| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,500 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 268,543 | L | 0 | 0 | |||||
| BUILDING | 1996-01-01 | 2,452,994 | 1,130,215 | SL | 39.000000000000 | 62,898 | 0 | ||
| ADDITION | 2004-12-31 | 272,093 | 55,815 | SL | 39.000000000000 | 6,977 | 0 | ||
| ADDITION | 2008-02-21 | 2,107,911 | 261,237 | SL | 39.000000000000 | 54,049 | 0 | ||
| ADDITION | 2008-05-15 | 431,741 | 51,199 | SL | 39.000000000000 | 11,070 | 0 | ||
| SITE IMPROVEMENT | 2008-02-21 | 284,676 | 91,728 | SL | 15.000000000000 | 18,978 | 0 | ||
| SITE IMPROVEMENT | 2008-05-15 | 1,889,909 | 582,508 | SL | 15.000000000000 | 126,164 | 0 | ||
| SHADE STRUCTURE | 2010-09-24 | 18,717 | 2,808 | SL | 15.000000000000 | 1,248 | 0 | ||
| COMPUTERS | 2008-05-15 | 9,194 | 9,194 | SL | 3.000000000000 | 0 | 0 | ||
| PHONE SYSTEM | 2008-05-15 | 35,098 | 32,466 | SL | 5.000000000000 | 2,632 | 0 | ||
| PRIVACY BOOTHS | 2008-05-15 | 1,979 | 1,832 | SL | 5.000000000000 | 147 | 0 | ||
| BANQUET ROOM EQUIPMENT | 2008-02-21 | 68,619 | 47,381 | SL | 7.000000000000 | 9,803 | 0 | ||
| RESTAURANT EQUIPMENT | 2008-05-15 | 46,933 | 31,010 | SL | 7.000000000000 | 6,705 | 0 | ||
| PORTABLE STAGE | 2008-02-21 | 10,291 | 9,947 | SL | 5.000000000000 | 344 | 0 | ||
| ROLLLING TABLES | 2008-02-21 | 8,720 | 8,429 | SL | 5.000000000000 | 291 | 0 | ||
| 150 CHAIRS MTS SEATING | 2008-02-21 | 10,897 | 10,533 | SL | 5.000000000000 | 364 | 0 | ||
| INFOR GENESIS | 2008-05-15 | 32,928 | 30,459 | SL | 5.000000000000 | 2,469 | 0 | ||
| 40 SIDE CHAIRS | 2008-05-15 | 3,930 | 3,635 | SL | 5.000000000000 | 295 | 0 | ||
| TABLE BASES | 2008-05-15 | 2,418 | 1,597 | SL | 7.000000000000 | 345 | 0 | ||
| TABLE TOPS | 2008-05-15 | 11,655 | 7,701 | SL | 7.000000000000 | 1,665 | 0 | ||
| SHADE STRUCTURE | 2012-10-01 | 19,341 | 322 | SL | 15.000000000000 | 1,289 | 0 | ||
| BACKFLOW REPLACEMENT | 2012-03-10 | 6,111 | 340 | SL | 15.000000000000 | 407 | 0 | ||
| FIBER OPTICS - TRAILER | 2012-08-31 | 2,459 | 117 | SL | 7.000000000000 | 351 | 0 | ||
| AZTECH REPLACEMENTS | 2012-10-31 | 2,073 | 23 | SL | 15.000000000000 | 138 | 0 | ||
| AZTECH REPLACEMENTS | 2012-11-30 | 85 | SL | 15.000000000000 | 6 | 0 | |||
| HOUSING WINDOW REPAIR | 2012-11-23 | 2,218 | 148 | SL | 1.250000000000 | 1,774 | 0 | ||
| FIXTURE REPAIR | 2012-12-19 | 1,461 | 4 | SL | 15.000000000000 | 97 | 0 | ||
| WORKSTATION MONITOR CPU | 2012-08-31 | 1,046 | 116 | SL | 3.000000000000 | 349 | 0 | ||
| FIXTURE REPAIR | 2013-02-08 | 6,448 | SL | 15.000000000000 | 394 | 0 | |||
| SOFTWARE | 2013-06-30 | 4,375 | SL | 3.000000000000 | 729 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 268,543 | 0 | 268,543 | 268,543 |
| BUILDING | 2,452,994 | 1,193,113 | 1,259,881 | 1,259,881 |
| ADDITION | 272,093 | 62,792 | 209,301 | 209,301 |
| ADDITION | 2,107,911 | 315,286 | 1,792,625 | 1,792,625 |
| ADDITION | 431,741 | 62,269 | 369,472 | 369,472 |
| SITE IMPROVEMENT | 284,676 | 110,706 | 173,970 | 173,970 |
| SITE IMPROVEMENT | 1,889,909 | 708,672 | 1,181,237 | 1,181,237 |
| SHADE STRUCTURE | 18,717 | 4,056 | 14,661 | 14,661 |
| COMPUTERS | 9,194 | 9,194 | 0 | 0 |
| PHONE SYSTEM | 35,098 | 35,098 | 0 | 0 |
| PRIVACY BOOTHS | 1,979 | 1,979 | 0 | 0 |
| BANQUET ROOM EQUIPMENT | 68,619 | 57,184 | 11,435 | 11,435 |
| RESTAURANT EQUIPMENT | 46,933 | 37,715 | 9,218 | 9,218 |
| PORTABLE STAGE | 10,291 | 10,291 | 0 | 0 |
| ROLLLING TABLES | 8,720 | 8,720 | 0 | 0 |
| 150 CHAIRS MTS SEATING | 10,897 | 10,897 | 0 | 0 |
| INFOR GENESIS | 32,928 | 32,928 | 0 | 0 |
| 40 SIDE CHAIRS | 3,930 | 3,930 | 0 | 0 |
| TABLE BASES | 2,418 | 1,942 | 476 | 476 |
| TABLE TOPS | 11,655 | 9,366 | 2,289 | 2,289 |
| SHADE STRUCTURE | 19,341 | 1,611 | 17,730 | 17,730 |
| BACKFLOW REPLACEMENT | 6,111 | 747 | 5,364 | 5,364 |
| FIBER OPTICS - TRAILER | 2,459 | 468 | 1,991 | 1,991 |
| AZTECH REPLACEMENTS | 2,073 | 161 | 1,912 | 1,912 |
| AZTECH REPLACEMENTS | 85 | 6 | 79 | 79 |
| HOUSING WINDOW REPAIR | 2,218 | 1,922 | 296 | 296 |
| FIXTURE REPAIR | 1,461 | 101 | 1,360 | 1,360 |
| WORKSTATION MONITOR CPU | 1,046 | 465 | 581 | 581 |
| FIXTURE REPAIR | 6,448 | 394 | 6,054 | 6,054 |
| SOFTWARE | 4,375 | 729 | 3,646 | 3,646 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCOUNTS RECEIVABLE - CTA | 15,339 | 17,035 | |
| OTHER | 504 | 424 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EQUIPMENT RENTAL | 13,675 | 0 | 0 | |
| INSURANCE | 35,526 | 0 | 0 | |
| LICENSES & DUES | 3,082 | 0 | 0 | |
| MEALS | 972 | 0 | 0 | |
| OFFICE SUPPLIES | 19,226 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 1,060 | 0 | 0 | |
| SUPPORT SERVICES | 939,468 | 0 | 0 | |
| TELEPHONE | 15,580 | 0 | 0 | |
| TRAINING SUPPLIES | 8,646 | 0 | 0 | |
| BANK CHARGES | 508 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CTA | 42,531 | 59,159 |
| ADVANCES ON GRANTS | 7,751 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 249,739 | 0 | 0 |