| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,053 | 0 | 16,053 | 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 | 280,015 | 5,649 | 5,649 |
| BUILDINGS | 5,278,682 | 2,384,764 | 2,893,918 | 2,893,918 |
| BUILDING IMPROVEMENTS | 202,780 | 87,625 | 115,155 | 115,155 |
| CIP | 9,114 | 0 | 9,114 | 9,114 |
| FFE | 70,457 | 45,736 | 24,721 | 24,721 |
| COMPUTERS | 4,685 | 4,685 | 0 | |
| FULLY DEPRECIATED ASSETS | 340,679 | 340,679 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,500 | 0 | 3,500 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET SOFTWARE | 111 | 0 | 0 |
| OTHER RECEIVABLES | 8,221 | 9,046 | 9,046 |
| SECURITY AND OTHER DEPOSITS | 30,944 | 18,771 | 18,771 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 2,455 | 0 | 2,455 | 0 |
| OFFICE EXPENSES | 9,453 | 0 | 1,005 | 8,448 |
| INFORMATION TECHNOLOGY | 14,245 | 0 | 3,763 | 10,482 |
| INSURANCE | 18,183 | 0 | 2,727 | 15,456 |
| PROGRAM AND SUPPLIES EXPENSES | 255,767 | 0 | 2,924 | 252,843 |
| BAD DEBT EXPENSE | 7,800 | 0 | 7,800 | 0 |
| OTHER EXPENSES | 3,793 | 0 | 4,510 | -717 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 1,046,425 | 1,046,425 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 2,411,031 | 3,239,214 |
| SECURITY DEPOSITS | 30,944 | 18,756 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 62,999 | 0 | 62,999 | 0 |
| OTHER PROFESSIONAL SERVICES | 1,119 | 0 | 750 | 369 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 77,615 | 0 | 11,642 | 65,973 |