| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,750 | 0 | 12,750 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES & DEFERRED CHARGES | 36,002 | 36,559 | 36,559 |
| CONSTRUCTION IN PROGRESS | 40,624 | 40,624 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT FOR KIC PAYABLE | 67,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 8,422 | 0 | 0 | 8,422 |
| OVERHEAD | 18,217 | 0 | 0 | 18,217 |
| DUES & FEES | 5,296 | 0 | 0 | 5,296 |
| MARKETING | 26,152 | 0 | 26,152 | 0 |
| CREDIT CARD FEES | 34,268 | 0 | 0 | 34,268 |
| BANK FEES | 1,323 | 0 | 0 | 1,323 |
| TELEPHONE | 10,416 | 0 | 0 | 10,416 |
| UTILITIES | 120,564 | 0 | 0 | 120,564 |
| EQUIPMENT EXPENSE | 7,925 | 0 | 0 | 7,925 |
| GAS/DIESEL - VEHICLE | 2,521 | 0 | 0 | 2,521 |
| EQUIPMENT RENTAL EXPENSE | 3,000 | 0 | 0 | 3,000 |
| PEST CONTROL | 4,073 | 0 | 0 | 4,073 |
| TRASH | 19,045 | 0 | 19,045 | 0 |
| SNOW REMOVAL | 4,393 | 0 | 4,393 | 0 |
| LANDSCAPING | 6,085 | 0 | 0 | 6,085 |
| FIRE SAFETY | 5,857 | 0 | 0 | 5,857 |
| R&M - OTHER | 33,213 | 0 | 0 | 33,213 |
| CLEANING | 15,356 | 0 | 0 | 15,356 |
| SUPPLIES - BUILDING | 7,706 | 0 | 0 | 7,706 |
| GREENHOUSE - R&M | 1,506 | 0 | 0 | 1,506 |
| SUPPLIES - OTHER | 1,524 | 0 | 0 | 1,524 |
| LAUNDRY & UNIFORMS | 16,200 | 0 | 0 | 16,200 |
| INSURANCE | 34,832 | 0 | 0 | 34,832 |
| OTHER EXPENSE | 1,121 | 0 | 0 | 1,121 |
| ANIMAL FEED & CARE | 6,253 | 0 | 0 | 6,253 |
| MEALS & ENTERTAINMENT | 400 | 0 | 0 | 400 |
| RECRUITING FEES | 764 | 0 | 593 | 171 |
| PARKING | 90 | 0 | 0 | 90 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 86,636 | 86,459 |
| UNUSED GIFT CARD BALANCES | 13,826 | 15,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 52,382 | 0 | 0 | 0 |
| REAL ESTATE TAXES | 27,960 | 0 | 0 | 27,960 |