| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,510 | 0 | 0 | 4,510 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2012-11-08 | 2,400 | 889 | 36.000000000000 | 800 | 0 | 800 | 1,689 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (PARK) | 2008-07-01 | 76,670 | L | 0 | 0 | 0 | |||
| LAND (PARK) 2009 CAPITAL EXPENDITURES | 2009-12-31 | 7,295 | L | 0 | 0 | 0 | |||
| LAND | 2009-09-08 | 2,927 | L | 0 | 0 | 0 | |||
| LAND | 2009-08-01 | 14,412 | L | 0 | 0 | 0 | |||
| LAND | 2009-08-15 | 3,237 | L | 0 | 0 | 0 | |||
| LAND | 2011-06-11 | 11,192 | L | 0 | 0 | 0 | |||
| LAND | 2011-12-01 | 23,270 | L | 0 | 0 | 0 | |||
| LIBRARY BOOKS | 2011-12-23 | 3,430 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2009-09-08 | 554,876 | 61,655 | SL | 39.000000000000 | 14,228 | 0 | 14,228 | |
| FURNITURE & FIXTURES | 2009-09-08 | 16,364 | 10,242 | 200DB | 7.000000000000 | 2,449 | 0 | 2,338 | |
| SOUND SYSTEM | 2009-09-25 | 19,169 | 16,933 | 200DB | 5.000000000000 | 2,236 | 0 | 2,236 | |
| WALK IN COOLER | 2009-09-08 | 1,400 | 1,244 | 200DB | 5.000000000000 | 156 | 0 | 156 | |
| VENTHOOD | 2009-09-08 | 10,980 | 9,760 | 200DB | 5.000000000000 | 1,220 | 0 | 1,220 | |
| PARKING LOT | 2009-09-08 | 36,054 | 10,815 | 150DB | 15.000000000000 | 2,524 | 0 | 2,404 | |
| BUILDING | 2009-08-01 | 66,194 | 7,495 | SL | 39.000000000000 | 1,697 | 0 | 1,697 | |
| FURNITURE & FIXTURES | 2009-08-01 | 2,035 | 1,291 | 200DB | 7.000000000000 | 298 | 0 | 291 | |
| BUILDING | 2009-08-15 | 61,864 | 7,005 | SL | 39.000000000000 | 1,586 | 0 | 1,586 | |
| BUILDING | 2009-05-05 | 7,263 | 868 | SL | 39.000000000000 | 186 | 0 | 186 | |
| HISTORICAL MARKER | 2009-02-06 | 1,000 | 336 | 150DB | 15.000000000000 | 66 | 0 | 67 | |
| GRIST MILL & MOTOR | 2011-01-01 | 6,500 | 3,184 | 200DB | 7.000000000000 | 947 | 0 | 929 | |
| SOUND SYSTEM | 2010-03-30 | 7,534 | 5,500 | 200DB | 5.000000000000 | 1,356 | 0 | 1,507 | |
| HISTORICAL MARKER | 2010-02-09 | 8,000 | 2,200 | 150DB | 15.000000000000 | 580 | 0 | 533 | |
| HISTORICAL MARKER | 2010-11-17 | 100 | 24 | 150DB | 15.000000000000 | 8 | 0 | 7 | |
| SOUND SYSTEM | 2010-11-15 | 5,920 | 3,907 | 200DB | 5.000000000000 | 1,342 | 0 | 1,184 | |
| BUILDING | 2010-07-01 | 29,268 | 2,625 | SL | 39.000000000000 | 750 | 0 | 750 | |
| PARKING LOT | 2010-07-20 | 4,000 | 981 | 150DB | 15.000000000000 | 302 | 0 | 267 | |
| SIGN | 2010-05-17 | 974 | 535 | 200DB | 7.000000000000 | 125 | 0 | 139 | |
| SIGN | 2010-01-07 | 4,500 | 2,664 | 200DB | 7.000000000000 | 525 | 0 | 643 | |
| BUILDING | 2011-09-01 | 7,137 | 427 | SL | 39.000000000000 | 183 | 0 | 183 | |
| IMPROVEMENTS | 2011-06-11 | 84,162 | 5,575 | SL | 39.000000000000 | 2,158 | 0 | 2,158 | |
| IMPROVEMENTS | 2011-12-01 | 99,980 | 5,342 | SL | 39.000000000000 | 2,564 | 0 | 2,564 | |
| PARKING LOT | 2011-11-02 | 20,300 | 3,451 | 150DB | 15.000000000000 | 1,685 | 0 | 1,353 | |
| FOLDING CHAIRS | 2012-05-17 | 3,132 | 1,081 | 200DB | 7.000000000000 | 586 | 0 | 447 | |
| COMPUTER (JENNI) | 2012-06-12 | 706 | 332 | 200DB | 5.000000000000 | 150 | 0 | 141 | |
| TABLES & CHAIRS | 2012-09-04 | 887 | 283 | 200DB | 7.000000000000 | 173 | 0 | 127 | |
| MARGARITA MACHINE | 2011-10-19 | 2,064 | 1,115 | 200DB | 5.000000000000 | 380 | 0 | 413 | |
| HALF BATH INSTALLATION | 2011-03-03 | 1,488 | 108 | SL | 39.000000000000 | 38 | 0 | 38 | |
| OLD WOOD INVENTORY FOR RESTORATION | 2011-12-31 | 7,007 | 360 | SL | 39.000000000000 | 180 | 0 | 180 | |
| IMPROVEMENTS | 2011-09-01 | 3,030 | 182 | SL | 39.000000000000 | 78 | 0 | 78 | |
| HISTORICAL MARKER | 2011-02-14 | 1,500 | 323 | 150DB | 15.000000000000 | 118 | 0 | 100 | |
| PICNIC TABLES | 2011-10-13 | 3,586 | 1,482 | 200DB | 7.000000000000 | 601 | 0 | 512 | |
| IMPROVEMENTS | 2011-06-11 | 30,003 | 1,987 | SL | 39.000000000000 | 769 | 0 | 769 | |
| IMPROVEMENTS | 2011-12-31 | 5,153 | 264 | SL | 39.000000000000 | 132 | 0 | 132 | |
| BUILDING (CHAPEL) | 2011-12-01 | 104,663 | 5,592 | SL | 39.000000000000 | 2,684 | 0 | 2,684 | |
| IMPROVEMENTS | 2011-12-01 | 9,139 | 488 | SL | 39.000000000000 | 234 | 0 | 234 | |
| WATER METER FOR CHAPEL | 2011-12-01 | 2,500 | 991 | 200DB | 7.000000000000 | 431 | 0 | 357 | |
| IMPROVEMENTS | 2011-04-27 | 729 | 50 | SL | 39.000000000000 | 19 | 0 | 19 | |
| IMPROVEMENTS | 2011-06-11 | 16,078 | 1,064 | SL | 39.000000000000 | 412 | 0 | 412 | |
| IMPROVEMENTS | 2011-12-01 | 706 | 38 | SL | 39.000000000000 | 18 | 0 | 18 | |
| ADDITION | 2012-03-01 | 8,399 | 394 | SL | 39.000000000000 | 215 | 0 | 215 | |
| GUTTERS | 2012-12-21 | 750 | 19 | SL | 39.000000000000 | 19 | 0 | 19 | |
| A/C | 2012-09-04 | 938 | 32 | SL | 39.000000000000 | 24 | 0 | 24 | |
| GUTTERS - RAVE | 2012-12-21 | 504 | 13 | SL | 39.000000000000 | 13 | 0 | 13 | |
| ROOF | 2012-06-29 | 1,600 | 62 | SL | 39.000000000000 | 41 | 0 | 41 | |
| BACK PORCH DECK/ADD ON | 2012-11-09 | 884 | 27 | SL | 39.000000000000 | 23 | 0 | 23 | |
| KITCHEN SODA MACHINE DRAIN | 2012-07-27 | 940 | 423 | 200DB | 5.000000000000 | 207 | 0 | 188 | |
| OVEN/STOVE | 2012-09-04 | 1,260 | 554 | 200DB | 5.000000000000 | 282 | 0 | 252 | |
| MOTOR FOR AIR-X FAN | 2012-10-10 | 1,399 | 45 | SL | 39.000000000000 | 36 | 0 | 36 | |
| BAR TABLE & CHAIRS | 2012-12-18 | 2,037 | 582 | 200DB | 7.000000000000 | 416 | 0 | 291 | |
| GUTTERS | 2012-12-21 | 1,268 | 33 | SL | 39.000000000000 | 33 | 0 | 33 | |
| FURNITURE | 2012-02-21 | 1,636 | 607 | 200DB | 7.000000000000 | 294 | 0 | 234 | |
| GUTTERS | 2012-12-21 | 2,243 | 58 | SL | 39.000000000000 | 58 | 0 | 58 | |
| WALKWAY/WHEELCHAIR RAMP | 2012-02-17 | 1,800 | 84 | SL | 39.000000000000 | 46 | 0 | 46 | |
| HARMONY WEDDING CHAPPEL SIGN | 2012-07-30 | 1,905 | 625 | 200DB | 7.000000000000 | 366 | 0 | 272 | |
| MOORE'S BLDG #5 IMPROVEMENT | 2013-03-21 | 2,748 | 92 | 150DB | 15.000000000000 | 266 | 0 | 183 | |
| MOORE'S #1 BLDG IMPROVEMENT | 2013-04-19 | 922 | 31 | 150DB | 15.000000000000 | 89 | 0 | 61 | |
| BUILDING #1 IMPROVEMENT | 2013-09-16 | 820 | 27 | 150DB | 15.000000000000 | 79 | 0 | 55 | |
| GUTTERS | 2013-04-05 | 825 | 28 | 150DB | 15.000000000000 | 80 | 0 | 55 | |
| TABLES & CHAIRS | 2013-05-16 | 1,965 | 281 | 200DB | 7.000000000000 | 481 | 0 | 281 | |
| SOUND EQUIPMENT | 2013-05-16 | 5,077 | 1,015 | 200DB | 5.000000000000 | 1,625 | 0 | 1,015 | |
| BAR EQUIPMENT | 2013-06-18 | 612 | 122 | 200DB | 5.000000000000 | 196 | 0 | 122 | |
| SOUND SYSTEM | 2013-08-19 | 435 | 87 | 200DB | 5.000000000000 | 139 | 0 | 87 | |
| FREEZER/REFRIGERATOR | 2013-09-27 | 6,706 | 1,341 | 200DB | 5.000000000000 | 2,146 | 0 | 1,341 | |
| BUFFET EQUIPMENT | 2013-10-18 | 1,457 | 291 | 200DB | 5.000000000000 | 466 | 0 | 291 | |
| COMPUTER DESKTOP | 2013-02-22 | 762 | 152 | 200DB | 5.000000000000 | 244 | 0 | 152 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (PARK) | 76,670 | 0 | 76,670 | 89,150 |
| LAND (PARK) 2009 CAPITAL EXPENDITURES | 7,295 | 0 | 7,295 | 9,330 |
| LAND | 2,927 | 0 | 2,927 | 2,927 |
| LAND | 14,412 | 0 | 14,412 | 16,800 |
| LAND | 3,237 | 0 | 3,237 | 4,050 |
| LAND | 11,192 | 0 | 11,192 | 11,192 |
| LAND | 23,270 | 0 | 23,270 | 23,270 |
| LIBRARY BOOKS | 3,430 | 0 | 3,430 | 3,430 |
| WEBSITE | 2,400 | 1,689 | 711 | 711 |
| BUILDING | 554,876 | 75,883 | 478,993 | 478,993 |
| FURNITURE & FIXTURES | 16,364 | 12,691 | 3,673 | 3,673 |
| SOUND SYSTEM | 19,169 | 19,169 | 0 | 0 |
| WALK IN COOLER | 1,400 | 1,400 | 0 | 0 |
| VENTHOOD | 10,980 | 10,980 | 0 | 0 |
| PARKING LOT | 36,054 | 13,339 | 22,715 | 43,710 |
| BUILDING | 66,194 | 9,192 | 57,002 | 57,002 |
| FURNITURE & FIXTURES | 2,035 | 1,589 | 446 | 446 |
| BUILDING | 61,864 | 8,591 | 53,273 | 53,273 |
| BUILDING | 7,263 | 1,054 | 6,209 | 6,209 |
| HISTORICAL MARKER | 1,000 | 402 | 598 | 598 |
| GRIST MILL & MOTOR | 6,500 | 4,131 | 2,369 | 2,369 |
| SOUND SYSTEM | 7,534 | 6,856 | 678 | 678 |
| HISTORICAL MARKER | 8,000 | 2,780 | 5,220 | 5,220 |
| HISTORICAL MARKER | 100 | 32 | 68 | 68 |
| SOUND SYSTEM | 5,920 | 5,249 | 671 | 671 |
| BUILDING | 29,268 | 3,375 | 25,893 | 25,893 |
| PARKING LOT | 4,000 | 1,283 | 2,717 | 2,717 |
| SIGN | 974 | 660 | 314 | 314 |
| SIGN | 4,500 | 3,189 | 1,311 | 1,311 |
| BUILDING | 7,137 | 610 | 6,527 | 6,527 |
| IMPROVEMENTS | 84,162 | 7,733 | 76,429 | 76,429 |
| IMPROVEMENTS | 99,980 | 7,906 | 92,074 | 108,380 |
| PARKING LOT | 20,300 | 5,136 | 15,164 | 15,164 |
| FOLDING CHAIRS | 3,132 | 1,667 | 1,465 | 1,465 |
| COMPUTER (JENNI) | 706 | 482 | 224 | 224 |
| TABLES & CHAIRS | 887 | 456 | 431 | 431 |
| MARGARITA MACHINE | 2,064 | 1,495 | 569 | 569 |
| HALF BATH INSTALLATION | 1,488 | 146 | 1,342 | 1,342 |
| OLD WOOD INVENTORY FOR RESTORATION | 7,007 | 540 | 6,467 | 6,467 |
| IMPROVEMENTS | 3,030 | 260 | 2,770 | 2,770 |
| HISTORICAL MARKER | 1,500 | 441 | 1,059 | 1,059 |
| PICNIC TABLES | 3,586 | 2,083 | 1,503 | 1,503 |
| IMPROVEMENTS | 30,003 | 2,756 | 27,247 | 40,300 |
| IMPROVEMENTS | 5,153 | 396 | 4,757 | 4,757 |
| BUILDING (CHAPEL) | 104,663 | 8,276 | 96,387 | 126,550 |
| IMPROVEMENTS | 9,139 | 722 | 8,417 | 8,417 |
| WATER METER FOR CHAPEL | 2,500 | 1,422 | 1,078 | 1,078 |
| IMPROVEMENTS | 729 | 69 | 660 | 660 |
| IMPROVEMENTS | 16,078 | 1,476 | 14,602 | 14,602 |
| IMPROVEMENTS | 706 | 56 | 650 | 650 |
| ADDITION | 8,399 | 609 | 7,790 | 7,790 |
| GUTTERS | 750 | 38 | 712 | 712 |
| A/C | 938 | 56 | 882 | 882 |
| GUTTERS - RAVE | 504 | 26 | 478 | 478 |
| ROOF | 1,600 | 103 | 1,497 | 1,497 |
| BACK PORCH DECK/ADD ON | 884 | 50 | 834 | 834 |
| KITCHEN SODA MACHINE DRAIN | 940 | 630 | 310 | 310 |
| OVEN/STOVE | 1,260 | 836 | 424 | 424 |
| MOTOR FOR AIR-X FAN | 1,399 | 81 | 1,318 | 1,318 |
| BAR TABLE & CHAIRS | 2,037 | 998 | 1,039 | 1,039 |
| GUTTERS | 1,268 | 66 | 1,202 | 1,202 |
| FURNITURE | 1,636 | 901 | 735 | 735 |
| GUTTERS | 2,243 | 116 | 2,127 | 2,127 |
| WALKWAY/WHEELCHAIR RAMP | 1,800 | 130 | 1,670 | 1,670 |
| HARMONY WEDDING CHAPPEL SIGN | 1,905 | 991 | 914 | 914 |
| MOORE'S BLDG #5 IMPROVEMENT | 2,748 | 358 | 2,390 | 2,390 |
| MOORE'S #1 BLDG IMPROVEMENT | 922 | 120 | 802 | 802 |
| BUILDING #1 IMPROVEMENT | 820 | 106 | 714 | 714 |
| GUTTERS | 825 | 108 | 717 | 717 |
| TABLES & CHAIRS | 1,965 | 762 | 1,203 | 1,203 |
| SOUND EQUIPMENT | 5,077 | 2,640 | 2,437 | 2,437 |
| BAR EQUIPMENT | 612 | 318 | 294 | 294 |
| SOUND SYSTEM | 435 | 226 | 209 | 209 |
| FREEZER/REFRIGERATOR | 6,706 | 3,487 | 3,219 | 3,219 |
| BUFFET EQUIPMENT | 1,457 | 757 | 700 | 700 |
| COMPUTER DESKTOP | 762 | 396 | 366 | 366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 700 | 0 | 0 | 700 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER & INTERNET | 1,112 | 0 | 0 | 1,112 |
| CONTRACT SERVICES | 2,465 | 0 | 0 | 2,465 |
| ADVERTISING | 18,214 | 0 | 0 | 18,214 |
| EQUIPMENT RENTAL | 304 | 0 | 0 | 304 |
| INSURANCE | 9,504 | 0 | 0 | 9,504 |
| MEALS | 136 | 0 | 0 | 136 |
| POSTAGE/MAILING | 233 | 0 | 0 | 235 |
| SUPPLIES | 1,302 | 0 | 0 | 1,302 |
| EVENTS | 13,119 | 0 | 6,957 | 6,162 |
| FUEL | 252 | 0 | 0 | 252 |
| HISTORICAL MARKER | 1,800 | 0 | 0 | 1,800 |
| REPAIRS & MAINTENANCE | 9,557 | 0 | 0 | 9,557 |
| ENTERTAINMENT | 3,195 | 0 | 541 | 2,654 |
| BANK FEES | 71 | 0 | 0 | 71 |
| TRAVEL | 183 | 0 | 0 | 183 |
| AMORTIZATION | 800 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOG FEST | 6,031 | 6,031 | |
| BIKE WASH | 569 | 569 | |
| STREET DANCE & CRAWFISH BOIL | 2,824 | 2,824 | |
| T-SHIRT SALES | 812 | 812 | |
| RENTAL INCOME | 10,280 | 10,280 |
| Name | Address |
|---|---|
| RESE GREMMELS |
PO BOX 10 BEN WHEELER,TX75754 |
|
|
321 VAN ZANDT COUNTY ROAD BEN WHEELER,TX75754 |
|
|
PO BOX 10 BEN WHEELER,TX75754 |
|
|
PO BOX 10 BEN WHEELER,TX75754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,765 | 0 | 0 | 0 |
| PROPERTY TAXES | 761 | 0 | 0 | 761 |