| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| DEVELOPMENT COST | 2009-01-01 | 68,959 | 3,448 | 40 | 1,724 | 5,172 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TRACTOR | 2011-12-01 | 32,600 | 91 | 7.0000 | 388 | ||||
| 2008 FORD F-250 TRUCK | 2011-03-02 | 30,000 | 91 | 5.0000 | 5,000 | ||||
| SECURITY SYSTEM-RETREAT C | 2011-01-10 | 1,100 | 91 | 5.0000 | 220 | ||||
| FURNITURE-RETREAT CENTER | 2011-01-10 | 545 | 91 | 7.0000 | 78 | ||||
| MESS HALL REFRIGERATOR | 2011-01-06 | 606 | 91 | 7.0000 | 87 | ||||
| HAY BARN | 2011-01-01 | 5,882 | 91 | 39.0000 | 151 | ||||
| Polaris ATV | 2011-10-26 | 12,138 | 91 | 5.0000 | 405 | ||||
| Site Improvements-2011 | 2011-07-01 | 65,282 | 91 | 20.0000 | 1,632 | ||||
| 2003 John Deere Mower | 2011-07-26 | 4,000 | 91 | 5.0000 | 200 | ||||
| Equipment - Back Ho | 2011-05-18 | 925 | 91 | 5.0000 | 108 | ||||
| Equipment | 2011-05-17 | 926 | 91 | 5.0000 | 108 | ||||
| Furniture - Patio | 2011-05-10 | 1,817 | 91 | 7.0000 | 173 | ||||
| Furniture - Retreat Cent | 2011-04-07 | 1,196 | 91 | 7.0000 | 128 | ||||
| Furniture - Retreat Cent | 2011-02-07 | 1,067 | 91 | 7.0000 | 140 | ||||
| Camera System | 2011-01-24 | 683 | 91 | 5.0000 | 125 | ||||
| Fire Extinguishers | 2011-10-25 | 179 | 91 | 5.0000 | 6 | ||||
| Fire Extinguishers | 2011-06-28 | 178 | 91 | 5.0000 | 18 | ||||
| Cabinets - #1 & #2 | 2011-06-22 | 16,530 | 91 | 7.0000 | 1,181 | ||||
| Cottage #4 - Furniture | 2011-10-01 | 11,900 | 91 | 7.0000 | 425 | ||||
| Cottage #4 - Appliances | 2011-10-01 | 2,329 | 91 | 5.0000 | 116 | ||||
| Cottage #4 - Security Sys | 2011-10-01 | 1,090 | 91 | 7.0000 | 39 | ||||
| Cottage #4 | 2011-10-01 | 185,913 | 91 | 40.0000 | 1,162 | ||||
| Cottage #3 - Furntiture | 2011-07-01 | 11,900 | 91 | 7.0000 | 850 | ||||
| Cottage #3 - Appliances | 2011-07-01 | 1,721 | 91 | 5.0000 | 172 | ||||
| Cottage #3 - Security Sys | 2011-07-01 | 350 | 91 | 7.0000 | 25 | ||||
| Cottage #3 | 2011-07-01 | 192,225 | 91 | 40.0000 | 2,403 | ||||
| FENCING | 2010-07-01 | 52,506 | 3,750 | 91 | 7.0000 | 7,501 | |||
| CHAINSAWS & WELDER | 2010-02-02 | 1,685 | 221 | 91 | 7.0000 | 241 | |||
| ROADS | 2010-08-26 | 921 | 20 | 91 | 15.0000 | 61 | |||
| ROADS | 2010-07-12 | 2,844 | 95 | 91 | 15.0000 | 190 | |||
| ROADS | 2010-06-15 | 838 | 33 | 91 | 15.0000 | 56 | |||
| ROADS | 2010-04-15 | 1,019 | 51 | 91 | 15.0000 | 68 | |||
| PHASE 3 ROADS | 2010-12-22 | 2,954 | 91 | 15.0000 | 197 | ||||
| PHASE 3 ROADS | 2010-11-16 | 1,722 | 10 | 91 | 15.0000 | 115 | |||
| ROAD-CATTLE RUN | 2010-06-02 | 1,065 | 41 | 91 | 15.0000 | 71 | |||
| ROAD-RETREAT CTR DRIVEWAY | 2010-02-19 | 755 | 42 | 91 | 15.0000 | 50 | |||
| ROAD COSTS | 2010-01-27 | 1,206 | 74 | 91 | 15.0000 | 80 | |||
| 2007 KAWASAKI 400W GENERA | 2010-07-01 | 1,800 | 129 | 91 | 7.0000 | 257 | |||
| 2007 JOHN DEERE ZTR 757 | 2010-04-01 | 4,550 | 488 | 91 | 7.0000 | 650 | |||
| RECUMBENT STATIONARY BIKE | 2010-07-01 | 775 | 55 | 91 | 7.0000 | 111 | |||
| DUMBBELL WEIGHT SET | 2010-07-01 | 999 | 71 | 91 | 7.0000 | 143 | |||
| 4 STATION COMMERCIAL GYM | 2010-07-01 | 4,899 | 350 | 91 | 7.0000 | 700 | |||
| 2007 POLARIS 700XP | 2010-02-01 | 4,700 | 615 | 91 | 7.0000 | 671 | |||
| FIRE EXTINGUISHER | 2010-09-09 | 462 | 31 | 91 | 5.0000 | 92 | |||
| LIVESTOCK | 2010-02-23 | 13,600 | 2,267 | 91 | 5.0000 | 2,720 | |||
| SITE IMPROVEMENTS | 2010-07-01 | 49,648 | 1,241 | 91 | 20.0000 | 2,482 | |||
| COTTAGE 2 FURNITURE | 2010-09-07 | 503 | 24 | 91 | 7.0000 | 72 | |||
| COTTAGE 2 FURNITURE | 2010-08-06 | 1,481 | 88 | 91 | 7.0000 | 212 | |||
| RETREAT CTR FURNITURE | 2010-12-08 | 3,971 | 47 | 91 | 7.0000 | 567 | |||
| RETREAT CTR FURNITURE | 2010-11-08 | 3,544 | 84 | 91 | 7.0000 | 506 | |||
| RETREAT CTR FURNITURE | 2010-10-05 | 1,240 | 44 | 91 | 7.0000 | 177 | |||
| RETREAT CTR FURNITURE | 2010-10-05 | 3,828 | 137 | 91 | 7.0000 | 547 | |||
| RETREAT CTR FURNITURE | 2010-10-04 | 355 | 13 | 91 | 7.0000 | 51 | |||
| RETREAT CTR FURNITURE | 2010-09-14 | 917 | 44 | 91 | 7.0000 | 131 | |||
| RETREAT CTR FURNITURE | 2010-09-07 | 235 | 11 | 91 | 7.0000 | 34 | |||
| RETREAT CTR FURNITURE | 2010-09-07 | 6,054 | 288 | 91 | 7.0000 | 865 | |||
| RETREAT CTR FURNITURE | 2010-08-06 | 10,541 | 627 | 91 | 7.0000 | 1,506 | |||
| RETREAT CTR FURNITURE | 2010-08-02 | 1,302 | 78 | 91 | 7.0000 | 186 | |||
| RETREAT CENTER | 2010-10-01 | 293,755 | 1,836 | 91 | 40.0000 | 7,344 | |||
| FAMILY HOME #2 | 2010-07-01 | 229,559 | 2,869 | 91 | 40.0000 | 5,739 | |||
| MESS HALL/OFFICE | 2009-01-01 | 197,129 | 9,737 | 91 | 40.0000 | 4,928 | |||
| MECHANICAL BLDG | 2009-01-01 | 52,428 | 2,589 | 91 | 40.0000 | 1,311 | |||
| FAMILY HOME #1 | 2009-01-01 | 151,735 | 7,277 | 91 | 40.0000 | 3,793 | |||
| DIRECTOR'S HOUSE | 2009-01-01 | 229,222 | 11,441 | 91 | 40.0000 | 5,731 | |||
| EQUESTRIAN CENTER | 2009-01-01 | 141,229 | 6,983 | 91 | 40.0000 | 3,531 | |||
| GATE - ENTRANCE | 2010-10-31 | 4,099 | 46 | 91 | 15.0000 | 273 | |||
| CATTLE CHUTE | 2010-07-15 | 5,293 | 176 | 91 | 15.0000 | 353 | |||
| BRIDGE | 2010-05-31 | 2,158 | 84 | 91 | 15.0000 | 144 | |||
| COMPUTER | 2010-12-31 | 714 | 91 | 5.0000 | 143 | ||||
| BASKETBALL COURT | 2010-03-18 | 7,810 | 391 | 91 | 15.0000 | 521 | |||
| POLARIS GENERATOR | 2010-04-09 | 454 | 49 | 91 | 7.0000 | 65 | |||
| SOUMAK 10X14 RUG | 2010-08-30 | 2,705 | 180 | 91 | 5.0000 | 541 | |||
| AREA RUG | 2010-08-16 | 810 | 54 | 91 | 5.0000 | 162 | |||
| TELEVISIONS - RETREAT CTR | 2010-08-02 | 3,502 | 292 | 91 | 5.0000 | 700 | |||
| FURNITURE-COTTAGE 2 | 2010-07-13 | 7,499 | 750 | 91 | 5.0000 | 1,500 | |||
| UPRIGHT FREEZER | 2010-10-06 | 700 | 25 | 91 | 7.0000 | 100 | |||
| RETREAT CENTER MATTRESSES | 2010-09-20 | 276 | 14 | 91 | 5.0000 | 55 | |||
| 2 TV'S - COTTAGE 2 | 2010-08-20 | 2,250 | 150 | 91 | 5.0000 | 450 | |||
| RETREAT CENTER MATTRESSES | 2010-07-19 | 3,793 | 316 | 91 | 5.0000 | 759 | |||
| REFRIGERATOR - MESS HALL | 2010-12-07 | 1,101 | 13 | 91 | 7.0000 | 157 | |||
| BULLDOZER | 2010-10-07 | 19,831 | 708 | 91 | 7.0000 | 2,833 | |||
| CHEVY VAN | 2010-07-26 | 24,000 | 2,000 | 91 | 5.0000 | 4,800 | |||
| SIGN | 2009-01-01 | 2,388 | 478 | 91 | 10.0000 | 239 | |||
| EQUIPMENT | 2009-01-01 | 173,415 | 93,366 | 91 | 5.0000 | 34,683 | |||
| FURNITURE | 2009-01-01 | 10,684 | 3,052 | 91 | 7.0000 | 1,526 | |||
| ORIGINAL LAND IMPROVEMENT | 2009-01-01 | 107,824 | 10,782 | 91 | 20.0000 | 5,391 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 15,988 | 5,704 | 10,284 | 21,000 |
| Land | 1,080,285 | 1,080,285 | 1,100,000 | |
| Improvements | 346,652 | 35,492 | 311,160 | 406,700 |
| Buildings | 1,684,370 | 79,354 | 1,605,016 | 1,744,300 |
| Machinery and Equipment | 254,493 | 137,368 | 117,125 | 290,400 |
| Furniture and Fixtures | 114,724 | 20,826 | 93,898 | 106,200 |
| Auto./Transportation Equip. | 66,138 | 12,205 | 53,933 | 66,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 65,511 | 63,787 | 68,959 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE EXPENSE | 717 | 717 | ||
| VETERINARY/FARRIER EXP | 2,616 | 2,616 | ||
| UTILITIES | 33,340 | 33,340 | ||
| TOOLS | 380 | 380 | ||
| THERAPUTIC SERVICES | 8,042 | 8,042 | ||
| TELEPHONE | 8,106 | 8,106 | ||
| SUPPLIES | 26,462 | 26,462 | ||
| SPORTS EQUIPMENT | 831 | 831 | ||
| SMALL EQUIPMENT | 3,189 | 3,189 | ||
| SECURITY | 1,459 | 1,459 | ||
| SCHOOL SUPPLIES/ACTIVITIES | 769 | 769 | ||
| RESIDENT MEDICAL EXPENSE | 1,975 | 1,975 | ||
| RESIDENT CLOTHING EXPENSE | 472 | 472 | ||
| POSTAGE | 305 | 305 | ||
| PEST CONTROL | 2,692 | 2,692 | ||
| OFFICE EXPENSE | 8,261 | 8,261 | ||
| MISCELLANEOUS | 1,239 | 1,239 | ||
| MAINTENANCE & REPAIRS | 14,283 | 14,283 | ||
| LICENSES & FEES | 4,370 | 4,370 | ||
| JANITORIAL/TRASH PICKUP | 5,376 | 5,376 | ||
| INSURANCE | 9,834 | 9,834 | ||
| HOUSE EXPENSE | 49,387 | 49,387 | ||
| HEALTH INSURANCE | 33,421 | 33,421 | ||
| FUNDRAISING EXPENSE | 4,277 | 4,277 | ||
| FUEL EXPENSE | 39,367 | 39,367 | ||
| FIRE INSPECTION/SUPPLIES | 600 | 600 | ||
| FARM SUPPLIES | 5,054 | 5,054 | ||
| EQUIPMENT REPAIR & MTC | 8,636 | 8,636 | ||
| EDUCATION/TRAINING | 2,117 | 2,117 | ||
| CONTRACT LABOR | 45,398 | 45,398 | ||
| COMPUTER EXPENSE | 1,159 | 1,159 | ||
| CHARITABLE CONTRIBUTIONS | 100 | 100 | ||
| AUTO EXPENSES | 29,620 | 29,620 | ||
| Amortization | 1,724 | |||
| ADVERTISING | 13,391 | 13,391 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| US DEPT OF AGRICULTURE | 1,165 |
| Description | Amount |
|---|---|
| PRIOR YEAR ASSETS NOT RECORDED | 5,204 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 4,157 | 3,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 318 | 318 | ||
| PAYROLL TAXES | 18,895 | 18,895 |