| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,746 | 0 | 0 | 7,746 |
| 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 | 2008-12-18 | 4,056,000 | L | 0 | 0 | 0 | |||
| LAND | 2001-06-30 | 1,900,000 | L | 0 | 0 | 0 | |||
| REAL ESTATE IMPROVMENTS | 2001-06-30 | 164,765 | 57,037 | SL | 39.000000000000 | 4,225 | 0 | 4,225 | |
| FURNISHINGS | 2001-06-30 | 15,735 | 15,735 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REAL ESTATE IMPROVMENTS | 2002-06-30 | 15,833 | 5,075 | SL | 39.000000000000 | 406 | 0 | 406 | |
| FURNISHINGS | 2002-06-30 | 25,698 | 25,698 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2003-06-30 | 4,547 | 4,547 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2007-07-01 | 2,639 | 2,639 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-07-01 | 9,074 | 9,074 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLE | 2008-03-28 | 13,050 | 13,050 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNACE UPGRADE | 2010-12-31 | 4,498 | 3,600 | SL | 5.000000000000 | 898 | 0 | 898 | |
| AWNING | 2012-06-01 | 15,791 | 9,474 | SL | 5.000000000000 | 3,156 | 0 | 3,156 | |
| ELECTRICAL UPGRADE | 2012-08-30 | 3,498 | 2,100 | SL | 5.000000000000 | 698 | 0 | 698 | |
| BUILDING IMPROVEMENTS | 2013-08-15 | 10,476 | 2,994 | SL | 7.000000000000 | 1,497 | 0 | 1,497 | |
| OFFICE EQUIPMENT | 2013-12-31 | 2,848 | 950 | SL | 3.000000000000 | 949 | 0 | 949 | |
| VEHICLE | 2013-12-30 | 33,029 | 6,606 | SL | 5.000000000000 | 6,606 | 0 | 6,606 | |
| BUILDING RENOVATOIN | 2014-05-15 | 65,413 | 4,361 | SL | 15.000000000000 | 4,361 | 0 | 4,361 | |
| CLASSROOM FURNITURE | 2014-01-29 | 5,511 | 1,102 | SL | 5.000000000000 | 1,102 | 0 | 1,102 | |
| OFFICE FURNITURE | 2014-03-14 | 1,800 | 360 | SL | 5.000000000000 | 360 | 0 | 360 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TIF ASSET FUND | FMV | 6,022,772 | 6,022,772 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,056,000 | 0 | 4,056,000 | |
| LAND | 1,900,000 | 0 | 1,900,000 | |
| REAL ESTATE IMPROVMENTS | 164,765 | 61,262 | 103,503 | |
| FURNISHINGS | 15,735 | 15,735 | 0 | |
| REAL ESTATE IMPROVMENTS | 15,833 | 5,481 | 10,352 | |
| FURNISHINGS | 25,698 | 25,698 | 0 | |
| FURNISHINGS | 4,547 | 4,547 | 0 | |
| FURNISHINGS | 2,639 | 2,639 | 0 | |
| EQUIPMENT | 9,074 | 9,074 | 0 | |
| VEHICLE | 13,050 | 13,050 | 0 | |
| FURNACE UPGRADE | 4,498 | 4,498 | 0 | |
| AWNING | 15,791 | 12,630 | 3,161 | |
| ELECTRICAL UPGRADE | 3,498 | 2,798 | 700 | |
| BUILDING IMPROVEMENTS | 10,476 | 4,491 | 5,985 | |
| OFFICE EQUIPMENT | 2,848 | 1,899 | 949 | |
| VEHICLE | 33,029 | 13,212 | 19,817 | |
| BUILDING RENOVATOIN | 65,413 | 8,722 | 56,691 | |
| CLASSROOM FURNITURE | 5,511 | 2,204 | 3,307 | |
| OFFICE FURNITURE | 1,800 | 720 | 1,080 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 448,009 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 9,455 | 0 | 0 | 9,455 |
| POSTAGE | 374 | 0 | 0 | 374 |
| UTILITIES & TELEPHONE | 8,235 | 0 | 0 | 8,235 |
| MISC | 22,299 | 0 | 0 | 22,299 |
| INSURANCE | 20,325 | 0 | 0 | 20,325 |
| ADVERTISING | 13,006 | 0 | 0 | 13,006 |
| PROFESSIONAL DEVELOPMENT | 1,703 | 0 | 0 | 1,703 |
| CAPITAL EXPENDITURES | 420 | 0 | 0 | 420 |
| Description | Amount |
|---|---|
| FEDERAL TAX | 2,466 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 4,317 | 0 | 0 | 4,187 |
| PROFESSIONAL FEES | 4,874 | 0 | 0 | 4,874 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL FILING FEES | 250 | 0 | 0 | 0 |
| PAYROLL TAXES | 20,717 | 0 | 0 | 19,681 |