| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,250 | 6,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2014-05-01 | 400,000 | 58,123 | S/L | 39.0000 | 10,257 | |||
| BUILDING IMPROVEMENTS | 2016-06-30 | 49,838 | 4,473 | S/L | 39.0000 | 1,278 | |||
| POLE BARN | 2018-05-22 | 152,225 | 15,524 | 150DB | 20.0000 | 10,252 | |||
| FURNITURE | 2015-04-30 | 875 | 533 | 200DB | 7.0000 | 137 | |||
| SIGN | 2016-04-01 | 2,160 | 1,315 | 200DB | 7.0000 | 241 | |||
| MOWER | 2014-10-31 | 5,000 | 3,571 | 200DB | 7.0000 | 953 | |||
| MOWER | 2015-09-25 | 10,538 | 6,417 | 200DB | 7.0000 | 1,648 | |||
| EQUIPMENT | 2016-06-30 | 679 | 345 | 200DB | 7.0000 | 95 | |||
| GOLF CARTS | 2016-08-19 | 1,250 | 634 | 200DB | 7.0000 | 176 | |||
| RESTAURANT EQUIPMENT | 2018-10-16 | 450 | 144 | 200DB | 7.0000 | 87 | |||
| TREES | 2015-11-17 | 4,428 | 2,007 | 200DB | 10.0000 | 484 | |||
| TREES | 2016-11-18 | 3,600 | 1,344 | 200DB | 10.0000 | 451 | |||
| TREES | 2017-06-01 | 6,888 | 2,020 | 200DB | 10.0000 | 974 | |||
| LAND | 2014-05-01 | 1,500,000 | |||||||
| FURNITURE | 2016-06-30 | 3,402 | 1,724 | 200DB | 7.0000 | 480 | |||
| WINDOWS | 2019-08-06 | 8,205 | 79 | S/L | 39.0000 | 210 | |||
| FARM TRACTOR | 2020-07-16 | 12,000 | 200DB | 5.0000 | 2,400 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ML ST COV | PURCHASE | 2020-05 | 59,910 | 54,718 | 5,192 | |||||
| ML LT COV | PURCHASE | 2020-05 | 485,063 | 543,719 | -58,656 | |||||
| ML LT NON COV | PURCHASE | 2020-05 | 491,560 | 518,264 | -26,704 | |||||
| ST LT NON COV | PURCHASE | 2020-05 | 100,000 | 66,848 | 33,152 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 937,964 | 1,115,741 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SIGN | 2,160 | 1,556 | 604 | |
| FURNITURE | 4,277 | 2,874 | 1,403 | |
| TREES | 14,916 | 7,280 | 7,636 | |
| IMPROVEMENTS | 58,043 | 6,040 | 52,003 | |
| EQUIPMENT | 29,917 | 16,470 | 13,447 | |
| BUILDING | 552,225 | 94,156 | 458,069 | |
| 1,500,000 | 1,500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INVESTMENT FEES | 13,812 | 13,812 | 13,812 | 13,812 |
| MARKETING | 1,329 | 864 | ||
| DUES/LICENSES | 833 | 541 | ||
| BANK FEES | 75 | 49 | ||
| MEALS/OTHER | 71 | 46 | ||
| GROUND MAINTENANCE | 17,045 | 11,079 | ||
| INSURANCE | 5,020 | 3,263 | ||
| OFFICE SUPPLIES | 1,382 | 898 | ||
| UTILITIES | 5,265 | 3,422 | ||
| PAYPAL FEES | 768 | 499 | ||
| SUPPLIES | 817 | 531 | ||
| SECURITY | 566 | 368 | ||
| PROGRAM EXPENSES | 42,395 | 42,395 | ||
| DONATIONS | 100 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 5,030 | |||
| WEDDING EVENTS/FARM PRODUCE | 30,904 | ||
| HOMESTEAD EVENTS/TOURS | 9,423 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TRACTOR LIABILITY | ||
| PAYROLL LIABILITY | 2,485 | 3,435 |
| SECURITY DEPOSITS | 9,750 | 10,123 |
| SALES TAX PAYABLE | 91 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD FEES | ||||
| WEDDING COMMISIONS | 5,441 | 5,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & FEES | 7,577 | 7,577 |