| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL, CABLE REVENUE | 4,638 | 4,638 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES (RENEWAL) | 2004-10-01 | 64,750 | 64,750 | 10 | 64,750 |
| Person Name | Explanation |
|---|---|
| GEORGE KUCK | |
| PEGGY POUND-WILSON | |
| MARY LOOS | |
| STEVE MACK | |
| BETTY RODRIQUEZ | |
| JOHN THOMPSON |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUTO EQUIPMENT | 1995-09-12 | 4,890 | 4,890 | S/L | 7.0000 | ||||
| AUTO EQUIPMENT | 1995-10-27 | 19,675 | 19,675 | S/L | 7.0000 | ||||
| POOL FURNITURE | 1993-09-01 | 2,941 | 2,941 | S/L | 7.0000 | ||||
| TABLES & CHAIRS | 1993-10-01 | 3,129 | 3,129 | S/L | 7.0000 | ||||
| DECORATIONS | 1993-10-01 | 1,716 | 1,716 | S/L | 7.0000 | ||||
| FURNITURE | 1993-10-15 | 7,147 | 7,147 | S/L | 7.0000 | ||||
| BLINDS | 1993-09-01 | 1,699 | 1,699 | S/L | 7.0000 | ||||
| TABLE & CHAIRS | 1995-03-13 | 272 | 272 | S/L | 7.0000 | ||||
| CONFERENCE TABLE | 1995-05-16 | 750 | 750 | S/L | 7.0000 | ||||
| NSPECIFIED L/I | 1995-01-01 | 47,910 | 20,270 | S/L | 39.0000 | 1,228 | 1,228 | ||
| OFFICE FURNITURE | 1994-07-01 | 2,022 | 2,022 | S/L | 5.0000 | ||||
| EQUIPMENT | 1993-09-01 | 21,739 | 21,739 | S/L | 7.0000 | ||||
| KITCHEN EQUIPMENT | 1993-09-01 | 4,533 | 4,533 | S/L | 7.0000 | ||||
| POOL TABLES | 1993-09-01 | 3,210 | 3,210 | S/L | 7.0000 | ||||
| OFFICE EQUIPMENT | 1994-04-01 | 358 | 358 | S/L | 5.0000 | ||||
| MAINTENANCE EQUIPMENT | 1994-07-01 | 7,789 | 7,789 | S/L | 7.0000 | ||||
| AUTO EQUIPMENT | 1994-07-01 | 1,030 | 1,030 | S/L | 7.0000 | ||||
| FAX/PHONE | 1996-06-27 | 1,815 | 1,815 | S/L | 7.0000 | ||||
| TRASH PUMP | 1995-11-29 | 960 | 960 | S/L | 7.0000 | ||||
| OFFICE EQUIPMENT | 1997-01-01 | 172 | 172 | S/L | 5.0000 | ||||
| MAINTENANCE EQUIPMENT | 1997-01-01 | 450 | 450 | S/L | 7.0000 | ||||
| EQUIPMENT | 1997-01-01 | 843 | 843 | S/L | 7.0000 | ||||
| EQUIPMENT | 1997-12-01 | 6,245 | 6,245 | S/L | 7.0000 | ||||
| EQUIPMENT | 1998-06-01 | 2,290 | 2,290 | S/L | 7.0000 | ||||
| DUMPSTERS (2) | 1999-06-30 | 4,200 | 4,200 | S/L | 7.0000 | ||||
| EQUIPMENT | 1999-06-30 | 350 | 350 | S/L | 7.0000 | ||||
| COMPUTER | 1999-06-30 | 1,600 | 1,600 | S/L | 5.0000 | ||||
| CLUBHOUSE | 1993-09-01 | 501,964 | 229,531 | S/L | 39.0000 | 12,870 | 12,870 | ||
| SHED | 1994-01-01 | 2,848 | 2,848 | S/L | 7.0000 | ||||
| STORAGE SHED | 1995-10-03 | 1,800 | 1,800 | S/L | 7.0000 | ||||
| SITE IMPROVEMENTS | 1993-09-01 | 5,147,979 | 2,295,141 | S/L | 40.0000 | 128,699 | 128,699 | ||
| SWIMMING POOL | 1993-09-01 | 46,000 | 29,830 | S/L | 27.5000 | 1,673 | 1,673 | ||
| SITE IMPROVEMENTS | 1994-07-01 | 7,175 | 4,435 | S/L | 27.5000 | 261 | 261 | ||
| SITE IMPROVEMENTS-JCMP | 1995-07-12 | 1,050 | 611 | S/L | 27.5000 | 38 | 38 | ||
| SITE IMPROVEMENT-JCMP | 1995-07-12 | 2,175 | 1,265 | S/L | 27.5000 | 80 | 80 | ||
| SITE IMPROVEMENTS | 1995-08-22 | 1,305 | 751 | S/L | 27.5000 | 48 | 48 | ||
| SITE IMPROVEMENTS-JCMP | 1995-09-25 | 870 | 498 | S/L | 27.5000 | 32 | 32 | ||
| SITE IMPROVMENTS=JCMP | 1995-12-21 | 675 | 381 | S/L | 27.5000 | 24 | 24 | ||
| SITE IMPROVMENTS-LCMP | 1996-01-22 | 205 | 115 | S/L | 27.5000 | 7 | 7 | ||
| SITE IMPROVEMENTS-JCMP | 1996-04-11 | 76 | 42 | S/L | 27.5000 | 3 | 3 | ||
| SITE IMPROVEMENT | 1996-05-09 | 200 | 110 | S/L | 27.5000 | 8 | 8 | ||
| SITE IMPROVMENTS | 1995-10-05 | 2,643 | 1,514 | S/L | 27.5000 | 96 | 96 | ||
| SITE IMPROVEMENT | 1997-01-01 | 221 | 117 | S/L | 27.5000 | 8 | 8 | ||
| SIGNS | 1993-10-01 | 1,917 | 1,917 | S/L | 7.0000 | ||||
| SIGNS | 1994-01-01 | 3,829 | 3,829 | S/L | 7.0000 | ||||
| LANDSCAPING | 1993-09-01 | 92,527 | 60,002 | S/L | 27.5000 | 3,365 | 3,365 | ||
| SIGNS | 1994-06-30 | 130 | 130 | S/L | 7.0000 | ||||
| AUTO EQUIPMENT UPGRADE | 1999-12-16 | 2,266 | 2,266 | S/L | 5.0000 | ||||
| BLOCK WALL | 1999-08-12 | 2,785 | 2,785 | S/L | 10.0000 | ||||
| EQUIPMENT | 1999-12-16 | 2,077 | 2,077 | S/L | 5.0000 | ||||
| STREET IMPROVEMENTS | 2001-04-03 | 38,377 | 19,668 | S/L | 20.0000 | 1,919 | 1,919 | ||
| COMPUTER DELL | 2002-02-19 | 1,178 | 1,178 | S/L | 3.0000 | ||||
| MANAGERS COACH HOME | 2006-02-01 | 138,143 | 22,291 | S/L | 27.5000 | 3,454 | 3,454 | ||
| PARKING LOT LIGHTING | 2006-04-01 | 2,833 | 1,220 | S/L | 15.0000 | 188 | 188 | ||
| LANDSCAPE | 2005-10-01 | 765 | 329 | S/L | 15.0000 | 51 | 51 | ||
| LANDSCAPE | 2005-11-01 | 1,607 | 692 | S/L | 15.0000 | 107 | 107 | ||
| LANDSCAPE | 2005-12-01 | 9,000 | 3,875 | S/L | 15.0000 | 600 | 600 | ||
| LANDSCAPE | 2006-01-01 | 947 | 408 | S/L | 15.0000 | 63 | 63 | ||
| LANDSCAPE | 2006-04-01 | 1,870 | 805 | S/L | 15.0000 | 125 | 125 | ||
| LANDSCAPE | 2006-05-01 | 4,890 | 2,105 | S/L | 15.0000 | 326 | 326 | ||
| WATER ISOLATION VALVE | 2006-02-15 | 112,767 | 48,546 | S/L | 15.0000 | 7,518 | 7,518 | ||
| SPA AREA AWNING | 2006-04-01 | 2,800 | 1,205 | S/L | 15.0000 | 187 | 187 | ||
| SPA AREA AWNING | 2006-05-01 | 12,343 | 5,314 | S/L | 15.0000 | 822 | 822 | ||
| SPA AREA AWNING | 2006-06-01 | 11,800 | 5,080 | S/L | 15.0000 | 787 | 787 | ||
| MAINTENANCE SHOP DOORS | 2006-06-01 | 1,715 | 256 | S/L | 27.5000 | 43 | 43 | ||
| SPEED BUMPS | 2006-06-01 | 5,699 | 2,453 | S/L | 15.0000 | 380 | 380 | ||
| DRIVWAY TO MANAGERS HOME | 2006-03-01 | 5,224 | 2,249 | S/L | 15.0000 | 348 | 348 | ||
| 7.5' POOL UMBRELLA | 2006-07-01 | 614 | 428 | S/L | 7.0000 | 87 | 87 | ||
| AUTOMATIC GATE - ELITE RECEIVER | 2006-07-01 | 11,293 | 7,865 | S/L | 7.0000 | 1,613 | 1,613 | ||
| POOL EQUIPMENT COVER | 2006-10-30 | 5,982 | 3,952 | S/L | 7.0000 | 855 | 855 | ||
| CLUBHOUSE LANDSCAPTING | 2007-06-15 | 58,340 | 18,158 | S/L | 15.0000 | 3,890 | 3,890 | ||
| ROADS & PARKING - SEAL & REPAVE | 2007-05-31 | 51,880 | 16,148 | S/L | 15.0000 | 3,458 | 3,458 | ||
| POOL DECK RESURFACE | 2008-03-01 | 26,040 | 5,436 | S/L | 15.0000 | 1,736 | 1,736 | ||
| HANDICAP DOOR OPER SYS | 2008-12-29 | 5,092 | 1,618 | S/L | 7.0000 | 728 | 728 | ||
| HANDICAP DOOR OPER POOL AREA | 2009-01-13 | 2,380 | 756 | S/L | 7.0000 | 340 | 340 | ||
| HEATING & AIR COND UNIT | 2009-01-22 | 8,990 | 2,778 | S/L | 7.0000 | 1,285 | 1,285 | ||
| 12 LARGE ROUND TABLES | 2009-03-09 | 2,389 | 717 | S/L | 7.0000 | 342 | 342 | ||
| 400 GALLON WATER HEATER | 2009-04-16 | 5,800 | 1,640 | S/L | 7.0000 | 829 | 829 | ||
| 1 ROUND TABLE | 2009-04-30 | 558 | 158 | S/L | 7.0000 | 80 | 80 | ||
| OFFICE EXPANSION | 2008-09-02 | 4,731 | 380 | S/L | 27.5000 | 172 | 172 | ||
| WALL CABINETS | 2008-09-02 | 710 | 250 | S/L | 7.0000 | 102 | 102 | ||
| GATE - SW RV STORAGE | 2008-10-28 | 3,843 | 1,288 | S/L | 7.0000 | 549 | 549 | ||
| CEILING FANS | 2008-11-14 | 379 | 127 | S/L | 7.0000 | 54 | 54 | ||
| HANDICAP LIFT CHAIR - POOL | 2009-03-09 | 3,633 | 1,091 | S/L | 7.0000 | 519 | 519 | ||
| POOL & SPA DRAINS & PUMPS RETRO-FIT | 2009-01-22 | 4,805 | 1,485 | S/L | 7.0000 | 686 | 686 | ||
| FREEZER | 2008-07-23 | 599 | 216 | S/L | 7.0000 | 86 | 86 | ||
| COMPUTER | 2009-03-03 | 1,100 | 665 | S/L | 3.0000 | 367 | 367 | ||
| COMPUTER MON & SCAN | 2009-08-21 | 1,405 | 422 | S/L | 5.0000 | 281 | 281 | ||
| CLUBHOUSE REMODEL | 2009-07-06 | 19,573 | 958 | S/L | 27.5000 | 712 | 712 | ||
| KITCHEN APPLIANCES | 2009-08-20 | 4,562 | 978 | S/L | 7.0000 | 651 | 651 | ||
| CLUBHOUSE REMODEL | 2009-08-20 | 745 | 35 | S/L | 27.5000 | 27 | 27 | ||
| CLUBHOUSE DOORS | 2009-09-10 | 1,530 | 328 | S/L | 7.0000 | 218 | 218 | ||
| CLUBHOUSE REMODEL | 2009-09-11 | 19,146 | 858 | S/L | 27.5000 | 696 | 696 | ||
| OFFICE FILE | 2009-09-15 | 211 | 45 | S/L | 7.0000 | 30 | 30 | ||
| OFFICE DEPOT - REMODEL | 2009-09-15 | 978 | 379 | 200DB | 7.0000 | 171 | 171 | ||
| KITCHEN APPLIANCES | 2009-10-30 | 1,820 | 390 | S/L | 7.0000 | 260 | 260 | ||
| CLUBHOUSE REMODEL | 2009-10-30 | 7,659 | 327 | S/L | 27.5000 | 279 | 279 | ||
| FILE CABINET | 2009-11-11 | 211 | 45 | S/L | 7.0000 | 30 | 30 | ||
| REWIRE | 2009-11-11 | 479 | 19 | S/L | 27.5000 | 18 | 18 | ||
| BATHROOM LIGHTING | 2009-12-07 | 1,924 | 108 | S/L | 27.5000 | 70 | 70 | ||
| HANDICAP DOORS | 2009-12-14 | 2,060 | 799 | 200DB | 7.0000 | 360 | 360 | ||
| BATHROOM REWIRE | 2010-01-07 | 1,369 | 50 | S/L | 27.5000 | 50 | 50 | ||
| CLUBHOUSE REMODEL | 2010-01-12 | 1,800 | 66 | S/L | 27.5000 | 65 | 65 | ||
| KITCHEN APPLIANCES | 2010-02-09 | 1,602 | 343 | S/L | 7.0000 | 229 | 229 | ||
| CLUBHOUSE REMODEL | 2010-02-17 | 935 | 32 | S/L | 27.5000 | 34 | 34 | ||
| CLUBHOUSE REMODEL | 2010-03-16 | 1,207 | 39 | S/L | 27.5000 | 44 | 44 | ||
| CLUBHOUSE REMODEL | 2010-04-02 | 1,200 | 36 | S/L | 27.5000 | 44 | 44 | ||
| CLUBHOUSE REMODEL | 2010-04-21 | 375 | 11 | S/L | 27.5000 | 14 | 14 | ||
| CLUBHOUSE REMODEL | 2010-05-13 | 175 | 5 | S/L | 27.5000 | 6 | 6 | ||
| CLUBHOUSE REMODEL | 2010-05-13 | 1,915 | 54 | S/L | 27.5000 | 69 | 69 | ||
| POOL FURN | 2009-11-18 | 978 | 210 | S/L | 7.0000 | 139 | 139 | ||
| SECURITY SYSTEM | 2009-08-19 | 3,869 | 829 | S/L | 7.0000 | 553 | 553 | ||
| FIRE CERTIFICATION | 2009-08-19 | 1,190 | 56 | S/L | 27.5000 | 43 | 43 | ||
| LANDSCAPE - CLUBHOUSE | 2010-05-04 | 4,660 | 2,602 | S/L | 15.0000 | 311 | 311 | ||
| PIANO | 2009-11-16 | 1,724 | 369 | S/L | 7.0000 | 247 | 247 | ||
| BOARDROOM IMPROVEMENTS (POUND GR) | 2009-12-21 | 6,957 | 268 | S/L | 27.5000 | 253 | 253 | ||
| BOARDROOM (CHRIESTENSON BUILDERS) | 2009-12-09 | 1,156 | 45 | S/L | 27.5000 | 42 | 42 | ||
| HOME DEPOT | 2009-12-04 | 653 | 25 | S/L | 27.5000 | 24 | 24 | ||
| BOARDROOM (JAY HINER) | 2009-12-14 | 4,155 | 160 | S/L | 27.5000 | 151 | 151 | ||
| FURNITURE - BOARDROOM | 2009-12-28 | 1,492 | 320 | S/L | 7.0000 | 213 | 213 | ||
| BOARDROOM TILE - (J VANDR LINDE) | 2009-12-21 | 1,050 | 40 | S/L | 27.5000 | 39 | 39 | ||
| COMPUTERS | 2011-04-20 | 2,448 | 2,448 | S/L | 5.0000 | ||||
| CLUBHOUSE REMODEL IN PROGRESS | 2011-06-30 | 39.0000 | |||||||
| MANAGERS' COACHES | 2010-12-01 | 20,639 | 803 | S/L | 15.0000 | 1,146 | 1,146 | ||
| GOLF CART | 2011-07-15 | 2,703 | 200DB | 5.0000 | 2,703 | 2,703 | |||
| GOLF CART | 2011-07-15 | 2,703 | 200DB | 5.0000 | 2,703 | 2,703 | |||
| CLUB HOUSE REMODEL | 2011-07-29 | 534,269 | S/L | 27.5000 | 17,809 | 17,809 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MANAGERS' COACHES | 2010-12 | PURCHASE | 2012-05 | 16,624 | 20,639 | -2,066 | 1,949 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 7,268,904 | 3,242,491 | 4,026,413 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL, CABLE REVENUE | 9,119 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 4265084 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH - PERMANENTLY RESTRICTED | |||
| LOAN FEES - NET | 37,070 | ||
| CASH CONSTRUCTION DEPOSIT | 140,298 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL, CABLE REVENUE | ||||
| BOARD OF DIRECTORS | 19,256 | 19,256 | ||
| CONSULTING | 2,492 | 2,492 | ||
| EMPLOYEE BENEFITS | 33,372 | 33,372 | ||
| EQUIPMENT LEASE | 4,132 | 4,132 | ||
| MISCELLANEOUS | 22,770 | 22,770 | ||
| PAYROLL TAXES AND BENEFITS | 9,110 | 9,110 | ||
| PRINT MEDIA | 5,870 | 5,870 | ||
| SALARIES & WAGES | 88,580 | 88,580 | ||
| SECURITY | 17,350 | 17,350 | ||
| SUPPLIES | 2,299 | 2,299 | ||
| UTILITIES | 310,808 | 310,808 | ||
| EXPENSES | ||||
| ROUNDING DIFF |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPACE RENTAL, CABLE REVENUE | 1,281,344 | 1,281,344 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
9,474 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL, CABLE REVENUE | 49,972 | 49,972 |