| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,935 | 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 | 3,768 | 150DB | 15.000000000000 | 693 | 0 | 713 | |
| PARKING LOT & ROADWAYS | 2009-10-16 | 10,837 | 3,817 | 150DB | 15.000000000000 | 702 | 0 | 722 | |
| VARIOUS TREES | 2009-10-16 | 35,530 | 12,513 | 150DB | 15.000000000000 | 2,302 | 0 | 2,369 | |
| RETAINING WALL & PATIO | 2009-10-16 | 23,442 | 8,256 | 150DB | 15.000000000000 | 1,519 | 0 | 1,563 | |
| PATIO FOR WAITING | 2009-10-16 | 21,987 | 7,744 | 150DB | 15.000000000000 | 1,424 | 0 | 1,466 | |
| 2" WATER LINE FOR DIESEL PUMP | 2009-10-16 | 546 | 358 | 150DB | 7.000000000000 | 75 | 0 | 78 | |
| PARTS FOR WATER LINE | 2009-10-16 | 88 | 58 | 150DB | 7.000000000000 | 12 | 0 | 13 | |
| BRIDGE | 2009-10-16 | 10,129 | 3,567 | 150DB | 15.000000000000 | 656 | 0 | 675 | |
| LANDSCAPING | 2009-10-16 | 6,517 | 2,294 | 150DB | 15.000000000000 | 422 | 0 | 434 | |
| TIME TO DREDGE POND | 2009-10-16 | 81,005 | 28,529 | 150DB | 15.000000000000 | 5,248 | 0 | 5,400 | |
| SEPTIC SYSTEM REPAIR | 2009-10-16 | 1,914 | 674 | 150DB | 15.000000000000 | 124 | 0 | 128 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 2009-10-16 | 12,085 | 4,256 | 150DB | 15.000000000000 | 783 | 0 | 806 | |
| CONCRETE DRIVEWAY | 2009-10-16 | 4,504 | 1,585 | 150DB | 15.000000000000 | 292 | 0 | 300 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 2009-10-16 | 8,480 | 2,987 | 150DB | 15.000000000000 | 549 | 0 | 565 | |
| LANDSCAPE POND | 2009-10-16 | 242,280 | 85,331 | 150DB | 15.000000000000 | 15,695 | 0 | 16,152 | |
| TREES & SOD AROUND THE POND | 2009-10-16 | 16,616 | 5,852 | 150DB | 15.000000000000 | 1,076 | 0 | 1,108 | |
| PIER | 2009-10-16 | 5,280 | 1,859 | 150DB | 15.000000000000 | 342 | 0 | 352 | |
| METAL PLATES FOR BRIDGE | 2009-10-16 | 640 | 225 | 150DB | 15.000000000000 | 42 | 0 | 43 | |
| 2000 FORD F350 BUS | 2010-04-29 | 3,250 | 2,688 | 200DB | 5.000000000000 | 375 | 0 | 562 | |
| PAVED PARKING LOT | 2010-06-30 | 60,100 | 18,482 | 150DB | 15.000000000000 | 4,162 | 0 | 4,007 | |
| MOTORIZED ENTRY GATE | 2010-08-25 | 5,308 | 1,632 | 150DB | 15.000000000000 | 368 | 0 | 354 | |
| FISH HOUSE | 2009-10-16 | 63,299 | 6,831 | SL | 39.000000000000 | 1,623 | 0 | 1,623 | |
| TREES | 2011-05-31 | 9,866 | 2,274 | 150DB | 15.000000000000 | 759 | 0 | 658 | |
| 200 AMP ELECTRICAL SERVICE | 2012-11-30 | 9,205 | 2,167 | 150DB | 7.000000000000 | 1,508 | 0 | 1,315 | |
| ELECTRICAL SERVICE EXTENSION | 2012-11-30 | 11,985 | 2,820 | 150DB | 7.000000000000 | 1,964 | 0 | 1,712 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NATIVE PRAIRIE RESTORATION SEED | 10,700 | 4,461 | 6,239 | |
| PARKING LOT & ROADWAYS | 10,837 | 4,519 | 6,318 | |
| VARIOUS TREES | 35,530 | 14,815 | 20,715 | |
| RETAINING WALL & PATIO | 23,442 | 9,775 | 13,667 | |
| PATIO FOR WAITING | 21,987 | 9,168 | 12,819 | |
| 2" WATER LINE FOR DIESEL PUMP | 546 | 433 | 113 | |
| PARTS FOR WATER LINE | 88 | 70 | 18 | |
| BRIDGE | 10,129 | 4,223 | 5,906 | |
| LANDSCAPING | 6,517 | 2,716 | 3,801 | |
| TIME TO DREDGE POND | 81,005 | 33,777 | 47,228 | |
| SEPTIC SYSTEM REPAIR | 1,914 | 798 | 1,116 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 12,085 | 5,039 | 7,046 | |
| CONCRETE DRIVEWAY | 4,504 | 1,877 | 2,627 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 8,480 | 3,536 | 4,944 | |
| LANDSCAPE POND | 242,280 | 101,026 | 141,254 | |
| TREES & SOD AROUND THE POND | 16,616 | 6,928 | 9,688 | |
| PIER | 5,280 | 2,201 | 3,079 | |
| METAL PLATES FOR BRIDGE | 640 | 267 | 373 | |
| 2000 FORD F350 BUS | 3,250 | 3,063 | 187 | |
| PAVED PARKING LOT | 60,100 | 22,644 | 37,456 | |
| MOTORIZED ENTRY GATE | 5,308 | 2,000 | 3,308 | |
| FISH HOUSE | 63,299 | 8,454 | 54,845 | |
| TREES | 9,866 | 3,033 | 6,833 | |
| 200 AMP ELECTRICAL SERVICE | 9,205 | 3,675 | 5,530 | |
| ELECTRICAL SERVICE EXTENSION | 11,985 | 4,784 | 7,201 |
| 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 | 2,550 | 2,550 | 2,550 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS | 2,499 | 0 | 0 | 2,499 |
| TAXES | 1 | 0 | 0 | 0 |
| AUTO EXPENSE | 615 | 0 | 0 | 0 |
| UTILITIES | 1,087 | 0 | 0 | 0 |
| CONTRACT LABOR | 9,919 | 0 | 0 | 0 |
| INSURANCE EXPENSE | 1,876 | 0 | 0 | 1,876 |
| ADVERTISING | 258 | 0 | 0 | 0 |
| BANK FEES | 202 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSITS | 850 | 650 |