| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,210 | 7,210 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 56,559 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 2,031,221 | 1,432,796 | 598,425 | 619,844 |
| EQUIPMENT | 329,101 | 325,798 | 3,303 | |
| OTHER | 197,034 | 178,919 | 18,115 | |
| LAND | 150,981 | 150,981 | 150,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,198 | 1,198 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL | ||||
| INSURANCE | 5,227 | 5,227 | 5,227 | |
| MISC | 1,145 | 1,145 | 1,145 | |
| EXPENSES | ||||
| SHIPPING | 27,235 | 27,235 | ||
| COST OF SALES-MATERIALS | 49,432 | 49,432 | ||
| FACTORY EXPENSE | 16,298 | 16,298 | ||
| WORKERS COMP | 8,858 | 8,858 | ||
| MAINTENANCE/REPAIRS | 29,418 | 29,418 | ||
| TRUCK EXPENSE | 17,983 | 17,983 | ||
| INSURANCE | 15,682 | 15,682 | ||
| ENTERTAINMENT EXPENSE | 2,998 | 2,998 | ||
| CONTRIBUTION | 60,011 | |||
| MEMBERSHIP DUES | 735 | 735 | ||
| BAD DEBT | 5,753 | 5,753 | ||
| COMPUTER SERVICE | 8,095 | 8,095 | ||
| COMPUTER EQUIPMENT | 2,361 | 2,361 | ||
| OFFICE SUPPLIES | 8,256 | 8,256 | ||
| TELEPHONE EXPENSE | 11,814 | 11,814 | ||
| BANK FEES | 548 | 548 | ||
| EQUIPMENT LEASE | 4,090 | 4,090 | ||
| MARKETING | 37,511 | 37,511 | ||
| GIFTS | 6,928 | 6,928 | ||
| AGREE TO REVIEW | -1,763 | -1,763 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 1,373,121 | 1,373,121 | |
| OTHER REVENUE | 795 | 795 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 14,168 | 19,187 |
| ACCRUED VACATION | 43,004 | 52,033 |
| OTHER ACCRUED EXPENSES | 17,200 | 22,402 |
| SECURITY DEPOSIT | 4,800 | 4,800 |