| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,386 | 6,386 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS-CHURCH | 2017-11-01 | 860,000 | |||||||
| RENOVATION-CHURCH | 2018-09-01 | 319,384 | 19,108 | S/L | 39.0000 | 8,190 | |||
| KITCHEN EQUIPMENT | 2018-09-01 | 1,817 | 1,817 | 200DB | 7.0000 | ||||
| ELEVATOR | 2019-07-09 | 31,800 | 3,180 | S/L | 15.0000 | 2,120 | |||
| A/C UNIT | 2019-10-24 | 5,000 | 833 | S/L | 7.0000 | 715 | |||
| CHURCH RENOVATION | 2019-12-31 | 630,913 | 16,177 | S/L | 39.0000 | 16,178 | |||
| GYM EQUIPMENT | 2020-04-02 | 1,700 | 182 | S/L | 7.0000 | 243 | |||
| CHURCH RENOVATION-2020 | 2020-12-31 | 1,099,114 | S/L | 39.0000 | 28,182 | ||||
| CHURCH RENOVATION-2021 | 2021-12-31 | 98,199 | S/L | 39.0000 | |||||
| SOUND SYSTEM | 2021-04-04 | 9,133 | S/L | 7.0000 | 979 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,197,060 | 97,904 | 2,099,156 | 2,959,156 | |
| CHURCH | 860,000 | 860,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 7,558 | |||
| INSURANCE | 8,730 | |||
| REPAIRS & MAINTENANCE | 56,860 | 447 | ||
| UTILITIES | 15,050 | |||
| FOOD COST | 16,769 | |||
| DRAMA CLUB COST | 3,920 | |||
| OFFICE SUPPLIES | 15,992 | |||
| CHARITABLE CONTRIBUTIONS | 30,955 | 30,955 | ||
| POSTAGE | 69 | 20 | ||
| TELEPHONE | 2,551 | |||
| WEBSITE DEVELOPMENT & MGT | 17,489 | |||
| JANITORIAL | 10,496 | |||
| CATERING EXPENSE | 5,600 | |||
| CULINARY | 3,274 | 263 | ||
| FITNESS/HEALTH | 1,970 | |||
| CONCESSIONS | 3,051 | |||
| EDUCATION | 1,000 | |||
| FAITH | 3,558 | |||
| MUSIC & DANCE | 2,500 | |||
| SEWING/CRAFTS | 8,603 | |||
| WELLNESS | 126 | |||
| ADVERTISING | 298 | |||
| WORKERS COMP | 2,930 | |||
| SECURITY | 2,198 | |||
| PROGRAM EXPENSE | 677 | |||
| DUES & SUBSCRIPTIONS | 414 | |||
| COMPUTER & INTERNET EXPENSE | 1,528 | |||
| REGISTRATION FEE | 351 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 164,500 | 164,500 | |
| CC REWARDS | 910 | 910 | |
| OTHER INCOME | 144 | 144 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN 2020 | 15,771 | |
| PAYROLL LIABILITIES | 8,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | ||||
| SALES TAX | 10,227 | 10,227 | ||
| LICENSES & PERMITS | 947 | 947 |