| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 33,469 | 33,469 |
| 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 | 43,676 | S/L | 39.0000 | 8,190 | |||
| KITCHEN EQUIPMENT | 2018-09-01 | 1,817 | 1,817 | 200DB | 7.0000 | ||||
| ELEVATOR | 2019-07-09 | 31,800 | 9,540 | S/L | 15.0000 | 2,120 | |||
| A/C UNIT | 2019-10-24 | 5,000 | 2,976 | S/L | 7.0000 | 715 | |||
| CHURCH RENOVATION | 2019-12-31 | 630,913 | 64,709 | S/L | 39.0000 | 16,177 | |||
| GYM EQUIPMENT | 2020-04-02 | 1,700 | 911 | S/L | 7.0000 | 243 | |||
| CHURCH RENOVATION-2020 | 2020-12-31 | 1,099,114 | 84,547 | S/L | 39.0000 | 28,183 | |||
| CHURCH RENOVATION-2021 | 2021-12-31 | 98,199 | 5,036 | S/L | 39.0000 | 2,518 | |||
| SOUND SYSTEM | 2021-04-04 | 9,133 | 3,588 | S/L | 7.0000 | 1,305 | |||
| RENOVATION -22 | 2022-12-01 | 25,850 | 718 | S/L | 39.0000 | 663 | |||
| RENOVATION-23 | 2023-12-01 | 29,207 | 62 | S/L | 39.0000 | 749 | |||
| REFRIGERATOR | 2023-12-11 | 1,498 | 18 | S/L | 7.0000 | 214 | |||
| CHURCH FURNITURE | 2023-11-07 | 41,600 | 990 | S/L | 7.0000 | 5,943 | |||
| FURNITURE | 2024-10-29 | 5,114 | S/L | 7.0000 | 122 | ||||
| REFRIGERATOR | 2024-12-30 | 926 | S/L | 7.0000 | |||||
| STAGE FF&E | 2024-03-27 | 7,747 | S/L | 7.0000 | 830 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,309,002 | 286,560 | 2,022,442 | 2,000,000 | |
| CHURCH | 860,000 | 860,000 | 860,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 13,922 | 13,609 | 313 | |
| INSURANCE | 15,175 | 15,175 | ||
| REPAIRS & MAINTENANCE | 24,632 | 24,632 | ||
| UTILITIES | 22,151 | 22,151 | ||
| FOOD COST | 62,883 | 62,883 | ||
| DRAMA CLUB COST | 44,197 | 44,197 | ||
| OFFICE SUPPLIES | 5,731 | 5,731 | ||
| CHARITABLE CONTRIBUTIONS | 20,170 | 20,170 | ||
| POSTAGE | 1,304 | 1,304 | ||
| TELEPHONE | 544 | 544 | ||
| WEBSITE DEVELOPMENT & MGT | 826 | 826 | ||
| JANITORIAL | 14,490 | 14,490 | ||
| CATERING EXPENSE | 7,237 | 7,237 | ||
| CULINARY | 11,034 | 11,034 | ||
| FITNESS/HEALTH | 18,975 | 18,975 | ||
| ADMIN SERVICES | 44,285 | 44,285 | ||
| EDUCATION | 3,180 | 3,180 | ||
| FAITH | 6,730 | 6,730 | ||
| MUSIC & DANCE | 13,580 | 13,580 | ||
| SEWING/CRAFTS | 6,900 | 6,900 | ||
| ADVERTISING | 23,129 | 23,129 | ||
| WORKERS COMP | 3,448 | 3,448 | ||
| PROGRAM EXPENSE | 23,626 | 23,626 | ||
| DUES & SUBSCRIPTIONS | 3,742 | 3,742 | ||
| COMPUTER & INTERNET EXPENSE | 4,253 | 4,253 | ||
| MERCHANDISE EXPENSE | 994 | 994 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT INCOME | 236,961 | 236,961 | |
| MERCHANDISE SALES | 6,152 | 6,152 | |
| MISC INCOME | 513 | 513 | |
| RENTAL INCOME | 25,155 | 25,155 | |
| ART COMMISSIONS | 28,960 | 28,960 | |
| CONCESSION INCOME | 1,946 | 1,946 | |
| CC REWARDS | 1,304 | 1,304 | |
| OTHER INCOME | 151 | 151 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 11,391 | 5,514 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | ||||
| SALES TAX | 18,907 | 18,907 | ||
| LICENSES & PERMITS |