| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 13,761 | 0 | 13,761 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 136,376 | 0 | 136,376 | 136,376 |
| LAND IMPROVEMENTS | 285,664 | 278,603 | 7,061 | 7,061 |
| BUILDINGS | 5,278,682 | 2,120,830 | 3,157,852 | 3,157,852 |
| BUILDING IMPROVEMENTS | 185,303 | 64,958 | 120,345 | 120,345 |
| CIP | 5,637 | 0 | 5,637 | 5,637 |
| FFE | 69,302 | 29,581 | 39,721 | 39,721 |
| COMPUTERS | 4,685 | 3,983 | 702 | 702 |
| FULLY DEPRECIATED ASSETS | 340,679 | 340,679 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,701 | 0 | 1,701 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RELATED PARTIES | 1,458,791 | 14,333 | 14,333 |
| NET SOFTWARE | 553 | 332 | 332 |
| SECURITY AND OTHER DEPOSITS | 17,108 | 17,120 | 17,120 |
| OTHER RECEIVABLES | 8,221 | 8,221 | 8,221 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 7,792 | 0 | 7,792 | 0 |
| OFFICE EXPENSES | 6,443 | 0 | 715 | 5,728 |
| INFORMATION TECHNOLOGY | 12,015 | 0 | 1,217 | 10,798 |
| INSURANCE | 28,568 | 0 | 4,285 | 24,283 |
| PROGRAM AND SUPPLIES EXPENSES | 230,946 | 0 | 0 | 230,946 |
| BAD DEBT EXPENSE | 7,800 | 0 | 7,800 | 0 |
| OTHER EXPENSES | 1,627 | 0 | 1,627 | 0 |
| PY INCOME ADJUSTMENT | -35,980 | 0 | 209 | -36,189 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 1,203,505 | 1,203,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 2,264,872 | 1,584,827 |
| SECURITY DEPOSITS | 17,108 | 17,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 74,483 | 0 | 74,483 | 0 |
| OTHER PROFESSIONAL SERVICES | 10,340 | 0 | 9,476 | 864 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 80,376 | 0 | 12,056 | 68,320 |
| OTHER TAXES | 500 | 0 | 500 | 0 |