| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ORIGINAL LAND IMPROVEMENT | 2009-01-01 | 107,824 | 48,519 | SL | 20.000000000000 | 5,391 | 0 | 5,391 | |
| FURNITURE | 2009-01-01 | 10,684 | 10,684 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2009-01-01 | 173,415 | 173,415 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DEVELOPMENT COST | 2009-01-01 | 68,959 | 15,516 | SL | 40.000000000000 | 1,724 | 0 | 1,724 | |
| SIGN | 2009-01-01 | 2,388 | 2,151 | SL | 10.000000000000 | 237 | 0 | 237 | |
| LAND | 2009-01-01 | 1,071,199 | L | 0 | 0 | 0 | |||
| CHEVY VAN | 2010-07-26 | 24,000 | 24,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BULLDOZER | 2010-10-07 | 19,831 | 19,831 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR - MESS HALL | 2010-12-07 | 1,101 | 1,101 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CENTER MATTRESSES | 2010-07-19 | 3,793 | 3,793 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2 TV'S - COTTAGE 2 | 2010-08-20 | 2,250 | 2,250 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RETREAT CENTER MATTRESSES | 2010-09-20 | 276 | 276 | SL | 5.000000000000 | 0 | 0 | 0 | |
| UPRIGHT FREEZER | 2010-10-06 | 700 | 700 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE-COTTAGE 2 | 2010-07-13 | 7,499 | 7,499 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TELEVISIONS - RETREAT CTR | 2010-08-02 | 3,502 | 3,502 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AREA RUG | 2010-08-16 | 810 | 810 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOUMAK 10X14 RUG | 2010-08-30 | 2,705 | 2,705 | SL | 5.000000000000 | 0 | 0 | 0 | |
| POLARIS GENERATOR | 2010-04-09 | 454 | 454 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BASKETBALL COURT | 2010-03-18 | 7,810 | 4,038 | SL | 15.000000000000 | 521 | 0 | 521 | |
| COMPUTER | 2010-12-31 | 714 | 714 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BRIDGE | 2010-05-31 | 2,158 | 1,092 | SL | 15.000000000000 | 144 | 0 | 144 | |
| CATTLE CHUTE | 2010-07-15 | 5,293 | 2,647 | SL | 15.000000000000 | 353 | 0 | 353 | |
| GATE - ENTRANCE | 2010-10-31 | 4,099 | 1,957 | SL | 15.000000000000 | 273 | 0 | 273 | |
| EQUESTRIAN CENTER | 2009-01-01 | 141,229 | 31,700 | SL | 40.000000000000 | 3,531 | 0 | 3,531 | |
| DIRECTOR'S HOUSE | 2009-01-01 | 229,222 | 51,558 | SL | 40.000000000000 | 5,731 | 0 | 5,731 | |
| FAMILY HOME #1 | 2009-01-01 | 151,735 | 33,828 | SL | 40.000000000000 | 3,793 | 0 | 3,793 | |
| MECHANICAL BLDG | 2009-01-01 | 52,428 | 11,766 | SL | 40.000000000000 | 1,311 | 0 | 1,311 | |
| MESS HALL/OFFICE | 2009-01-01 | 197,129 | 44,233 | SL | 40.000000000000 | 4,928 | 0 | 4,928 | |
| FAMILY HOME #2 | 2010-07-01 | 229,559 | 43,042 | SL | 40.000000000000 | 5,739 | 0 | 5,739 | |
| RETREAT CENTER | 2010-10-01 | 293,755 | 53,244 | SL | 40.000000000000 | 7,344 | 0 | 7,344 | |
| RETREAT CTR FURNITURE | 2010-08-02 | 1,302 | 1,302 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-08-06 | 10,541 | 10,541 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-09-07 | 6,054 | 6,054 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-09-07 | 235 | 235 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-09-14 | 917 | 917 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-10-04 | 355 | 355 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-10-05 | 3,828 | 3,828 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-10-05 | 1,240 | 1,240 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-11-08 | 3,544 | 3,544 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RETREAT CTR FURNITURE | 2010-12-08 | 3,971 | 3,971 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COTTAGE 2 FURNITURE | 2010-08-06 | 1,481 | 1,481 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COTTAGE 2 FURNITURE | 2010-09-07 | 503 | 503 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SITE IMPROVEMENTS | 2010-07-01 | 49,648 | 18,615 | SL | 20.000000000000 | 2,482 | 0 | 2,482 | |
| LIVESTOCK | 2010-02-23 | 13,600 | 13,600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FIRE EXTINGUISHER | 2010-09-09 | 462 | 462 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2007 POLARIS 700XP | 2010-02-01 | 4,700 | 4,700 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 4 STATION COMMERCIAL GYM | 2010-07-01 | 4,899 | 4,899 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DUMBBELL WEIGHT SET | 2010-07-01 | 999 | 999 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RECUMBENT STATIONARY BIKE | 2010-07-01 | 775 | 775 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2007 KAWASAKI 400W GENERA | 2010-07-01 | 1,800 | 1,800 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROAD COSTS | 2010-01-27 | 1,206 | 634 | SL | 15.000000000000 | 80 | 0 | 80 | |
| ROAD-RETREAT CTR DRIVEWAY | 2010-02-19 | 755 | 392 | SL | 15.000000000000 | 50 | 0 | 50 | |
| ROAD-CATTLE RUN | 2010-06-02 | 1,065 | 538 | SL | 15.000000000000 | 71 | 0 | 71 | |
| PHASE 3 ROADS | 2010-11-16 | 1,722 | 815 | SL | 15.000000000000 | 115 | 0 | 115 | |
| PHASE 3 ROADS | 2010-12-22 | 2,954 | 1,379 | SL | 15.000000000000 | 197 | 0 | 197 | |
| ROADS | 2010-04-15 | 1,019 | 527 | SL | 15.000000000000 | 68 | 0 | 68 | |
| ROADS | 2010-06-15 | 838 | 425 | SL | 15.000000000000 | 56 | 0 | 56 | |
| ROADS | 2010-07-12 | 2,844 | 1,425 | SL | 15.000000000000 | 190 | 0 | 190 | |
| ROADS | 2010-08-26 | 921 | 447 | SL | 15.000000000000 | 61 | 0 | 61 | |
| CHAINSAWS & WELDER | 2010-02-02 | 1,685 | 1,685 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FENCING | 2010-07-01 | 52,506 | 52,506 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COTTAGE #3 | 2011-07-01 | 192,225 | 31,239 | SL | 40.000000000000 | 4,806 | 0 | 4,806 | |
| COTTAGE #3 - SECURITY SYS | 2011-07-01 | 350 | 325 | SL | 7.000000000000 | 25 | 0 | 25 | |
| COTTAGE #3 - APPLIANCES | 2011-07-01 | 1,721 | 1,721 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COTTAGE #3 - FURNTITURE | 2011-07-01 | 11,900 | 11,050 | SL | 7.000000000000 | 850 | 0 | 850 | |
| COTTAGE #4 | 2011-10-01 | 185,913 | 29,050 | SL | 40.000000000000 | 4,648 | 0 | 4,648 | |
| COTTAGE #4 - SECURITY SYS | 2011-10-01 | 1,090 | 975 | SL | 7.000000000000 | 115 | 0 | 115 | |
| COTTAGE #4 - APPLIANCES | 2011-10-01 | 2,329 | 2,329 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COTTAGE #4 - FURNITURE | 2011-10-01 | 11,900 | 10,625 | SL | 7.000000000000 | 1,275 | 0 | 1,275 | |
| CABINETS - #1 & #2 | 2011-06-22 | 16,530 | 15,347 | SL | 7.000000000000 | 1,183 | 0 | 1,183 | |
| FIRE EXTINGUISHERS | 2011-06-28 | 178 | 178 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FIRE EXTINGUISHERS | 2011-10-25 | 179 | 179 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CAMERA SYSTEM | 2011-01-24 | 683 | 683 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS | 2011-09-26 | 31,391 | L | 0 | 0 | 0 | |||
| FURNITURE - RETREAT CENT | 2011-02-07 | 1,067 | 1,052 | SL | 7.000000000000 | 15 | 0 | 15 | |
| FURNITURE - RETREAT CENT | 2011-04-07 | 1,196 | 1,154 | SL | 7.000000000000 | 42 | 0 | 42 | |
| FURNITURE - PATIO | 2011-05-10 | 1,817 | 1,733 | SL | 7.000000000000 | 84 | 0 | 84 | |
| EQUIPMENT | 2011-05-17 | 926 | 926 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - BACK HO | 2011-05-18 | 925 | 925 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SITE IMPROVEMENTS-2011 | 2011-07-01 | 65,282 | 21,216 | SL | 20.000000000000 | 3,264 | 0 | 3,264 | |
| POLARIS ATV | 2011-10-26 | 12,138 | 12,138 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HAY BARN | 2011-01-01 | 5,882 | 1,057 | SL | 39.000000000000 | 151 | 0 | 151 | |
| MESS HALL REFRIGERATOR | 2011-01-06 | 606 | 606 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE-RETREAT CENTER | 2011-01-10 | 545 | 545 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM-RETREAT C | 2011-01-10 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROAD IMPROVEMENTS | 2011-12-31 | 10,206 | 4,080 | SL | 15.000000000000 | 680 | 0 | 680 | |
| 2008 FORD F-250 TRUCK | 2011-03-02 | 30,000 | 30,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2011-12-01 | 32,600 | 28,330 | SL | 7.000000000000 | 4,270 | 0 | 4,270 | |
| SITE IMPROVEMENTS-2012 | 2012-07-01 | 29,925 | 8,976 | SL | 20.000000000000 | 1,496 | 0 | 1,496 | |
| ROAD IMPROVEMENTS-2012 | 2012-05-09 | 2,942 | 1,176 | SL | 15.000000000000 | 196 | 0 | 196 | |
| LAND IMPROVEMENTS-2012 | 2012-09-01 | 3,499 | 1,050 | SL | 20.000000000000 | 175 | 0 | 175 | |
| BUILDING IMPROVEMENT-COTTAGE #3 | 2012-10-05 | 2,969 | 888 | SL | 20.000000000000 | 148 | 0 | 148 | |
| MOWER | 2012-03-16 | 13,800 | 11,826 | SL | 7.000000000000 | 1,971 | 0 | 1,971 | |
| TRACTOR | 2012-07-20 | 11,600 | 9,942 | SL | 7.000000000000 | 1,657 | 0 | 1,658 | |
| 2013 FORD VAN | 2013-09-16 | 23,700 | 20,145 | SL | 5.000000000000 | 3,555 | 0 | 3,555 | |
| AC UNIT - MESS HALL | 2013-07-09 | 823 | 531 | SL | 7.000000000000 | 118 | 0 | 118 | |
| ROAD IMPROVEMENTS | 2013-10-22 | 6,850 | 1,429 | SL | 20.000000000000 | 343 | 0 | 343 | |
| CABINETS | 2013-02-21 | 3,500 | 2,417 | SL | 7.000000000000 | 500 | 0 | 500 | |
| TRACTOR | 2013-03-21 | 8,640 | 5,862 | SL | 7.000000000000 | 1,234 | 0 | 1,234 | |
| STRAW BLOWER | 2013-06-27 | 2,950 | 2,655 | SL | 5.000000000000 | 295 | 0 | 295 | |
| 2001 TRUCK | 2013-04-16 | 11,000 | 10,267 | SL | 5.000000000000 | 733 | 0 | 733 | |
| BUILDING IMPROVEMENTS | 2014-04-30 | 10,320 | 1,892 | SL | 20.000000000000 | 516 | 0 | 516 | |
| COTTAGE #1 - FURNITURE | 2014-11-04 | 1,765 | 798 | SL | 7.000000000000 | 252 | 0 | 252 | |
| ROAD IMPROVEMENTS | 2014-07-15 | 1,555 | 364 | SL | 15.000000000000 | 104 | 0 | 104 | |
| LAND IMPROVEMENTS | 2014-11-04 | 4,123 | 652 | SL | 20.000000000000 | 206 | 0 | 206 | |
| BUILDING IMPROVEMENT-COTTAGE #3 | 2014-04-18 | 2,980 | 546 | SL | 20.000000000000 | 149 | 0 | 149 | |
| ROAD IMPROVEMENTS | 2015-07-06 | 2,002 | 250 | SL | 20.000000000000 | 100 | 0 | 100 | |
| LAND IMPROVEMENTS | 2015-06-12 | 1,385 | 178 | SL | 20.000000000000 | 69 | 0 | 69 | |
| FREEZER (4)/PRESSURE REDUCER VALVE (6) | 2015-08-03 | 3,537 | 1,221 | SL | 7.000000000000 | 505 | 0 | 505 | |
| FORD F-250 | 2016-06-01 | 42,551 | 13,474 | SL | 5.000000000000 | 8,510 | 0 | 8,510 | |
| FURNITURE | 2016-08-11 | 2,050 | 415 | SL | 7.000000000000 | 293 | 0 | 293 | |
| LAND IMPROVEMENTS | 2016-08-15 | 3,023 | 214 | SL | 20.000000000000 | 151 | 0 | 151 | |
| MOWER | 2017-03-24 | 7,000 | 750 | SL | 7.000000000000 | 1,000 | 0 | 1,000 | |
| LAND IMPROVEMENTS | 2017-04-15 | 4,677 | 175 | SL | 20.000000000000 | 234 | 0 | 234 | |
| BUILDING IMPROVEMENT-COTTAGE #3 | 2017-12-31 | 1,156 | SL | 20.000000000000 | 58 | 0 | 58 | ||
| COTTAGE #3-FURNITURE | 2017-03-24 | 1,238 | 133 | SL | 7.000000000000 | 177 | 0 | 177 | |
| TRUCK | 2017-10-04 | 3,530 | 177 | SL | 5.000000000000 | 706 | 0 | 706 | |
| FLOORING | 2018-02-02 | 7,614 | SL | 7.000000000000 | 997 | 0 | 997 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORIGINAL LAND IMPROVEMENT | 107,824 | 53,910 | 53,914 | 53,914 |
| FURNITURE | 10,684 | 10,684 | 0 | 0 |
| EQUIPMENT | 173,415 | 173,415 | 0 | 0 |
| SIGN | 2,388 | 2,388 | 0 | 0 |
| LAND | 1,071,199 | 0 | 1,071,199 | 1,071,199 |
| CHEVY VAN | 24,000 | 24,000 | 0 | 0 |
| BULLDOZER | 19,831 | 19,831 | 0 | 0 |
| REFRIGERATOR - MESS HALL | 1,101 | 1,101 | 0 | 0 |
| RETREAT CENTER MATTRESSES | 3,793 | 3,793 | 0 | 0 |
| 2 TV'S - COTTAGE 2 | 2,250 | 2,250 | 0 | 0 |
| RETREAT CENTER MATTRESSES | 276 | 276 | 0 | 0 |
| UPRIGHT FREEZER | 700 | 700 | 0 | 0 |
| FURNITURE-COTTAGE 2 | 7,499 | 7,499 | 0 | 0 |
| TELEVISIONS - RETREAT CTR | 3,502 | 3,502 | 0 | 0 |
| AREA RUG | 810 | 810 | 0 | 0 |
| SOUMAK 10X14 RUG | 2,705 | 2,705 | 0 | 0 |
| POLARIS GENERATOR | 454 | 454 | 0 | 0 |
| BASKETBALL COURT | 7,810 | 4,559 | 3,251 | 3,251 |
| COMPUTER | 714 | 714 | 0 | 0 |
| BRIDGE | 2,158 | 1,236 | 922 | 922 |
| CATTLE CHUTE | 5,293 | 3,000 | 2,293 | 2,293 |
| GATE - ENTRANCE | 4,099 | 2,230 | 1,869 | 1,869 |
| EQUESTRIAN CENTER | 141,229 | 35,231 | 105,998 | 105,998 |
| DIRECTOR'S HOUSE | 229,222 | 57,289 | 171,933 | 171,933 |
| FAMILY HOME #1 | 151,735 | 37,621 | 114,114 | 114,114 |
| MECHANICAL BLDG | 52,428 | 13,077 | 39,351 | 39,351 |
| MESS HALL/OFFICE | 197,129 | 49,161 | 147,968 | 147,968 |
| FAMILY HOME #2 | 229,559 | 48,781 | 180,778 | 180,778 |
| RETREAT CENTER | 293,755 | 60,588 | 233,167 | 233,167 |
| RETREAT CTR FURNITURE | 1,302 | 1,302 | 0 | 0 |
| RETREAT CTR FURNITURE | 10,541 | 10,541 | 0 | 0 |
| RETREAT CTR FURNITURE | 6,054 | 6,054 | 0 | 0 |
| RETREAT CTR FURNITURE | 235 | 235 | 0 | 0 |
| RETREAT CTR FURNITURE | 917 | 917 | 0 | 0 |
| RETREAT CTR FURNITURE | 355 | 355 | 0 | 0 |
| RETREAT CTR FURNITURE | 3,828 | 3,828 | 0 | 0 |
| RETREAT CTR FURNITURE | 1,240 | 1,240 | 0 | 0 |
| RETREAT CTR FURNITURE | 3,544 | 3,544 | 0 | 0 |
| RETREAT CTR FURNITURE | 3,971 | 3,971 | 0 | 0 |
| COTTAGE 2 FURNITURE | 1,481 | 1,481 | 0 | 0 |
| COTTAGE 2 FURNITURE | 503 | 503 | 0 | 0 |
| SITE IMPROVEMENTS | 49,648 | 21,097 | 28,551 | 28,551 |
| LIVESTOCK | 13,600 | 13,600 | 0 | 0 |
| FIRE EXTINGUISHER | 462 | 462 | 0 | 0 |
| 2007 POLARIS 700XP | 4,700 | 4,700 | 0 | 0 |
| 4 STATION COMMERCIAL GYM | 4,899 | 4,899 | 0 | 0 |
| DUMBBELL WEIGHT SET | 999 | 999 | 0 | 0 |
| RECUMBENT STATIONARY BIKE | 775 | 775 | 0 | 0 |
| 2007 KAWASAKI 400W GENERA | 1,800 | 1,800 | 0 | 0 |
| ROAD COSTS | 1,206 | 714 | 492 | 492 |
| ROAD-RETREAT CTR DRIVEWAY | 755 | 442 | 313 | 313 |
| ROAD-CATTLE RUN | 1,065 | 609 | 456 | 456 |
| PHASE 3 ROADS | 1,722 | 930 | 792 | 792 |
| PHASE 3 ROADS | 2,954 | 1,576 | 1,378 | 1,378 |
| ROADS | 1,019 | 595 | 424 | 424 |
| ROADS | 838 | 481 | 357 | 357 |
| ROADS | 2,844 | 1,615 | 1,229 | 1,229 |
| ROADS | 921 | 508 | 413 | 413 |
| CHAINSAWS & WELDER | 1,685 | 1,685 | 0 | 0 |
| FENCING | 52,506 | 52,506 | 0 | 0 |
| COTTAGE #3 | 192,225 | 36,045 | 156,180 | 156,180 |
| COTTAGE #3 - SECURITY SYS | 350 | 350 | 0 | 0 |
| COTTAGE #3 - APPLIANCES | 1,721 | 1,721 | 0 | 0 |
| COTTAGE #3 - FURNTITURE | 11,900 | 11,900 | 0 | 0 |
| COTTAGE #4 | 185,913 | 33,698 | 152,215 | 152,215 |
| COTTAGE #4 - SECURITY SYS | 1,090 | 1,090 | 0 | 0 |
| COTTAGE #4 - APPLIANCES | 2,329 | 2,329 | 0 | 0 |
| COTTAGE #4 - FURNITURE | 11,900 | 11,900 | 0 | 0 |
| CABINETS - #1 & #2 | 16,530 | 16,530 | 0 | 0 |
| FIRE EXTINGUISHERS | 178 | 178 | 0 | 0 |
| FIRE EXTINGUISHERS | 179 | 179 | 0 | 0 |
| CAMERA SYSTEM | 683 | 683 | 0 | 0 |
| LAND IMPROVEMENTS | 31,391 | 0 | 31,391 | 31,391 |
| FURNITURE - RETREAT CENT | 1,067 | 1,067 | 0 | 0 |
| FURNITURE - RETREAT CENT | 1,196 | 1,196 | 0 | 0 |
| FURNITURE - PATIO | 1,817 | 1,817 | 0 | 0 |
| EQUIPMENT | 926 | 926 | 0 | 0 |
| EQUIPMENT - BACK HO | 925 | 925 | 0 | 0 |
| SITE IMPROVEMENTS-2011 | 65,282 | 24,480 | 40,802 | 40,802 |
| POLARIS ATV | 12,138 | 12,138 | 0 | 0 |
| HAY BARN | 5,882 | 1,208 | 4,674 | 4,674 |
| MESS HALL REFRIGERATOR | 606 | 606 | 0 | 0 |
| FURNITURE-RETREAT CENTER | 545 | 545 | 0 | 0 |
| SECURITY SYSTEM-RETREAT C | 1,100 | 1,100 | 0 | 0 |
| ROAD IMPROVEMENTS | 10,206 | 4,760 | 5,446 | 5,446 |
| 2008 FORD F-250 TRUCK | 30,000 | 30,000 | 0 | 0 |
| TRACTOR | 32,600 | 32,600 | 0 | 0 |
| SITE IMPROVEMENTS-2012 | 29,925 | 10,472 | 19,453 | 19,453 |
| ROAD IMPROVEMENTS-2012 | 2,942 | 1,372 | 1,570 | 1,570 |
| LAND IMPROVEMENTS-2012 | 3,499 | 1,225 | 2,274 | 2,274 |
| BUILDING IMPROVEMENT-COTTAGE #3 | 2,969 | 1,036 | 1,933 | 1,933 |
| MOWER | 13,800 | 13,797 | 3 | 3 |
| TRACTOR | 11,600 | 11,599 | 1 | 1 |
| 2013 FORD VAN | 23,700 | 23,700 | 0 | 0 |
| AC UNIT - MESS HALL | 823 | 649 | 174 | 174 |
| ROAD IMPROVEMENTS | 6,850 | 1,772 | 5,078 | 5,078 |
| CABINETS | 3,500 | 2,917 | 583 | 583 |
| TRACTOR | 8,640 | 7,096 | 1,544 | 1,544 |
| STRAW BLOWER | 2,950 | 2,950 | 0 | 0 |
| 2001 TRUCK | 11,000 | 11,000 | 0 | 0 |
| BUILDING IMPROVEMENTS | 10,320 | 2,408 | 7,912 | 7,912 |
| COTTAGE #1 - FURNITURE | 1,765 | 1,050 | 715 | 715 |
| ROAD IMPROVEMENTS | 1,555 | 468 | 1,087 | 1,087 |
| LAND IMPROVEMENTS | 4,123 | 858 | 3,265 | 3,265 |
| BUILDING IMPROVEMENT-COTTAGE #3 | 2,980 | 695 | 2,285 | 2,285 |
| ROAD IMPROVEMENTS | 2,002 | 350 | 1,652 | 1,652 |
| LAND IMPROVEMENTS | 1,385 | 247 | 1,138 | 1,138 |
| FREEZER (4)/PRESSURE REDUCER VALVE (6) | 3,537 | 1,726 | 1,811 | 1,811 |
| FORD F-250 | 42,551 | 21,984 | 20,567 | 20,567 |
| FURNITURE | 2,050 | 708 | 1,342 | 1,342 |
| LAND IMPROVEMENTS | 3,023 | 365 | 2,658 | 2,658 |
| MOWER | 7,000 | 1,750 | 5,250 | 5,250 |
| LAND IMPROVEMENTS | 4,677 | 409 | 4,268 | 4,268 |
| BUILDING IMPROVEMENT-COTTAGE #3 | 1,156 | 58 | 1,098 | 1,098 |
| COTTAGE #3-FURNITURE | 1,238 | 310 | 928 | 928 |
| TRUCK | 3,530 | 883 | 2,647 | 2,647 |
| FLOORING | 7,614 | 997 | 6,617 | 6,617 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPMENT COST | 53,443 | 51,719 | 51,719 |
| Description | Amount |
|---|---|
| DEP ADJ. | 11,983 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 3,270 | 0 | 0 | 3,270 |
| INSURANCE | 28,319 | 0 | 0 | 28,319 |
| HEALTH INSURANCE | 50,393 | 0 | 0 | 50,393 |
| SCHOOL SUPPLIES/ACTIVITY | 3,848 | 0 | 0 | 3,848 |
| VETERINARY/FARRIER EXP | 17 | 0 | 0 | 17 |
| JANITORIAL/TRASH PICKUP | 1,209 | 0 | 0 | 1,209 |
| GATING | 370 | 0 | 0 | 370 |
| UTILITIES | 33,947 | 0 | 0 | 33,947 |
| OFFICE EXPENSES | 986 | 0 | 0 | 986 |
| PEST CONTROL | 1,220 | 0 | 0 | 1,220 |
| RESIDENT MEDICAL EXP | 449 | 0 | 0 | 449 |
| FUEL EXPENSE | 35,504 | 0 | 0 | 35,504 |
| HOUSE EXPENSES | 176,966 | 0 | 0 | 176,966 |
| AUTO EXPENSE | 3,149 | 0 | 0 | 3,149 |
| REPAIR & MAINTENANCE | 6,988 | 0 | 0 | 6,988 |
| CONTRACT LABOR | 417 | 0 | 0 | 417 |
| SMALL EQUIPMENT | 929 | 0 | 0 | 929 |
| FARM SUPPLIES | 514 | 0 | 0 | 514 |
| TRAVEL/MEETING | 901 | 0 | 0 | 901 |
| THERAPUTIC SERVICES | 45 | 0 | 0 | 45 |
| EQUIPMENT RENTAL | 4,377 | 0 | 0 | 4,377 |
| LIVESTOCK FEED | 285 | 0 | 0 | 285 |
| REPAIRS | 3,078 | 0 | 0 | 3,078 |
| BANK CHARGES | 36 | 0 | 0 | 36 |
| OPERATIONS | 44,585 | 0 | 0 | 44,585 |
| OFFICE EXPENSES | 500 | 0 | 0 | 500 |
| BENEFITS | 10,329 | 0 | 0 | 10,329 |
| LICENSE/FEES | 526 | 0 | 0 | 526 |
| SECURITY | 1,200 | 0 | 0 | 1,200 |
| MAINTENANCE | 18,042 | 0 | 0 | 18,042 |
| RENT, PARKING | 81 | 0 | 0 | 81 |
| EQUIPMENT | 409 | 0 | 0 | 409 |
| CABLE/INTERNET | 3,515 | 0 | 0 | 3,515 |
| TOOLS | 355 | 0 | 0 | 355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 26,168 | 0 | 0 | 26,168 |
| PROPERTY TAX | 336 | 0 | 0 | 336 |