| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 656 | 0 | 0 | 656 |
| 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 | 59,301 | SL | 5.00 % | 5,391 | |||
| Development Cost | 2009-01-01 | 68,959 | 18,964 | SL | 2.56 % | 1,768 | |||
| Basketball Court | 2010-03-18 | 7,810 | 5,080 | SL | 6.67 % | 521 | |||
| Bridge | 2010-05-31 | 2,158 | 1,380 | SL | 6.67 % | 144 | |||
| Cattle Chute | 2010-07-15 | 5,293 | 3,353 | SL | 6.67 % | 353 | |||
| Gate - Entrance | 2010-10-31 | 4,099 | 2,503 | SL | 6.67 % | 273 | |||
| Equestrian Center | 2009-01-01 | 141,229 | 38,762 | SL | 2.56 % | 3,621 | |||
| Director's House | 2009-01-01 | 229,222 | 63,020 | SL | 2.56 % | 5,877 | |||
| Family Home #1 | 2009-01-01 | 151,735 | 41,414 | SL | 2.56 % | 3,890 | |||
| Mechanical Bldg | 2009-01-01 | 52,428 | 14,388 | SL | 2.56 % | 1,344 | |||
| Mess Hall / Office | 2009-01-01 | 197,129 | 54,089 | SL | 2.56 % | 5,054 | |||
| Family Home #2 | 2010-07-01 | 229,559 | 54,520 | SL | 2.56 % | 5,886 | |||
| Retreat Center | 2010-10-01 | 293,755 | 67,932 | SL | 2.56 % | 7,532 | |||
| Site Improvements | 2010-07-01 | 49,648 | 23,579 | SL | 5.00 % | 2,482 | |||
| Road Costs | 2010-01-27 | 1,206 | 794 | SL | 6.67 % | 80 | |||
| Road-Retreat Ctr Driveway | 2010-02-19 | 755 | 492 | SL | 6.67 % | 50 | |||
| Road - Cattle Run | 2010-06-02 | 1,065 | 680 | SL | 6.67 % | 71 | |||
| Phase 3 Roads | 2010-11-16 | 1,722 | 1,045 | SL | 6.67 % | 115 | |||
| Phase 3 Roads | 2010-12-22 | 2,954 | 1,773 | SL | 6.67 % | 197 | |||
| Roads | 2010-04-15 | 1,019 | 663 | SL | 6.67 % | 68 | |||
| Roads | 2010-06-15 | 838 | 537 | SL | 6.67 % | 56 | |||
| Roads | 2010-07-12 | 2,844 | 1,805 | SL | 6.67 % | 190 | |||
| Roads | 2010-08-26 | 921 | 569 | SL | 6.67 % | 61 | |||
| Cottage #3 | 2011-07-01 | 192,225 | 40,851 | SL | 2.56 % | 4,929 | |||
| Cottage #4 | 2011-10-01 | 185,913 | 38,346 | SL | 2.56 % | 4,767 | |||
| Site Improvements - 2011 | 2011-07-01 | 65,282 | 27,744 | SL | 5.00 % | 3,264 | |||
| Hay Barn | 2011-01-01 | 5,882 | 1,359 | SL | 2.56 % | 151 | |||
| Road Improvements | 2011-12-31 | 10,206 | 5,440 | SL | 6.67 % | 681 | |||
| Site Improvements - 2012 | 2012-07-01 | 29,925 | 11,968 | SL | 5.00 % | 1,496 | |||
| Road Improvements - 2012 | 2012-05-09 | 2,942 | 1,568 | SL | 6.67 % | 196 | |||
| Land Improvements - 2012 | 2012-09-01 | 3,499 | 1,400 | SL | 5.00 % | 175 | |||
| Building Improvement - Cottage #3 | 2012-10-05 | 2,969 | 1,184 | SL | 5.00 % | 148 | |||
| AC Unit - Mess Hall | 2013-07-09 | 823 | 767 | SL | 7.14 % | 56 | |||
| Road Improvements | 2013-10-22 | 6,850 | 2,115 | SL | 5.00 % | 343 | |||
| Cabinets | 2013-02-21 | 3,500 | 3,417 | SL | 7.14 % | 83 | |||
| Tractor | 2013-03-21 | 8,640 | 8,330 | SL | 7.14 % | 310 | |||
| Building Improvements | 2014-04-30 | 10,320 | 2,924 | SL | 5.00 % | 516 | |||
| Cottage #1 - Furniture | 2014-11-04 | 1,765 | 1,302 | SL | 14.29 % | 252 | |||
| Road Improvements | 2014-07-15 | 1,555 | 572 | SL | 6.67 % | 104 | |||
| Land Improvements | 2014-11-04 | 4,123 | 1,064 | SL | 5.00 % | 206 | |||
| Building Improvement - Cottage #3 | 2014-04-18 | 2,980 | 844 | SL | 5.00 % | 149 | |||
| Road Improvements | 2015-07-06 | 2,002 | 450 | SL | 5.00 % | 100 | |||
| Land Improvements | 2015-06-12 | 1,385 | 316 | SL | 5.00 % | 69 | |||
| Freezer(4) / Pressure Reducer Valve | 2015-08-03 | 3,537 | 2,231 | SL | 14.28 % | 505 | |||
| Ford F-250 | 2016-06-01 | 42,551 | 30,494 | SL | 20.00 % | 8,510 | |||
| Furniture | 2016-08-11 | 2,050 | 1,001 | SL | 14.29 % | 293 | |||
| Land Improvements | 2016-08-15 | 3,023 | 516 | SL | 5.00 % | 151 | |||
| Mower | 2017-03-24 | 7,000 | 2,750 | 200DB | 12.49 % | 874 | |||
| Land Improvements | 2017-04-15 | 4,677 | 643 | SL | 5.00 % | 234 | |||
| Building Improvement - Cottage #3 | 2017-12-31 | 1,156 | 116 | SL | 5.00 % | 58 | |||
| Cottage #3 - Furniture | 2017-03-24 | 1,238 | 487 | SL | 14.28 % | 177 | |||
| Truck | 2017-10-04 | 3,530 | 1,589 | SL | 20.00 % | 706 | |||
| Flooring | 2018-02-02 | 7,614 | 2,085 | SL | 14.29 % | 1,088 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 3,838,273 | 1,288,480 | 2,549,793 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 25,000 | 0 | 0 | 25,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Activity Expense | 7,869 | 7,869 | ||
| Advertising | 8,280 | 8,280 | ||
| Auto Expense | 12,480 | 12,480 | ||
| Bonus | 21,000 | 21,000 | ||
| Clothing | 326 | 326 | ||
| Contract Labor | 7,770 | 7,770 | ||
| Equipment Rental | 2,981 | 2,981 | ||
| Farm Supplies | 3,039 | 3,039 | ||
| Farrier | 315 | 315 | ||
| Food | 22,181 | 22,181 | ||
| Fuel | 32,860 | 32,860 | ||
| Garbage | 1,286 | 1,286 | ||
| Hair Cuts | 170 | 170 | ||
| Health Insurance | 52,243 | 52,243 | ||
| House Expenses | 78,894 | 78,894 | ||
| Insurance | 28,153 | 28,153 | ||
| License Fee | 25 | 25 | ||
| Meals | 64 | 64 | ||
| Medical | 900 | 900 | ||
| Miscellaneous | 4,554 | 4,554 | ||
| Office Expense | 3,759 | 3,759 | ||
| Payroll Fee | 184 | 184 | ||
| Pest Control | 1,470 | 1,470 | ||
| Postage | 335 | 335 | ||
| Reimbursement | 17,248 | 17,248 | ||
| Repairs & Maintenance | 24,232 | 24,232 | ||
| Retirement | 36,000 | 36,000 | ||
| School Supplies | 131 | 131 | ||
| Security | 1,260 | 1,260 | ||
| Small Equipment | 1,409 | 1,409 | ||
| Telephone | 8,326 | 8,326 | ||
| Utilities | 29,372 | 29,372 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PPP Forgiveness | 75,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Compensation | 324,264 | 434,908 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 25,381 | 25,381 | ||
| Property Tax | 1,060 | 1,060 |