| 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 | 6,328 | SL | 27.5000 | 1,582 | |||
| OFFICE REMODEL | 2013-12-31 | 10,500 | 1,076 | SL | 39.0000 | 269 | |||
| POD #1 REMODEL | 2013-12-31 | 5,000 | 728 | SL | 27.5000 | 182 | |||
| ELECTRICAL | 2013-12-31 | 15,000 | 2,180 | SL | 27.5000 | 545 | |||
| 11 6' tables | 2014-12-01 | 530 | 234 | SL | 7.0000 | 76 | |||
| WOOD SPLITTER | 2014-12-31 | 170 | 72 | SL | 7.0000 | 24 | |||
| IMPROVEMENTS | 2014-09-18 | 15,277 | 1,807 | SL | 27.5000 | 556 | |||
| IMPROVEMENTS | 2014-12-31 | 3,734 | 408 | SL | 27.5000 | 136 | |||
| NEW ROOF, 4 CABINS | 2014-07-01 | 6,000 | 763 | SL | 27.5000 | 218 | |||
| NEW ROOF POD 1 SHELTER | 2014-07-01 | 2,500 | 318 | SL | 27.5000 | 91 | |||
| CABINS, DOORS & LIGHTING | 2014-07-01 | 44,000 | 5,600 | SL | 27.5000 | 1,600 | |||
| POD #01 IMPROVEMENTS | 2014-07-01 | 4,500 | 574 | SL | 27.5000 | 164 | |||
| GRADING & LANDSCAPING | 2015-07-01 | 7,630 | 693 | SL | 27.5000 | 277 | |||
| ACCESS ROAD & PARKING LOT | 2015-07-01 | 10,870 | 988 | SL | 27.5000 | 395 | |||
| BATHROOM UPGRADES | 2015-07-01 | 12,415 | 1,128 | SL | 27.5000 | 451 | |||
| DISC GOLF COURSE | 2015-07-01 | 2,990 | 272 | SL | 27.5000 | 109 | |||
| WATERLINE & HYDRANTS | 2015-07-01 | 3,660 | 333 | SL | 27.5000 | 133 | |||
| POD #02 SHELTER UPGRADE | 2015-07-01 | 9,735 | 885 | SL | 27.5000 | 354 | |||
| PRESENTATION DECK | 2015-07-01 | 3,765 | 342 | SL | 27.5000 | 137 | |||
| TRACTOR | 2018-05-14 | 4,738 | SL | 7.0000 | 451 | ||||
| OUTDOOR RAILING | 2018-04-04 | 400 | SL | 27.5000 | 11 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 530 | 310 | 220 | |
| Machinery and Equipment | 4,908 | 547 | 4,361 | |
| Buildings | 51,465 | 27,880 | 23,585 | 174,424 |
| Improvements | 150,011 | 3,753 | 146,258 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,874 | 1,874 | ||
| CONSUMABLES-FACILITES | 404 | 404 | 404 | |
| EDUCATION AND TRAINING | 249 | 249 | ||
| EVENT EXPENSE | 8,227 | 8,227 | 8,227 | |
| FACILITIES MAINTENANCE | 1,015 | 1,015 | 1,015 | |
| INSURANCE | 4,462 | 4,462 | 4,462 | |
| MISC EXPENSE | 324 | 324 | 324 | |
| OFFICE | 648 | 648 | ||
| PROGRAM COSTS | 9,099 | 9,099 | 9,099 | |
| UTILITIES | 5,998 | 5,998 | 5,998 | |
| WEBSITE AND DATABASE MAINTENCE | 4,194 | 2,810 | 1,384 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 42,689 | 42,689 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 19,280 | 0 | 0 | 19,280 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,075 | 2,075 |