| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 33,201 | 33,201 |
| 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 | 2012-08-13 | 1,055,367 | |||||||
| 2014 CHEVROLET EQUINOX | 2018-01-31 | 9,170 | 200DB | 5.0000 | 9,170 | ||||
| 2011 CHEVROLET SILVERADO | 2018-04-13 | 11,000 | 200DB | 5.0000 | 11,000 | ||||
| 2008 CHEVROLET TRAILBLAZER | 2018-10-11 | 2,400 | 200DB | 5.0000 | 2,400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | 60 | 60 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 14,099,380 | 14,099,380 | 14,099,380 | |
| CAPITALIZED INTEREST | 572,049 | 572,049 | 572,049 | |
| EXHIBITS | 5,046,547 | 5,046,547 | 5,046,547 | |
| FURNITURE | 646,963 | 646,963 | 646,963 | |
| EQUIPMENT | 971,686 | 971,686 | 971,686 | |
| PARKING LOT | 712,141 | 712,141 | 712,141 | |
| VEHICLES | 22,570 | 4,631 | 17,939 | 17,939 |
| LAND | 1,055,367 | 1,055,367 | 1,055,367 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 7,644 | 7,644 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION COSTS | 1,814,652 | 1,900,289 | 1,900,289 |
| EMPLOYEE ADVANCE | 400 | 400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING EXPENSE | 81,589 | 81,589 | ||
| BANK SERVICE CHARGE | 200 | 200 | ||
| BEVERAGES | 87 | 87 | ||
| CONTENT CREATION SEVICES | 1,400 | 1,400 | ||
| COGS MERCHANDISE | 3,488 | 3,488 | ||
| CREDIT CARD PROCESSING FEES | 2,810 | 2,810 | ||
| DIGITAL MEDIA | 24,901 | 24,901 | ||
| DISPOSAL SERVICES | 3,820 | 3,820 | ||
| DUES & SUBSCRIPTIONS | 5,202 | 5,202 | ||
| EMAIL HOSTING | 3,948 | 3,948 | ||
| EMPLOYEE CLOTHING | 1,739 | 1,739 | ||
| EMPLOYEE SCREENING | 3,056 | 3,056 | ||
| EQUIPMENT & FIXTURE SUPPLIES | 93,931 | 93,931 | ||
| EQUIPMENT LEASE | 14,260 | 14,260 | ||
| EXHIBITOR FEES | 60 | 60 | ||
| GAS | 2,898 | 2,898 | ||
| GIFTS | 4,027 | 4,027 | ||
| GRAPHIC DESIGN | 6,147 | 6,147 | ||
| HARDWARE | 46,276 | 46,276 | ||
| IDENTIFICATION | 1,861 | 1,861 | ||
| INSURANCE | 10,309 | 10,309 | ||
| INTERNET | 24,938 | 24,938 | ||
| IT SUPPORT SERVICES | 4,016 | 4,016 | ||
| JANITORIAL SERVICES | 15,429 | 15,429 | ||
| LANDSCAPING MAINTENANCE | 11,600 | 11,600 | ||
| LOSS ON INVESTMENT | 7 | 7 | ||
| MEALS | 37,265 | 37,265 | ||
| PEST MANAGEMENT SERVICE | 11,815 | 11,815 | ||
| PROPERTY INSURANCE | 10,404 | 10,404 | ||
| REFERENCE MATERIALS | 2,531 | 2,531 | ||
| REPAIRS & MAINTENANCE | 15,292 | 15,292 | ||
| REPLICAS & MODELS | 342 | 342 | ||
| SECURITY SERVICES | 2,640 | 2,640 | ||
| SOFTWARE | 14,602 | 14,602 | ||
| SPECIMEN PURCHASES | 19,658 | 19,658 | ||
| STAFF APPRECIATION | 3,805 | 3,805 | ||
| STAFF CARE | 4,989 | 4,989 | ||
| STAFF DEVELOPMENT & TRAINING | 24,775 | 24,775 | ||
| SUPPLIES - OFFICE | 46,348 | 46,348 | ||
| SUPPLIES - OPERATING | 113,040 | 113,040 | ||
| TELEPHONE | 12,394 | 12,394 | ||
| TOOLS & SMALL EQUIPMENT | 10,028 | 10,028 | ||
| UNFILLED PLEDGES EXPENSE | 1,199 | 1,199 | ||
| UTILITIES | 93,698 | 93,698 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GIFT STORE SALES | 5,043 | 5,043 | |
| ANIMAL SALES | 510 | 510 | |
| VOLUNTEER ADMINISTRATIVE FEE | 90 | 90 | |
| SHIPPING CHARGES | 243 | 243 | |
| MISCELLANEOUS | 544 | 544 | |
| PURCHASE DISCOUNTS | 470 | 470 | |
| SALES TAX DISCOUNT | 12 | 12 |
| Description | Amount |
|---|---|
| BOOK DEPRECIATION ADJUSTMENT | 17,939 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE | 9,600,000 | 7,200,000 |
| ACCRUED PAYROLL LIABILITIES | 61,470 | 107,454 |
| RELATED PARTY PAYABLES | 65 | 7,250,000 |
| CURRENT PORTION NOTE PAYABLE | 2,400,000 | 2,400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 234,404 | 234,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 1,253 | 1,253 | ||
| TAXES | 11 | 11 |