| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 43,896 | 43,896 | 43,896 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Vehicles Equipment | 161,344 | 156,347 | SL | 2,007 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Vehicles Equipment | 161,344 | 156,347 | 4,997 | 4,997 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contract Services | 309,417 | 309,417 | 309,417 | |
| Utilities | 128,075 | 128,075 | 128,075 | |
| Advertising Promotion | 20,187 | 20,187 | 20,187 | |
| Insurance | 41,033 | 41,033 | 41,033 | |
| Facility Capital Improvements | 209,177 | 209,177 | 209,177 | |
| Materials Supplies | 27,106 | 27,106 | 27,106 | |
| Repairs Maintenance | 34,701 | 34,701 | 34,701 | |
| Office Expense | 30,479 | 30,479 | 30,479 | |
| Merchandise | 12,746 | 12,746 | 12,746 | |
| Merchant Vendor Fees | 21,406 | 21,406 | 21,406 | |
| Other | 78,861 | 78,861 | 78,861 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Management Fee | 620,000 | 620,000 | |
| Garden Facililty Rental | 123,326 | 123,326 | |
| Concerts Programs | 22,766 | 22,766 | |
| Gifr Shop | 22,659 | 22,659 | |
| Educational Programs | 55,572 | 55,572 | |
| Concessions | 79,735 | 79,735 | |
| Miscellaneous | 244,848 | 244,848 | |
| Value Adjustment Savings | -120,838 | -120,838 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Payroll Liabilities | 61,397 | 57,867 |
| Accrued Compensated Absences | 26,553 | 34,758 |
| Deferred Revenues | 58,080 | 200,137 |
| Deposits Held | 75,750 | 53,150 |
| Short Term Loan | 342,000 |