| 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 | 1,689 | 36.000000000000 | 667 | 0 | 667 | 2,356 |
| 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 | 75,883 | SL | 39.000000000000 | 14,228 | 0 | 14,228 | |
| FURNITURE & FIXTURES | 2009-09-08 | 16,364 | 12,691 | 200DB | 7.000000000000 | 2,449 | 0 | 2,338 | |
| SOUND SYSTEM | 2009-09-25 | 19,169 | 19,169 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| WALK IN COOLER | 2009-09-08 | 1,400 | 1,400 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| VENTHOOD | 2009-09-08 | 10,980 | 10,980 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PARKING LOT | 2009-09-08 | 36,054 | 13,339 | 150DB | 15.000000000000 | 2,391 | 0 | 2,404 | |
| BUILDING | 2009-08-01 | 66,194 | 9,192 | SL | 39.000000000000 | 1,697 | 0 | 1,697 | |
| FURNITURE & FIXTURES | 2009-08-01 | 2,035 | 1,589 | 200DB | 7.000000000000 | 297 | 0 | 291 | |
| BUILDING | 2009-08-15 | 61,864 | 8,591 | SL | 39.000000000000 | 1,586 | 0 | 1,586 | |
| BUILDING | 2009-05-05 | 7,263 | 1,054 | SL | 39.000000000000 | 186 | 0 | 186 | |
| HISTORICAL MARKER | 2009-02-06 | 1,000 | 402 | 150DB | 15.000000000000 | 63 | 0 | 67 | |
| GRIST MILL & MOTOR | 2011-01-01 | 6,500 | 4,131 | 200DB | 7.000000000000 | 677 | 0 | 929 | |
| SOUND SYSTEM | 2010-03-30 | 7,534 | 6,856 | 200DB | 5.000000000000 | 678 | 0 | 377 | |
| HISTORICAL MARKER | 2010-02-09 | 8,000 | 2,780 | 150DB | 15.000000000000 | 522 | 0 | 533 | |
| HISTORICAL MARKER | 2010-11-17 | 100 | 32 | 150DB | 15.000000000000 | 7 | 0 | 7 | |
| SOUND SYSTEM | 2010-11-15 | 5,920 | 5,249 | 200DB | 5.000000000000 | 671 | 0 | 671 | |
| BUILDING | 2010-07-01 | 29,268 | 3,375 | SL | 39.000000000000 | 750 | 0 | 750 | |
| PARKING LOT | 2010-07-20 | 4,000 | 1,283 | 150DB | 15.000000000000 | 272 | 0 | 267 | |
| SIGN | 2010-05-17 | 974 | 660 | 200DB | 7.000000000000 | 126 | 0 | 139 | |
| SIGN | 2010-01-07 | 4,500 | 3,189 | 200DB | 7.000000000000 | 524 | 0 | 643 | |
| BUILDING | 2011-09-01 | 7,137 | 610 | SL | 39.000000000000 | 183 | 0 | 183 | |
| IMPROVEMENTS | 2011-06-11 | 84,162 | 7,733 | SL | 39.000000000000 | 2,158 | 0 | 2,158 | |
| IMPROVEMENTS | 2011-12-01 | 99,980 | 7,906 | SL | 39.000000000000 | 2,564 | 0 | 2,564 | |
| PARKING LOT | 2011-11-02 | 20,300 | 5,136 | 150DB | 15.000000000000 | 1,516 | 0 | 1,353 | |
| FOLDING CHAIRS | 2012-05-17 | 3,132 | 1,667 | 200DB | 7.000000000000 | 419 | 0 | 447 | |
| COMPUTER (JENNI) | 2012-06-12 | 706 | 482 | 200DB | 5.000000000000 | 90 | 0 | 141 | |
| TABLES & CHAIRS | 2012-09-04 | 887 | 456 | 200DB | 7.000000000000 | 123 | 0 | 127 | |
| MARGARITA MACHINE | 2011-10-19 | 2,064 | 1,495 | 200DB | 5.000000000000 | 379 | 0 | 413 | |
| HALF BATH INSTALLATION | 2011-03-03 | 1,488 | 146 | SL | 39.000000000000 | 38 | 0 | 38 | |
| OLD WOOD INVENTORY FOR RESTORATION | 2011-12-31 | 7,007 | 540 | SL | 39.000000000000 | 180 | 0 | 180 | |
| IMPROVEMENTS | 2011-09-01 | 3,030 | 260 | SL | 39.000000000000 | 78 | 0 | 78 | |
| HISTORICAL MARKER | 2011-02-14 | 1,500 | 441 | 150DB | 15.000000000000 | 106 | 0 | 100 | |
| PICNIC TABLES | 2011-10-13 | 3,586 | 2,083 | 200DB | 7.000000000000 | 429 | 0 | 512 | |
| IMPROVEMENTS | 2011-06-11 | 30,003 | 2,756 | SL | 39.000000000000 | 769 | 0 | 769 | |
| IMPROVEMENTS | 2011-12-31 | 5,153 | 396 | SL | 39.000000000000 | 132 | 0 | 132 | |
| BUILDING (CHAPEL) | 2011-12-01 | 104,663 | 8,276 | SL | 39.000000000000 | 2,684 | 0 | 2,684 | |
| IMPROVEMENTS | 2011-12-01 | 9,139 | 722 | SL | 39.000000000000 | 234 | 0 | 234 | |
| WATER METER FOR CHAPEL | 2011-12-01 | 2,500 | 1,422 | 200DB | 7.000000000000 | 308 | 0 | 357 | |
| IMPROVEMENTS | 2011-04-27 | 729 | 69 | SL | 39.000000000000 | 19 | 0 | 19 | |
| IMPROVEMENTS | 2011-06-11 | 16,078 | 1,476 | SL | 39.000000000000 | 412 | 0 | 412 | |
| IMPROVEMENTS | 2011-12-01 | 706 | 56 | SL | 39.000000000000 | 18 | 0 | 18 | |
| ADDITION | 2012-03-01 | 8,399 | 609 | SL | 39.000000000000 | 215 | 0 | 215 | |
| GUTTERS | 2012-12-21 | 750 | 38 | SL | 39.000000000000 | 19 | 0 | 19 | |
| A/C | 2012-09-04 | 938 | 56 | SL | 39.000000000000 | 24 | 0 | 24 | |
| GUTTERS - RAVE | 2012-12-21 | 504 | 26 | SL | 39.000000000000 | 13 | 0 | 13 | |
| ROOF | 2012-06-29 | 1,600 | 103 | SL | 39.000000000000 | 41 | 0 | 41 | |
| BACK PORCH DECK/ADD ON | 2012-11-09 | 884 | 50 | SL | 39.000000000000 | 23 | 0 | 23 | |
| KITCHEN SODA MACHINE DRAIN | 2012-07-27 | 940 | 630 | 200DB | 5.000000000000 | 124 | 0 | 188 | |
| OVEN/STOVE | 2012-09-04 | 1,260 | 836 | 200DB | 5.000000000000 | 170 | 0 | 252 | |
| MOTOR FOR AIR-X FAN | 2012-10-10 | 1,399 | 81 | SL | 39.000000000000 | 36 | 0 | 36 | |
| BAR TABLE & CHAIRS | 2012-12-18 | 2,037 | 998 | 200DB | 7.000000000000 | 297 | 0 | 291 | |
| GUTTERS | 2012-12-21 | 1,268 | 66 | SL | 39.000000000000 | 33 | 0 | 33 | |
| FURNITURE | 2012-02-21 | 1,636 | 901 | 200DB | 7.000000000000 | 210 | 0 | 234 | |
| GUTTERS | 2012-12-21 | 2,243 | 116 | SL | 39.000000000000 | 58 | 0 | 58 | |
| WALKWAY/WHEELCHAIR RAMP | 2012-02-17 | 1,800 | 130 | SL | 39.000000000000 | 46 | 0 | 46 | |
| HARMONY WEDDING CHAPPEL SIGN | 2012-07-30 | 1,905 | 991 | 200DB | 7.000000000000 | 261 | 0 | 272 | |
| MOORE'S BLDG #5 IMPROVEMENT | 2013-03-21 | 2,748 | 358 | 150DB | 15.000000000000 | 239 | 0 | 183 | |
| MOORE'S #1 BLDG IMPROVEMENT | 2013-04-19 | 922 | 120 | 150DB | 15.000000000000 | 80 | 0 | 61 | |
| BUILDING #1 IMPROVEMENT | 2013-09-16 | 820 | 106 | 150DB | 15.000000000000 | 71 | 0 | 55 | |
| GUTTERS | 2013-04-05 | 825 | 108 | 150DB | 15.000000000000 | 72 | 0 | 55 | |
| TABLES & CHAIRS | 2013-05-16 | 1,965 | 762 | 200DB | 7.000000000000 | 344 | 0 | 281 | |
| SOUND EQUIPMENT | 2013-05-16 | 5,077 | 2,640 | 200DB | 5.000000000000 | 975 | 0 | 1,015 | |
| BAR EQUIPMENT | 2013-06-18 | 612 | 318 | 200DB | 5.000000000000 | 118 | 0 | 122 | |
| SOUND SYSTEM | 2013-08-19 | 435 | 226 | 200DB | 5.000000000000 | 84 | 0 | 87 | |
| FREEZER/REFRIGERATOR | 2013-09-27 | 6,706 | 3,487 | 200DB | 5.000000000000 | 1,288 | 0 | 1,341 | |
| BUFFET EQUIPMENT | 2013-10-18 | 1,457 | 757 | 200DB | 5.000000000000 | 280 | 0 | 291 | |
| COMPUTER DESKTOP | 2013-02-22 | 762 | 396 | 200DB | 5.000000000000 | 146 | 0 | 152 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (PARK) | 76,670 | 0 | 76,670 | 89,460 |
| 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 | 3,237 |
| 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 | 2,356 | 44 | 44 |
| BUILDING | 554,876 | 90,111 | 464,765 | 464,765 |
| FURNITURE & FIXTURES | 16,364 | 15,140 | 1,224 | 1,224 |
| 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 | 15,730 | 20,324 | 37,610 |
| BUILDING | 66,194 | 10,889 | 55,305 | 55,305 |
| FURNITURE & FIXTURES | 2,035 | 1,886 | 149 | 149 |
| BUILDING | 61,864 | 10,177 | 51,687 | 51,687 |
| BUILDING | 7,263 | 1,240 | 6,023 | 6,023 |
| HISTORICAL MARKER | 1,000 | 465 | 535 | 535 |
| GRIST MILL & MOTOR | 6,500 | 4,808 | 1,692 | 1,692 |
| SOUND SYSTEM | 7,534 | 7,534 | 0 | 0 |
| HISTORICAL MARKER | 8,000 | 3,302 | 4,698 | 4,698 |
| HISTORICAL MARKER | 100 | 39 | 61 | 61 |
| SOUND SYSTEM | 5,920 | 5,920 | 0 | 0 |
| BUILDING | 29,268 | 4,125 | 25,143 | 25,143 |
| PARKING LOT | 4,000 | 1,555 | 2,445 | 2,445 |
| SIGN | 974 | 786 | 188 | 188 |
| SIGN | 4,500 | 3,713 | 787 | 787 |
| BUILDING | 7,137 | 793 | 6,344 | 6,344 |
| IMPROVEMENTS | 84,162 | 9,891 | 74,271 | 74,271 |
| IMPROVEMENTS | 99,980 | 10,470 | 89,510 | 106,200 |
| PARKING LOT | 20,300 | 6,652 | 13,648 | 13,648 |
| FOLDING CHAIRS | 3,132 | 2,086 | 1,046 | 1,046 |
| COMPUTER (JENNI) | 706 | 572 | 134 | 134 |
| TABLES & CHAIRS | 887 | 579 | 308 | 308 |
| MARGARITA MACHINE | 2,064 | 1,874 | 190 | 190 |
| HALF BATH INSTALLATION | 1,488 | 184 | 1,304 | 1,304 |
| OLD WOOD INVENTORY FOR RESTORATION | 7,007 | 720 | 6,287 | 6,287 |
| IMPROVEMENTS | 3,030 | 338 | 2,692 | 2,692 |
| HISTORICAL MARKER | 1,500 | 547 | 953 | 953 |
| PICNIC TABLES | 3,586 | 2,512 | 1,074 | 1,074 |
| IMPROVEMENTS | 30,003 | 3,525 | 26,478 | 34,930 |
| IMPROVEMENTS | 5,153 | 528 | 4,625 | 4,625 |
| BUILDING (CHAPEL) | 104,663 | 10,960 | 93,703 | 116,710 |
| IMPROVEMENTS | 9,139 | 956 | 8,183 | 8,183 |
| WATER METER FOR CHAPEL | 2,500 | 1,730 | 770 | 770 |
| IMPROVEMENTS | 729 | 88 | 641 | 641 |
| IMPROVEMENTS | 16,078 | 1,888 | 14,190 | 14,190 |
| IMPROVEMENTS | 706 | 74 | 632 | 632 |
| ADDITION | 8,399 | 824 | 7,575 | 7,575 |
| GUTTERS | 750 | 57 | 693 | 693 |
| A/C | 938 | 80 | 858 | 858 |
| GUTTERS - RAVE | 504 | 39 | 465 | 465 |
| ROOF | 1,600 | 144 | 1,456 | 1,456 |
| BACK PORCH DECK/ADD ON | 884 | 73 | 811 | 811 |
| KITCHEN SODA MACHINE DRAIN | 940 | 754 | 186 | 186 |
| OVEN/STOVE | 1,260 | 1,006 | 254 | 254 |
| MOTOR FOR AIR-X FAN | 1,399 | 117 | 1,282 | 1,282 |
| BAR TABLE & CHAIRS | 2,037 | 1,295 | 742 | 742 |
| GUTTERS | 1,268 | 99 | 1,169 | 1,169 |
| FURNITURE | 1,636 | 1,111 | 525 | 525 |
| GUTTERS | 2,243 | 174 | 2,069 | 2,069 |
| WALKWAY/WHEELCHAIR RAMP | 1,800 | 176 | 1,624 | 1,624 |
| HARMONY WEDDING CHAPPEL SIGN | 1,905 | 1,252 | 653 | 653 |
| MOORE'S BLDG #5 IMPROVEMENT | 2,748 | 597 | 2,151 | 2,151 |
| MOORE'S #1 BLDG IMPROVEMENT | 922 | 200 | 722 | 722 |
| BUILDING #1 IMPROVEMENT | 820 | 177 | 643 | 643 |
| GUTTERS | 825 | 180 | 645 | 645 |
| TABLES & CHAIRS | 1,965 | 1,106 | 859 | 859 |
| SOUND EQUIPMENT | 5,077 | 3,615 | 1,462 | 1,462 |
| BAR EQUIPMENT | 612 | 436 | 176 | 176 |
| SOUND SYSTEM | 435 | 310 | 125 | 125 |
| FREEZER/REFRIGERATOR | 6,706 | 4,775 | 1,931 | 1,931 |
| BUFFET EQUIPMENT | 1,457 | 1,037 | 420 | 420 |
| COMPUTER DESKTOP | 762 | 542 | 220 | 220 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE MEALS | 94 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER & INTERNET | 429 | 0 | 0 | 429 |
| ADVERTISING | 9,729 | 0 | 0 | 9,729 |
| EQUIPMENT RENTAL | 948 | 0 | 0 | 948 |
| INSURANCE | 10,048 | 0 | 0 | 10,048 |
| MEALS | 94 | 0 | 0 | 94 |
| POSTAGE/MAILING | 182 | 0 | 0 | 182 |
| SUPPLIES | 1,516 | 0 | 0 | 1,516 |
| EVENTS | 4,965 | 0 | 13,989 | -9,024 |
| FUEL | 442 | 0 | 0 | 442 |
| REPAIRS & MAINTENANCE | 18,538 | 0 | 0 | 18,538 |
| ENTERTAINMENT | 570 | 0 | 0 | 570 |
| BANK FEES | 205 | 0 | 0 | 205 |
| MISCELLANEOUS | 42 | 0 | 0 | 42 |
| INTEREST EXPENSE | 32 | 0 | 0 | 32 |
| AMORTIZATION | 667 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STREET DANCE & CRAWFISH BOIL | 4,300 | 4,300 | |
| T-SHIRT SALES | 30 | 30 | |
| RENTAL INCOME | 28,421 | 28,421 |
| Name | Address |
|---|---|
| DON GILCHRIST |
321 VZ CR 4500 BEN WHEELER,TX75754 |
|
DOOR CONTROL SERVICES |
321 VAN ZANDT COUNTY ROAD BEN WHEELER,TX75754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,734 | 0 | 0 | 0 |
| PROPERTY TAXES | 754 | 0 | 0 | 754 |