| 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 | 9,492 | SL | 27.5000 | 1,582 | |||
| OFFICE REMODEL | 2013-12-31 | 10,500 | 1,614 | SL | 39.0000 | 269 | |||
| POD #1 REMODEL | 2013-12-31 | 5,000 | 1,092 | SL | 27.5000 | 182 | |||
| ELECTRICAL | 2013-12-31 | 15,000 | 3,270 | SL | 27.5000 | 545 | |||
| 11 6' tables | 2014-12-01 | 530 | 386 | SL | 7.0000 | 76 | |||
| WOOD SPLITTER | 2014-12-31 | 170 | 120 | SL | 7.0000 | 24 | |||
| IMPROVEMENTS | 2014-09-18 | 15,277 | 2,919 | SL | 27.5000 | 556 | |||
| IMPROVEMENTS | 2014-12-31 | 3,734 | 680 | SL | 27.5000 | 136 | |||
| NEW ROOF, 4 CABINS | 2014-07-01 | 6,000 | 1,199 | SL | 27.5000 | 218 | |||
| NEW ROOF POD 1 SHELTER | 2014-07-01 | 2,500 | 500 | SL | 27.5000 | 91 | |||
| CABINS, DOORS & LIGHTING | 2014-07-01 | 44,000 | 8,800 | SL | 27.5000 | 1,600 | |||
| POD #01 IMPROVEMENTS | 2014-07-01 | 4,500 | 902 | SL | 27.5000 | 164 | |||
| GRADING & LANDSCAPING | 2015-07-01 | 7,630 | 1,247 | SL | 27.5000 | 277 | |||
| ACCESS ROAD & PARKING LOT | 2015-07-01 | 10,870 | 1,778 | SL | 27.5000 | 395 | |||
| BATHROOM UPGRADES | 2015-07-01 | 12,415 | 2,030 | SL | 27.5000 | 451 | |||
| DISC GOLF COURSE | 2015-07-01 | 2,990 | 490 | SL | 27.5000 | 109 | |||
| WATERLINE & HYDRANTS | 2015-07-01 | 3,660 | 599 | SL | 27.5000 | 133 | |||
| POD #02 SHELTER UPGRADE | 2015-07-01 | 9,735 | 1,593 | SL | 27.5000 | 354 | |||
| PRESENTATION DECK | 2015-07-01 | 3,765 | 616 | SL | 27.5000 | 137 | |||
| TRACTOR | 2018-05-14 | 4,738 | 1,128 | SL | 7.0000 | 677 | |||
| OUTDOOR RAILING | 2018-04-04 | 400 | 26 | SL | 27.5000 | 15 | |||
| IMPROVEMENTS | 2019-12-01 | 11,528 | 35 | SL | 27.5000 | 419 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 530 | 462 | 68 | 68 |
| Machinery and Equipment | 4,908 | 1,949 | 2,959 | 2,959 |
| Buildings | 213,004 | 46,515 | 166,489 | 166,489 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,236 | 618 | 618 | |
| EVENT EXPENSE | 592 | 592 | ||
| FACILITIES MAINTENANCE | 1,395 | 698 | 697 | |
| INSURANCE | 3,825 | 1,912 | 1,913 | |
| OFFICE | 1,420 | 1,420 | ||
| PROGRAM COSTS | 2,502 | 2,502 | ||
| UTILITIES | 4,891 | 2,445 | 2,446 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 7,420 | 7,420 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,645 | 0 | 645 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 407 | 407 |