| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 421,676 | 357,753 | 357,753 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 7,381,478 | 1,366,457 | 6,015,021 | 6,015,021 |
| TELEVISION EQUIPMENT | 757,950 | 667,402 | 90,548 | 90,548 |
| OFFICE COMPUTERS | 63,290 | 34,561 | 28,729 | 28,729 |
| OFFICE FURNITURE & EQUIPMENT | 50,851 | 50,851 | ||
| LEASEHOLD IMPROVEMENTS | 26,372 | 26,372 | 26,372 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 3,192,046 | 3,192,046 |
| ACCRUED INTEREST | FMV | 210 | 210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 6,592 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| STAFF DEVELOPMENT | 539 | |||
| BOARD DEVELOPMENT | 600 | |||
| CONSULTANTS | 90,948 | 60,248 | ||
| MARKET COMMUNICATION | 1,924 | 1,924 | ||
| MEMBERSHIPS | 5,266 | |||
| BOOK & SUBSCRIPTIONS | 1,273 | |||
| SUPPLIES | 8,917 | |||
| INSURANCE | 58,154 | 58,154 | ||
| POSTAGE | 1,891 | 1,891 | ||
| HOUSEKEEPING | 18,658 | 18,658 | ||
| VIDEO ACCESSORIES & SUPPLIES | 4,212 | 4,212 | ||
| REPAIRS & MAINTENANCE | 42,534 | 42,534 | ||
| FACILITY REPAIRS & MAINTENANC | 26,349 | 26,349 | ||
| COURSE FEE SCHOLARSHIPS | 450 | 450 | ||
| MISCELLANEOUS EXPENSE | 3,677 | 60 | ||
| COMPUTER SUPPLIES AND PARTS | 18,252 | 18,252 | ||
| COPIER | 619 | |||
| TELEPHONE | 37,338 | 37,338 | ||
| PAYROLL SERVICE | 9,973 | |||
| PERSONNEL EXPENSES | 778 | |||
| ASSET MANAGEMENT | 10,353 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CABLE AGREEMENT REVENUE | 3,198,751 | 3,198,751 | |
| COURSE FEES | 7,260 | 7,260 | |
| USERS FEES | 11,290 | 11,290 | |
| HOTLINE REVENUE | 150 | 150 | |
| MEMBERSHIP REVENUE | 6,100 | 6,100 | |
| COMMUNITY PARTNERS REVENUE | 2,500 | 2,500 | |
| EXAM FEES | 50 | 50 | |
| MISCELLANEOUS INCOME | 153 | 153 | |
| INSURANCE FEES | 428 | 428 |