| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,300 | 115 | 2,185 | |
| TAX RETURN PREPARATION | 2,100 | 105 | 1,995 |
| 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 | 2002-02-28 | 55,300 | |||||||
| OFFICE CONDO | 2002-02-28 | 141,996 | 65,081 | S/L | 39.0000 | 3,641 | |||
| OFFICE FIXTURES | 2002-04-01 | 19,382 | 19,382 | S/L | 7.0000 | ||||
| COMPUTER/TV/EQUIPMENT UPDATES | 2015-12-16 | 15,067 | 8,610 | S/L | 7.0000 | 2,152 | |||
| CONDO-ELECTRICAL RENOVATIONS | 2016-01-14 | 2,791 | 283 | S/L | 39.0000 | 72 | |||
| CONDO ENTRY SYSTEM | 2016-08-15 | 2,049 | 177 | S/L | 39.0000 | 52 | |||
| HEAT PUMP FOR OFFICE | 2018-05-17 | 10,750 | 436 | S/L | 39.0000 | 276 | |||
| ROUNDING | 1 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD SHORT-TERM TREASURY FD ADM | 4,904,198 | 5,052,563 | |
| VANGUARD TOTAL STOCK MK INX FD INST | 4,573,550 | 11,565,175 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 192,035 | 100,163 | 91,872 | 192,035 |
| LAND | 55,300 | 55,300 | 55,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 7,367 | 368 | 6,999 | |
| INSURANCE | 2,801 | 140 | 2,661 | |
| OTHER MISCELLANEOUS | 1,084 | 54 | 1,030 | |
| UTILITIES | 6,907 | 345 | 6,562 | |
| PBC-OFFICE EXPENSES | 25 | 1 | 24 | |
| PBC-LEGAL AND PROFESSIONAL | 700 | 36 | 664 | |
| PBC ADDITIONAL PROGRAM COST | 56,206 | 56,206 | ||
| ROUNDING | 1 | 1 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE-EMPIRE HOTEL HOLDIN |
190,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 1,633 | 82 | 1,551 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 6,232 | |||
| RIC TAXES | 202 | 10 | 192 |