| 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 | 11,074 | SL | 27.5000 | 1,582 | |||
| OFFICE REMODEL | 2013-12-31 | 10,500 | 1,883 | SL | 39.0000 | 269 | |||
| POD #1 REMODEL | 2013-12-31 | 5,000 | 1,274 | SL | 27.5000 | 182 | |||
| ELECTRICAL | 2013-12-31 | 15,000 | 3,815 | SL | 27.5000 | 545 | |||
| 11 6' tables | 2014-12-01 | 530 | 462 | SL | 7.0000 | 68 | |||
| WOOD SPLITTER | 2014-12-31 | 170 | 144 | SL | 7.0000 | 26 | |||
| IMPROVEMENTS | 2014-09-18 | 15,277 | 3,475 | SL | 27.5000 | 556 | |||
| IMPROVEMENTS | 2014-12-31 | 3,734 | 816 | SL | 27.5000 | 136 | |||
| NEW ROOF, 4 CABINS | 2014-07-01 | 6,000 | 1,417 | SL | 27.5000 | 218 | |||
| NEW ROOF POD 1 SHELTER | 2014-07-01 | 2,500 | 591 | SL | 27.5000 | 91 | |||
| CABINS, DOORS & LIGHTING | 2014-07-01 | 44,000 | 10,400 | SL | 27.5000 | 1,600 | |||
| POD #01 IMPROVEMENTS | 2014-07-01 | 4,500 | 1,066 | SL | 27.5000 | 164 | |||
| GRADING & LANDSCAPING | 2015-07-01 | 7,630 | 1,524 | SL | 27.5000 | 277 | |||
| ACCESS ROAD & PARKING LOT | 2015-07-01 | 10,870 | 2,173 | SL | 27.5000 | 395 | |||
| BATHROOM UPGRADES | 2015-07-01 | 12,415 | 2,481 | SL | 27.5000 | 451 | |||
| DISC GOLF COURSE | 2015-07-01 | 2,990 | 599 | SL | 27.5000 | 109 | |||
| WATERLINE & HYDRANTS | 2015-07-01 | 3,660 | 732 | SL | 27.5000 | 133 | |||
| POD #02 SHELTER UPGRADE | 2015-07-01 | 9,735 | 1,947 | SL | 27.5000 | 354 | |||
| PRESENTATION DECK | 2015-07-01 | 3,765 | 753 | SL | 27.5000 | 137 | |||
| TRACTOR | 2018-05-14 | 4,738 | 1,805 | SL | 7.0000 | 677 | |||
| OUTDOOR RAILING | 2018-04-04 | 400 | 41 | SL | 27.5000 | 15 | |||
| IMPROVEMENTS | 2019-12-01 | 11,528 | 454 | SL | 27.5000 | 419 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 530 | 530 | ||
| Machinery and Equipment | 4,907 | 2,652 | 2,255 | 2,255 |
| Buildings | 213,004 | 54,148 | 158,856 | 158,856 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 163 | 82 | 81 | |
| EVENT EXPENSE | 1,177 | 1,177 | ||
| FACILITIES MAINTENANCE | 13,456 | 6,728 | 6,728 | |
| INSURANCE | 5,052 | 2,526 | 2,526 | |
| OFFICE | 3,294 | 1,647 | 1,647 | |
| PROGRAM COSTS | 6,603 | 6,603 | ||
| UTILITIES | 5,489 | 2,745 | 2,744 | |
| WEBSITE AND DATABASE | 1,221 | 611 | 610 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 30 | ||
| Rental Income - Noninvestment Property | 37,921 | 37,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 3,712 | 0 | 1,857 | 1,856 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,922 | 3,922 |