| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 8,832 | 0 | 4,444 | 4,388 |
| CPA | 1,500 | 0 | 755 | 745 |
| PAYROLL SERVICE | 4,490 | 0 | 2,259 | 2,231 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Improvements | 2003-10-07 | 937,811 | 667,397 | 85 | 3.64 % | 34,108 | |||
| 2008 Building improvement | 2008-06-15 | 5,294 | 1,587 | 67 | 6.67 % | 353 | |||
| 2008 Equipment | 2008-06-15 | 13,010 | 5,896 | 65 | 10.00 % | 1,301 | |||
| circulator for furnace | 2009-01-13 | 599 | 210 | 65 | 10.00 % | 60 | |||
| HP printer | 2009-05-04 | 190 | 133 | 65 | 20.00 % | 38 | |||
| SHOWER STALL ROOM 11 | 2010-05-04 | 1,091 | 195 | 67 | 6.67 % | 73 | |||
| CARPET SHAMPOOER | 2010-04-18 | 265 | 141 | 54 | 20.00 % | 53 | |||
| CLOTHES DRYER | 2010-01-12 | 749 | 449 | 54 | 20.00 % | 150 | |||
| VACUUM | 2010-04-18 | 270 | 144 | 54 | 20.00 % | 54 | |||
| CARPETING | 2011-04-13 | 658 | 99 | 65 | 10.00 % | 66 | |||
| LIGHTING AND FIXTURES | 2011-03-15 | 1,240 | 186 | 65 | 10.00 % | 124 | |||
| CORDLESS PHONE | 2011-08-22 | 660 | 343 | 53 | 19.20 % | 127 | |||
| MASTERBOX COIL | 2011-09-27 | 700 | 150 | 58 | 14.29 % | 100 | |||
| COMPUTER WORK STATION | 2012-01-01 | 985 | 172 | 54 | 20.00 % | 197 | |||
| XBOX | 2012-06-11 | 270 | 34 | 54 | 20.00 % | 54 | |||
| WASHER | 2012-07-12 | 574 | 43 | 54 | 20.00 % | 115 | |||
| ELEVATOR LOWERING UNIT | 2012-10-19 | 1,711 | 43 | 54 | 20.00 % | 342 | |||
| LIGHTING | 2012-11-30 | 1,579 | 20 | 65 | 10.00 % | 158 | |||
| CIRCULATOR | 2012-11-20 | 450 | 6 | 65 | 10.00 % | 45 | |||
| FIRE SPRINKLER | 2013-11-06 | 680 | 65 | 5.00 % | 34 | ||||
| ICE MACHINE | 2013-02-06 | 1,990 | 54 | 10.00 % | 199 | ||||
| HP LASERJET PRINTER | 2013-04-01 | 790 | 54 | 10.00 % | 79 | ||||
| WATCHGUARD XTM SECURITY | 2013-09-25 | 1,030 | 54 | 10.00 % | 103 | ||||
| WATCHGUARD AP-200 | 2013-09-25 | 459 | 54 | 10.00 % | 46 | ||||
| 16 PORT NETWORK SWITCH | 2013-09-25 | 199 | 54 | 10.00 % | 20 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 18,064 | 18,064 | 1,500 | |
| Machinery and Equipment | 164,502 | 149,446 | 15,056 | 15,056 |
| Buildings | 5,101 | 5,101 | 100,000 | |
| Improvements | 947,224 | 704,273 | 242,951 | 242,951 |
| Land | 1,721 | 1,721 | 23,400 | |
| Miscellaneous | 10,183 | 10,183 | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE | 2,450 | 1,233 | 1,217 | |
| ADVERTISING | 9,529 | 4,795 | 4,734 | |
| AUTO EXPENSE | 1,145 | 576 | 569 | |
| FOOD | 26,259 | 13,213 | 13,046 | |
| HEALTH INSURANCE | 38,247 | 19,245 | 19,002 | |
| INSURANCE | 20,403 | 10,266 | 10,137 | |
| MISCELLANEOUS | 15,342 | 7,720 | 7,622 | |
| PUBLIC RELATIONS | 1,106 | 557 | 549 | |
| REPAIRS AND MAINTENANCE | 22,915 | 11,530 | 11,385 | |
| SOCIAL ACTIVITIES | 3,026 | 1,523 | 1,503 | |
| SUPPLIES | 13,355 | 6,720 | 6,635 | |
| TELEPHONE AND CABLE | 4,712 | 2,371 | 2,341 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION FEE | 3,000 | 3,000 | |
| MISCELLANEOUS | 325 | 325 | |
| ROOM AND BOARD | 375,725 | 375,725 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHASE CREDIT CARD LIABILITY | 1,490 | 1,138 |
| SIMPLE IRA PAYABLE | 1,334 | 1,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CIVIL ENGINEERING | 2,630 | 0 | 1,323 | 1,307 |
| CONSULTANT FEES | 447 | 0 | 225 | 222 |
| TRUSTEE FEES | 33,945 | 33,945 | 33,945 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,547 | 2,547 | 2,547 | |
| PAYROLL TAXES | 29,391 | 14,789 | 14,602 | |
| SUTA REIMBURSEMENTS | 1,621 | 816 | 805 |