| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,670 | 832 | 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 | 4,461 | 150DB | 15.000000000000 | 631 | 0 | 631 | |
| PARKING LOT & ROADWAYS | 2009-10-16 | 10,837 | 4,519 | 150DB | 15.000000000000 | 639 | 0 | 639 | |
| VARIOUS TREES | 2009-10-16 | 35,530 | 14,815 | 150DB | 15.000000000000 | 2,096 | 0 | 2,096 | |
| RETAINING WALL & PATIO | 2009-10-16 | 23,442 | 9,775 | 150DB | 15.000000000000 | 1,383 | 1,383 | 1,383 | |
| PATIO FOR WAITING | 2009-10-16 | 21,987 | 9,168 | 150DB | 15.000000000000 | 1,297 | 0 | 1,297 | |
| 2" WATER LINE FOR DIESEL PUMP | 2009-10-16 | 546 | 433 | 150DB | 7.000000000000 | 67 | 0 | 67 | |
| PARTS FOR WATER LINE | 2009-10-16 | 88 | 70 | 150DB | 7.000000000000 | 11 | 0 | 11 | |
| BRIDGE | 2009-10-16 | 10,129 | 4,223 | 150DB | 15.000000000000 | 598 | 0 | 598 | |
| LANDSCAPING | 2009-10-16 | 6,517 | 2,716 | 150DB | 15.000000000000 | 385 | 0 | 385 | |
| TIME TO DREDGE POND | 2009-10-16 | 81,005 | 33,777 | 150DB | 15.000000000000 | 4,779 | 0 | 4,779 | |
| SEPTIC SYSTEM REPAIR | 2009-10-16 | 1,914 | 798 | 150DB | 15.000000000000 | 113 | 0 | 113 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 2009-10-16 | 12,085 | 5,039 | 150DB | 15.000000000000 | 713 | 0 | 713 | |
| CONCRETE DRIVEWAY | 2009-10-16 | 4,504 | 1,877 | 150DB | 15.000000000000 | 266 | 0 | 266 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 2009-10-16 | 8,480 | 3,536 | 150DB | 15.000000000000 | 500 | 0 | 500 | |
| LANDSCAPE POND | 2009-10-16 | 242,280 | 101,027 | 150DB | 15.000000000000 | 14,295 | 0 | 14,295 | |
| TREES & SOD AROUND THE POND | 2009-10-16 | 16,616 | 6,928 | 150DB | 15.000000000000 | 980 | 0 | 980 | |
| PIER | 2009-10-16 | 5,280 | 2,201 | 150DB | 15.000000000000 | 312 | 0 | 312 | |
| METAL PLATES FOR BRIDGE | 2009-10-16 | 640 | 267 | 150DB | 15.000000000000 | 38 | 0 | 38 | |
| 2000 FORD F350 BUS | 2010-04-29 | 3,250 | 3,063 | 200DB | 5.000000000000 | 187 | 0 | 187 | |
| PAVED PARKING LOT | 2010-06-30 | 60,100 | 22,644 | 150DB | 15.000000000000 | 3,744 | 0 | 3,744 | |
| MOTORIZED ENTRY GATE | 2010-08-25 | 5,308 | 2,000 | 150DB | 15.000000000000 | 331 | 0 | 331 | |
| FISH HOUSE | 2009-10-16 | 63,299 | 8,454 | SL | 39.000000000000 | 1,624 | 1,624 | 1,624 | |
| TREES | 2011-05-31 | 9,866 | 3,033 | 150DB | 15.000000000000 | 684 | 0 | 684 | |
| 200 AMP ELECTRICAL SERVICE | 2012-11-30 | 9,205 | 3,675 | 150DB | 7.000000000000 | 1,185 | 0 | 1,185 | |
| ELECTRICAL SERVICE EXTENSION | 2012-11-30 | 11,985 | 4,784 | 150DB | 7.000000000000 | 1,542 | 0 | 1,542 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NATIVE PRAIRIE RESTORATION SEED | 10,700 | 5,092 | 5,608 | |
| PARKING LOT & ROADWAYS | 10,837 | 5,158 | 5,679 | |
| VARIOUS TREES | 35,530 | 16,911 | 18,619 | |
| RETAINING WALL & PATIO | 23,442 | 11,158 | 12,284 | |
| PATIO FOR WAITING | 21,987 | 10,465 | 11,522 | |
| 2" WATER LINE FOR DIESEL PUMP | 546 | 500 | 46 | |
| PARTS FOR WATER LINE | 88 | 81 | 7 | |
| BRIDGE | 10,129 | 4,821 | 5,308 | |
| LANDSCAPING | 6,517 | 3,101 | 3,416 | |
| TIME TO DREDGE POND | 81,005 | 38,556 | 42,449 | |
| SEPTIC SYSTEM REPAIR | 1,914 | 911 | 1,003 | |
| GRAVEL FOR PARKING LOT/DRIVEWAY | 12,085 | 5,752 | 6,333 | |
| CONCRETE DRIVEWAY | 4,504 | 2,143 | 2,361 | |
| WELL,PUMP,MOTOR,CONTROLLER,&HYDRANT | 8,480 | 4,036 | 4,444 | |
| LANDSCAPE POND | 242,280 | 115,322 | 126,958 | |
| TREES & SOD AROUND THE POND | 16,616 | 7,908 | 8,708 | |
| PIER | 5,280 | 2,513 | 2,767 | |
| METAL PLATES FOR BRIDGE | 640 | 305 | 335 | |
| 2000 FORD F350 BUS | 3,250 | 3,250 | 0 | |
| PAVED PARKING LOT | 60,100 | 26,388 | 33,712 | |
| MOTORIZED ENTRY GATE | 5,308 | 2,331 | 2,977 | |
| FISH HOUSE | 63,299 | 10,078 | 53,221 | |
| TREES | 9,866 | 3,717 | 6,149 | |
| 200 AMP ELECTRICAL SERVICE | 9,205 | 4,860 | 4,345 | |
| ELECTRICAL SERVICE EXTENSION | 11,985 | 6,326 | 5,659 |
| 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 | 5,270 | 657 | 0 | 4,613 |
| TAXES | 1 | 0 | 0 | 0 |
| AUTO EXPENSE | 2,364 | 0 | 0 | 0 |
| UTILITIES | 450 | 0 | 0 | 0 |
| CONTRACT LABOR | 7,255 | 905 | 0 | 0 |
| INSURANCE EXPENSE | 2,493 | 311 | 0 | 2,182 |
| ADVERTISING | 83 | 0 | 0 | 0 |
| BANK FEES | 262 | 0 | 0 | 0 |
| PLANTS | 1,123 | 0 | 0 | 0 |
| LEGAL FEES | 563 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSITS | 650 | 0 |