| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2014-01-01 | 80,655 | 4,757 | SL | 5 | 9,916 | 0 | 8,666 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT | 80,655 | 14,673 | 65,982 | 65,982 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT AT CITY OF RED WING | 50,000 | 50,000 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 36,824 | 0 | 32,183 | 4,641 |
| ADVERTISING | 12,075 | 0 | 10,553 | 1,522 |
| MAINTENANCE AND REPAIRS | 36,850 | 0 | 32,206 | 4,644 |
| EQUIPMENT RENT | 113,963 | 0 | 99,601 | 14,362 |
| UTILITIES | 55,974 | 0 | 48,920 | 7,054 |
| GOLF CARTS | 71,339 | 0 | 62,348 | 8,991 |
| COURSE MAINTENANCE | 97,819 | 0 | 85,491 | 12,328 |
| TELEPHONE | 4,282 | 0 | 3,743 | 539 |
| PROFESSIONAL SERVICES | 6,651 | 0 | 5,813 | 838 |
| LICENSE AND DUES | 5,722 | 0 | 5,001 | 721 |
| CONTRACT SERVICES | 3,631 | 0 | 3,174 | 457 |
| ADMINISTRATIVE AND OTHER | 14,239 | 0 | 12,445 | 1,794 |
| TOURNAMENT EXPENSE | 9,308 | 0 | 8,135 | 1,173 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 265 | 0 | 265 |
| RENTAL INCOME | 21,492 | 0 | 21,492 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GOLF COURSE REVENUES | 780,923 | 77,068 | 703,855 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 30,330 | 0 | 26,508 | 3,822 |
| PROPERTY TAXES | 11,434 | 0 | 9,993 | 1,441 |