| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 2,120 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NATIVE PRAIRIE RESTORATION SEED | 2009-10-16 | 10,700 | 2,998 | 150DB | 15.000000000000 | 770 | 0 | 770 | |
| PARKING LOT & ROADWAYS | 2009-10-16 | 10,837 | 3,037 | 150DB | 15.000000000000 | 780 | 0 | 780 | |
| VARIOUS TREES | 2009-10-16 | 35,530 | 9,955 | 150DB | 15.000000000000 | 2,558 | 0 | 2,558 | |
| RETAINING WALL & PATIO | 2009-10-16 | 23,442 | 6,568 | 150DB | 15.000000000000 | 1,688 | 0 | 1,688 | |
| PATIO FOR WAITING | 2009-10-16 | 21,987 | 6,161 | 150DB | 15.000000000000 | 1,583 | 0 | 1,583 | |
| 2" WATER LINE FOR DIESEL PUMP | 2009-10-16 | 546 | 291 | 150DB | 7.000000000000 | 67 | 0 | 67 | |
| PARTS FOR WATER LINE | 2009-10-16 | 88 | 47 | 150DB | 7.000000000000 | 11 | 0 | 11 | |
| BRIDGE | 2009-10-16 | 10,129 | 2,838 | 150DB | 15.000000000000 | 729 | 0 | 729 | |
| LANDSCAPING | 2009-10-16 | 6,517 | 1,825 | 150DB | 15.000000000000 | 469 | 0 | 469 | |
| TIME TO DREDGE POND | 2009-10-16 | 81,005 | 22,697 | 150DB | 15.000000000000 | 5,832 | 0 | 5,832 | |
| SEPTIC SYSTEM REPAIR | 2009-10-16 | 1,914 | 536 | 150DB | 15.000000000000 | 138 | 0 | 138 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 2009-10-16 | 12,085 | 3,386 | 150DB | 15.000000000000 | 870 | 0 | 870 | |
| CONCRETE DRIVEWAY | 2009-10-16 | 4,504 | 1,261 | 150DB | 15.000000000000 | 324 | 0 | 324 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 2009-10-16 | 8,480 | 2,376 | 150DB | 15.000000000000 | 611 | 0 | 611 | |
| LANDSCAPE POND | 2009-10-16 | 242,280 | 67,887 | 150DB | 15.000000000000 | 17,444 | 0 | 17,444 | |
| TREES & SOD AROUND THE POND | 2009-10-16 | 16,616 | 4,656 | 150DB | 15.000000000000 | 1,196 | 0 | 1,196 | |
| PIER | 2009-10-16 | 5,280 | 1,479 | 150DB | 15.000000000000 | 380 | 0 | 380 | |
| METAL PLATES FOR BRIDGE | 2009-10-16 | 640 | 179 | 150DB | 15.000000000000 | 46 | 0 | 46 | |
| 2000 FORD F350 BUS | 2010-04-29 | 3,250 | 2,314 | 200DB | 5.000000000000 | 374 | 0 | 374 | |
| PAVED PARKING LOT | 2010-06-30 | 60,100 | 13,854 | 150DB | 15.000000000000 | 4,628 | 0 | 4,628 | |
| MOTORIZED ENTRY GATE | 2010-08-25 | 5,308 | 1,223 | 150DB | 15.000000000000 | 409 | 0 | 409 | |
| FISH HOUSE | 2009-10-16 | 63,299 | 5,208 | SL | 39.000000000000 | 1,623 | 0 | 1,623 | |
| TREES | 2011-05-31 | 9,866 | 1,430 | 150DB | 15.000000000000 | 844 | 0 | 844 | |
| 200 AMP ELECTRICAL SERVICE | 2012-11-30 | 9,205 | 247 | 150DB | 7.000000000000 | 1,920 | 0 | 1,920 | |
| ELECTRICAL SERVICE EXTENSION | 2012-11-30 | 11,985 | 321 | 150DB | 7.000000000000 | 2,499 | 0 | 2,499 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NATIVE PRAIRIE RESTORATION SEED | 10,700 | 3,768 | 6,932 | |
| PARKING LOT & ROADWAYS | 10,837 | 3,817 | 7,020 | |
| VARIOUS TREES | 35,530 | 12,513 | 23,017 | |
| RETAINING WALL & PATIO | 23,442 | 8,256 | 15,186 | |
| PATIO FOR WAITING | 21,987 | 7,744 | 14,243 | |
| 2" WATER LINE FOR DIESEL PUMP | 546 | 358 | 188 | |
| PARTS FOR WATER LINE | 88 | 58 | 30 | |
| BRIDGE | 10,129 | 3,567 | 6,562 | |
| LANDSCAPING | 6,517 | 2,294 | 4,223 | |
| TIME TO DREDGE POND | 81,005 | 28,529 | 52,476 | |
| SEPTIC SYSTEM REPAIR | 1,914 | 674 | 1,240 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 12,085 | 4,256 | 7,829 | |
| CONCRETE DRIVEWAY | 4,504 | 1,585 | 2,919 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 8,480 | 2,987 | 5,493 | |
| LANDSCAPE POND | 242,280 | 85,331 | 156,949 | |
| TREES & SOD AROUND THE POND | 16,616 | 5,852 | 10,764 | |
| PIER | 5,280 | 1,859 | 3,421 | |
| METAL PLATES FOR BRIDGE | 640 | 225 | 415 | |
| 2000 FORD F350 BUS | 3,250 | 2,688 | 562 | |
| PAVED PARKING LOT | 60,100 | 18,482 | 41,618 | |
| MOTORIZED ENTRY GATE | 5,308 | 1,632 | 3,676 | |
| FISH HOUSE | 63,299 | 6,831 | 56,468 | |
| TREES | 9,866 | 2,274 | 7,592 | |
| 200 AMP ELECTRICAL SERVICE | 9,205 | 2,167 | 7,038 | |
| ELECTRICAL SERVICE EXTENSION | 11,985 | 2,820 | 9,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 975 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INDONESIA STONES | 213,431 | 213,431 | 213,431 |
| IOWA STONES | 23,000 | 23,000 | 23,000 |
| ARTWORK | 0 | 2,550 | 2,550 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS | 1,465 | 0 | 0 | 1,465 |
| TAXES | 1 | 0 | 0 | 0 |
| AUTO EXPENSE | 51 | 0 | 0 | 0 |
| UTILITIES | 1,855 | 0 | 0 | 0 |
| CONTRACT LABOR | 9,370 | 0 | 0 | 0 |
| INSURANCE EXPENSE | 2,536 | 0 | 0 | 2,536 |
| ADVERTISING | 2,082 | 0 | 0 | 0 |
| BANK FEES | 23 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 51 | 0 | 0 | 0 |
| MISCELLANEOUS | 343 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSITS | 350 | 850 |