| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,000 | 2,000 | 2,000 | |
| PAYROLL SERVICE FEES | 2,495 | 2,495 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HEADQUARTERS BUILDING | 1997-12-31 | 75,000 | 75,000 | S/L | 30.0000 | ||||
| BUILDING IMPROVEMENTS | 2002-07-01 | 5,962 | 3,282 | S/L | 39.0000 | 153 | |||
| OFFICE EQUIPMENT | 2002-07-01 | 2,653 | 2,653 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2003-07-01 | 7,864 | 4,129 | S/L | 39.0000 | 201 | |||
| FILE CABINET | 2003-05-16 | 324 | 324 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2005-06-17 | 21,000 | 9,980 | S/L | 39.0000 | 539 | |||
| BUILDING IMPROVEMENTS | 2015-07-01 | 22,461 | 4,895 | S/L | 39.0000 | 576 | |||
| NEW PICTURE WINDOW | 2016-06-03 | 4,158 | 809 | S/L | 39.0000 | 106 | |||
| SEPTIC SYSTEM | 2016-12-15 | 9,746 | 4,602 | S/L | 15.0000 | 650 | |||
| TRUCK | 2023-02-01 | 45,734 | 8,385 | S/L | 5.0000 | 9,147 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ENDOWMENT | 5,112,736 | 6,929,424 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 149,171 | 107,899 | 41,272 | 150,000 |
| TRUCK | 45,734 | 17,532 | 28,202 | 35,000 |
| LAND | 1,342,382 | 1,342,382 | 3,379,480 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROCESS | 8,539 | 362,952 | 362,952 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 357 | 357 | ||
| BUILDING REPAIR | 252 | 252 | ||
| PROPERTY & LIABILITY INSURANC | 3,229 | 3,229 | ||
| WORKER'S COMP INSURANCE | 3,946 | 3,946 | ||
| OFFICE SUPPLIES | 2,945 | 2,945 | ||
| PROGRAM EXPENSE | 6,442 | 6,442 | ||
| ADVERTISING | 993 | 993 | ||
| PROFESSIONAL DEVELOPMENT | 85 | 85 | ||
| UTILITIES | 3,040 | 3,040 | ||
| VEHICLE EXPENSES | 3,367 | 3,367 | ||
| DUES AND SUBSCRIPTIONS | 529 | 529 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CALENDAR SALES | 775 | 775 | |
| SPEAKING FEES | 500 | 500 | |
| WORKERS COMP DIVIDEND | 278 | 278 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 430 | 2,432 |
| CREDIT CARD/PAYABLES | 218 | |
| ACCRUED PAYROLL & RELATED EXPS | 6,638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 4,724 | |||
| PAYMENT IN LIEU OF TAXES | 5,000 | 5,000 | ||
| LICENSES | 125 | 125 |