| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CARETAKER'S RESIDENCE | 2013-12-31 | 43,500 | 1,582 | SL | 27.5000 | 1,582 | |||
| OFFICE REMODEL | 2013-12-31 | 10,500 | 269 | SL | 39.0000 | 269 | |||
| POD #1 REMODEL | 2013-12-31 | 5,000 | 182 | SL | 27.5000 | 182 | |||
| ELECTRICAL | 2013-12-31 | 15,000 | 545 | SL | 27.5000 | 545 | |||
| 2006 DODGE SPRINTER VAN | 2013-12-31 | 14,500 | 2,900 | SL | 5.0000 | 2,900 | |||
| 11 6' tables | 2014-12-01 | 530 | 6 | SL | 7.0000 | 76 | |||
| WOOD SPLITTER | 2014-12-31 | 170 | SL | 7.0000 | 24 | ||||
| IMPROVEMENTS | 2014-09-18 | 15,277 | 139 | SL | 27.5000 | 556 | |||
| IMPROVEMENTS | 2014-12-31 | 3,734 | SL | 27.5000 | 136 | ||||
| NEW ROOF, 4 CABINS | 2014-07-01 | 6,000 | 109 | SL | 27.5000 | 218 | |||
| NEW ROOF POD 1 SHELTER | 2014-07-01 | 2,500 | 45 | SL | 27.5000 | 91 | |||
| CABINS, DOORS & LIGHTING | 2014-07-01 | 44,000 | 800 | SL | 27.5000 | 1,600 | |||
| POD #01 IMPROVEMENTS | 2014-07-01 | 4,500 | 82 | SL | 27.5000 | 164 | |||
| GRADING & LANDSCAPING | 2015-07-01 | 7,630 | SL | 27.5000 | 139 | ||||
| ACCESS ROAD & PARKING LOT | 2015-07-01 | 10,870 | SL | 27.5000 | 198 | ||||
| BATHROOM UPGRADES | 2015-07-01 | 12,415 | SL | 27.5000 | 226 | ||||
| DISC GOLF COURSE | 2015-07-01 | 2,990 | SL | 27.5000 | 54 | ||||
| WATERLINE & HYDRANTS | 2015-07-01 | 3,660 | SL | 27.5000 | 67 | ||||
| POD #02 SHELTER UPGRADE | 2015-07-01 | 9,735 | SL | 27.5000 | 177 | ||||
| PRESENTATION DECK | 2015-07-01 | 3,765 | SL | 27.5000 | 68 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 530 | 82 | 448 | |
| Machinery and Equipment | 14,670 | 5,824 | 8,846 | |
| Buildings | 51,065 | 6,272 | 44,793 | 200,345 |
| Improvements | 150,011 | 3,753 | 146,258 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 791 | 791 | ||
| AUTOMOBILE EXPENSE | 239 | 239 | ||
| DUES AND SUBSCRIPTIONS | 335 | 335 | ||
| EQUIPMENT RENTAL | 130 | 130 | ||
| EVENT EXPENSE | 2,968 | 2,968 | ||
| FACILITIES MAINTENANCE | 14,881 | 14,881 | ||
| INSURANCE | 2,622 | 2,622 | ||
| OFFICE | 1,801 | 1,801 | ||
| POSTAGE AND DELIVERY | 81 | 81 | ||
| REPAIRS AND MAINTENANCE | 1,216 | 1,216 | ||
| UTILITIES | 3,496 | 3,496 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 6,686 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,934 | 0 | 0 | 5,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 866 | 866 |