| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,614 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CHALET | 2017-07-01 | 244,133 | 15,389 | S/L | 39.0000 | 6,260 | |||
| STORAGE BUILDING | 2017-07-01 | 50,245 | 3,167 | S/L | 39.0000 | 1,288 | |||
| TABLES OFFICE EQUIP & PERSONAL PROPERTY | 2017-07-01 | 11,610 | 6,533 | 200DB | 7.0000 | 1,450 | |||
| CHALET | 2018-07-01 | 161,567 | 6,042 | S/L | 39.0000 | 4,142 | |||
| TRAIL EQUIPMENT & TOOLS | 2018-07-01 | 25,815 | 5,532 | S/L | 7.0000 | 3,688 | |||
| LAND IMPROVMENTS | 2019-07-01 | 173,004 | 4,325 | S/L | 20.0000 | 8,650 | |||
| CHALET FURNITURE | 2019-07-01 | 8,253 | 1,179 | 200DB | 7.0000 | 2,021 | |||
| EQUIPMENT | 2019-07-01 | 24,051 | 1,718 | S/L | 7.0000 | 3,436 | |||
| LAND IMPROVMENTS | 2020-07-01 | 197,450 | 150DB | 15.0000 | 9,873 | ||||
| CHALET FURNITURE | 2020-07-01 | 4,818 | 200DB | 7.0000 | 688 | ||||
| LEVELING GROOMER | 2020-07-01 | 5,500 | 200DB | 7.0000 | 786 | ||||
| CANYCOM | 2020-07-01 | 14,203 | 200DB | 7.0000 | 2,029 | ||||
| JOHN DEERE 4500 | 2020-07-01 | 25,000 | 200DB | 7.0000 | 3,571 | ||||
| EXCAVATOR BUCKET THUMB | 2020-07-01 | 2,880 | 200DB | 7.0000 | 411 | ||||
| GATOR | 2020-01-01 | 31,931 | 200DB | 7.0000 | 4,562 | ||||
| GROOMER | 2020-07-01 | 7,975 | 200DB | 7.0000 | 1,139 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FIDELITY | PURCHASE | 2020-12 | 28,496 | 39,343 | -10,847 | |||||
| FIDELITY | PURCHASE | 2020-12 | 44,803 | 75,373 | -30,570 | |||||
| BAIRD | PURCHASE | 2020-12 | 204,052 | 180,518 | 23,534 | |||||
| BAIRD | PURCHASE | 2020-12 | 715,141 | 452,357 | 262,784 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 988,435 | 97,879 | 890,556 | 900,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 770 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING / PROMOTIONAL | 7,542 | |||
| CLEANING / MAINTENANCE | 1,892 | |||
| INSURANCE | 13,119 | |||
| EQUIPMENT REPAIRS | 2,145 | |||
| RENT EQUIPMENT | 8,778 | |||
| REPAIRS | 6,783 | |||
| SMALL TOOLS | 944 | |||
| SNOW REMOVAL | 1,850 | |||
| SUBCONTRACTORS | 2,750 | |||
| SUPPLIES | 9,626 | |||
| UTILITIES | 4,547 | |||
| MISC | 1,933 | |||
| GAS | 3,292 | |||
| DUES | 421 | |||
| TRAVEL COSTS | 2,371 | |||
| TRAIL REPAIRS | 9,938 | |||
| CASH MANAGEMENT ADVISOR FEES | 9,903 | 9,903 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 23,045 | 23,045 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 194,105 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GATOR LOAN | 23,373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 122 |