| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,340 | 1,670 | 1,670 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMMON AREA FURNITURE AND FIXTURES | 18,798 | 18,798 | ||
| LAND - 812 W 7TH SHAWNEE | 5,693 | 5,693 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 250 | 125 | 125 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| STAFF TRAINING | 708 | 354 | 354 | |
| CONTRACT COST-SHA SERVICE AGR | 10,115 | 5,057 | 5,058 | |
| SUNDRY | 2,963 | 1,481 | 1,482 | |
| INSURANCE - OTHER | 2,049 | 1,024 | 1,025 | |
| CONTRACT COST-SHA SERVICE AGR | 24,153 | 12,076 | 12,077 | |
| POSTAGE | 180 | 90 | 90 | |
| CONTRACT COST-SHA SERVICE AGR | 849 | 424 | 425 | |
| CONTRACT COST-SHA SVC AGREEME | 1,203 | 601 | 602 | |
| PROPERTY MAINTENANCE | 2,225 | 1,112 | 1,113 | |
| INSURANCE-WORKMENS COMP | 1,620 | 810 | 810 | |
| PHONE ALLOWANCE | 240 | 120 | 120 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MARKETING AND LEASING FEES EA | 22,539 | 22,539 | |
| NON-DWELLING RENT | 3,000 | 3,000 | |
| INCOME-TENANT SERVICES PROVID | 6,300 | 6,300 | |
| INCOME-LEGACY PARK MGMT FEE | 15,529 | 15,529 | |
| INCOME-LEGACY PARK MAINT. WAG | 15,494 | 15,494 | |
| KPR HOMES - GP ADMIN FEE | 1,600 | 1,600 | |
| SRCE - MANAGEMENT FEE | 9,589 | 9,589 | |
| SRCE - MAINTENANCE PAYROLL | 2,060 | 2,060 | |
| DEVELOPER FEES-SRCE | 21,495 | 21,495 | |
| CASH FLOW-LEGACY PARK XI | 3,460 | 3,460 | |
| ADMIN. FEE EARNED-BOK GRANT-M | 4,608 | 4,608 | |
| CASH FLOW-KICKAPOO RUN | 4,612 | 4,612 | |
| OTHER INCOME | 569 | 569 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED FEDERAL WITHHOLDING TAX PAYA | 655 | 744 |
| ACCRUED FICA PAYABLE | 917 | 966 |
| ACCRUED STATE WITHHOLDING TAX PAYABL | 406 | 478 |
| N/P-FEDERAL HOME LOAN BANK OF TOPEKA | 450,000 | 450,000 |
| ROUNDING | 3 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
226,358 |
|
|
634,298 |
|
|
42,064 |
|
|
3,735 |
|
|
36,818 |
|
|
6,727 |
|
|
23,984 |
|
|
450,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
750,000 |
|
|
128,000 |
|
|
25,883 |
|
|
43,732 |
|
|
18,079 |