | 91 | 7.0000 | 268 | |||
| Shredder | 2005-09-02 | 218 | 217 | 91 | 7.0000 | 1 | |||
| HVAC system | 2006-08-01 | 7,900 | 5,306 | 91 | 7.0000 | 1,129 | |||
| Flash Space Cabinetry | 2006-06-27 | 1,040 | 893 | 91 | 7.0000 | 147 | |||
| Flash Space Sink | 2006-06-19 | 2,291 | 1,963 | 91 | 7.0000 | 327 | |||
| Flash Space Cabinets | 2006-06-12 | 1,733 | 1,487 | 91 | 7.0000 | 246 | |||
| Bayview Corner Signs | 2006-05-10 | 936 | 803 | 91 | 7.0000 | 133 | |||
| Fixtures from Eventually | 2006-05-03 | 540 | 462 | 91 | 7.0000 | 77 | |||
| Cash Store Signage | 2006-01-03 | 2,825 | 2,423 | 91 | 7.0000 | 402 | |||
| Lawn Mower | 2008-01-01 | 2,000 | 1,600 | 91 | 5.0000 | 400 | |||
| Pressure Washter | 2007-05-04 | 746 | 745 | 91 | 5.0000 | 1 | |||
| Septic Pump | 2006-06-09 | 1,018 | 871 | 91 | 7.0000 | 145 | |||
| Table Umbrella | 2005-03-28 | 960 | 959 | 91 | 7.0000 | 1 | |||
| Gas Meter | 2005-03-03 | 487 | 342 | 91 | 10.0000 | 49 | |||
| Gas Meter | 2005-03-03 | 487 | 342 | 91 | 10.0000 | 49 | |||
| Hotwater Heater | 2005-02-23 | 4,581 | 4,579 | 91 | 7.0000 | 2 | |||
| Electric Meter | 2006-05-05 | 1,440 | 1,236 | 91 | 7.0000 | 204 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 6,004 | 5,538 | 466 | |
| Land | 5,520,621 | 5,520,621 | 5,598,959 | |
| Improvements | 136,903 | 15,341 | 121,562 | |
| Buildings | 9,024,231 | 1,814,388 | 7,209,843 | |
| Machinery and Equipment | 108,903 | 98,120 | 10,783 | |
| Furniture and Fixtures | 1,049 | 780 | 269 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 102,648 | 46,933 | 46,933 |
| 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 | 61,483 | 61,483 | ||
| Telephone | 3,263 | 3,263 | ||
| Repairs and Maintenance | 49,160 | 49,160 | ||
| Public Relations | 4,531 | 4,531 | ||
| Property Insurance | 25,096 | 25,096 | ||
| Professional development | 1,094 | 1,094 | ||
| Postage | 613 | 613 | ||
| Office supplies | 1,608 | 1,608 | ||
| Miscellaneous | 1,418 | 1,418 | ||
| Meals and meeting costs | 189 | 189 | ||
| Licenses and Permit | 780 | 780 | ||
| Less expenses in excess of revenue | -345,016 | 345,016 | ||
| Insurance | 3,187 | 3,187 | ||
| Fundraising - software | 2,213 | 2,213 | ||
| Fundraising - printing & reproduction | 634 | 634 | ||
| Fundraising -postage | 258 | 258 | ||
| Fundraising - other expenses | 22 | 22 | ||
| Fundraising - meetings and meals | 350 | 350 | ||
| Fundraising - credit card costs | 311 | 311 | ||
| Employee benefits-medical insurance | 12,134 | 12,134 | 3,883 | |
| Dues and subscriptions | 335 | 335 | ||
| DSL expenses | 500 | 500 | ||
| Consulting | 1,024 | 1,024 | ||
| Computer Maintenance | 65 | 65 | ||
| Board Expense | 296 | 296 | ||
| Bank Charges | 357 | 357 | ||
| Auto expense | 37 | 37 | ||
| Amortization | 55,715 | 55,715 | ||
| Advertising | -60 | -60 | ||
| Activities - events | 5,867 | 5,867 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tenant Rents | 666,115 | 666,115 | |
| Misc income | 1,598 | 1,598 | |
| Bayview Grocery Inc. | 15,052 | 15,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposit | 9,650 | 9,650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll processing fees | 152 | 0 | 152 | 49 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State taxes | 26 | 26 | ||
| Property taxes | 36,565 | 36,565 | ||
| Payroll Tax | 12,992 | 12,992 | 4,157 | |
| Fedral income tax | 24 | 24 |