| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PREPARATION OF TAX RETURN, MUELLER PROST LC | 2,550 | 0 | 0 | 2,550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 2019-12-31 | 5,169 | 738 | 200DB | 7.000000000000 | 1,266 | 0 | 1,266 | |
| MACHINERY AND EQUIPMENT | 2019-12-31 | 1,300 | 4 | SL | 39.000000000000 | 33 | 0 | 33 | |
| LAND IMPROVEMENTS | 2019-12-31 | 97,398 | 4,870 | 150DB | 15.000000000000 | 9,253 | 0 | 9,253 | |
| BUILDINGS | 2019-12-31 | 597,950 | 640 | SL | 39.000000000000 | 15,332 | 0 | 15,332 | |
| FURNITURE AND FIXTURES | 2019-12-31 | 1,764 | 2 | SL | 39.000000000000 | 45 | 0 | 45 | |
| LAND | 2019-12-31 | 59,691 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 5,169 | 2,004 | 3,165 | |
| MACHINERY AND EQUIPMENT | 1,300 | 37 | 1,263 | |
| LAND IMPROVEMENTS | 97,398 | 14,123 | 83,275 | |
| BUILDINGS | 597,950 | 15,972 | 581,978 | |
| FURNITURE AND FIXTURES | 1,764 | 47 | 1,717 | |
| LAND | 59,691 | 0 | 59,691 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SALES TAX BOND | 867 | 867 | 867 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO PRIOR YEAR DEPRECIATION | 6,254 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 22,273 | 0 | 8,921 | 13,352 |
| SUPPLIES | 944 | 0 | 378 | 566 |
| CREDIT CARD PROCESSING EXPENSE | 2,920 | 0 | 1,170 | 1,750 |
| UTILITIES | 23,332 | 0 | 9,345 | 13,987 |
| DUES & SUBSCRIPTIONS | 125 | 0 | 50 | 75 |
| PLUMBING EXPENSE | 1,534 | 0 | 614 | 920 |
| OFFICE EXPENSE | 1,052 | 0 | 421 | 631 |
| FEED FOR LIVESTOCK | 21,822 | 0 | 8,740 | 13,082 |
| LICENSES & FEES | 573 | 0 | 230 | 343 |
| VET & MEDICAL EXPENSE | 1,641 | 0 | 657 | 984 |
| ADVERTISING | 321 | 0 | 129 | 192 |
| REPAIRS & MAINTENANCE | 4,767 | 0 | 1,909 | 2,858 |
| COMPUTER EXPENSE | 14,420 | 0 | 5,776 | 8,644 |
| PARKING LOT MAINT | 42 | 0 | 17 | 25 |
| TELEPHONE EXPENSE | 2,733 | 0 | 1,095 | 1,638 |
| LODGING EXPENSES | 886 | 0 | 355 | 531 |
| POSTAGE | 781 | 0 | 311 | 470 |
| TELEVISION EXPENSE | 2,107 | 0 | 844 | 1,263 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIGER TOUR REVENUE | 47,737 | 47,737 | |
| LODGING INCOME | 46,482 | 46,482 | |
| OTHER INCOME | 123 | 123 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA PPP LOAN | 0 | 20,312 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,946 | 0 | 2,382 | 3,564 |
| REAL ESTATE TAXES | 18,798 | 0 | 7,529 | 11,269 |