| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,463 |
| 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 | 21,649 | S/L | 39.0000 | 6,259 | |||
| STORAGE BUILDING | 2017-07-01 | 50,245 | 4,455 | S/L | 39.0000 | 1,289 | |||
| TABLES OFFICE EQUIP & PERSONAL PROPERTY | 2017-07-01 | 11,610 | 7,983 | 200DB | 7.0000 | 1,037 | |||
| CHALET | 2018-07-01 | 161,567 | 10,184 | S/L | 39.0000 | 4,143 | |||
| TRAIL EQUIPMENT & TOOLS | 2018-07-01 | 25,815 | 9,220 | S/L | 7.0000 | 3,687 | |||
| LAND IMPROVMENTS | 2019-07-01 | 173,004 | 12,975 | S/L | 20.0000 | 8,650 | |||
| CHALET FURNITURE | 2019-07-01 | 8,253 | 3,200 | 200DB | 7.0000 | 1,444 | |||
| EQUIPMENT | 2019-07-01 | 24,051 | 5,154 | S/L | 7.0000 | 3,436 | |||
| LAND IMPROVMENTS | 2020-07-01 | 197,450 | 9,873 | 150DB | 15.0000 | 18,757 | |||
| CHALET FURNITURE | 2020-07-01 | 4,818 | 688 | 200DB | 7.0000 | 1,180 | |||
| LEVELING GROOMER | 2020-07-01 | 5,500 | 786 | 200DB | 7.0000 | 1,347 | |||
| CANYCOM | 2020-07-01 | 14,203 | 2,029 | 200DB | 7.0000 | 3,478 | |||
| JOHN DEERE 4500 | 2020-07-01 | 25,000 | 3,571 | 200DB | 7.0000 | 6,123 | |||
| EXCAVATOR BUCKET THUMB | 2020-07-01 | 2,880 | 411 | 200DB | 7.0000 | 706 | |||
| GATOR | 2020-01-01 | 31,931 | 4,562 | 200DB | 7.0000 | 7,819 | |||
| GROOMER | 2020-07-01 | 7,975 | 1,139 | 200DB | 7.0000 | 1,953 | |||
| TILLER | 2021-01-28 | 32,000 | 200DB | 7.0000 | 4,571 | ||||
| E26 BOBCAT | 2021-06-15 | 29,370 | 200DB | 7.0000 | 4,196 | ||||
| WELDER | 2021-10-21 | 1,080 | 200DB | 7.0000 | 154 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BAIRD | 2010-01 | PURCHASE | 2021-12 | 246 | 246 | |||||
| BAIRD | 2010-01 | PURCHASE | 2021-12 | 1,311,428 | 384,176 | 927,252 | ||||
| BAIRD | 2021-01 | PURCHASE | 2021-12 | 350,967 | 235,835 | 115,132 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,050,885 | 178,108 | 872,777 | 872,777 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 4,118 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAINS | 1,079,086 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING / PROMOTIONAL | 22,230 | |||
| SHIPPING COSTS | 150 | |||
| INSURANCE | 19,106 | |||
| RENT EQUIPMENT | 2,868 | |||
| REPAIRS | 18,474 | |||
| SNOW REMOVAL | 1,125 | |||
| SUBCONTRACTORS | 32,020 | |||
| SUPPLIES | 5,397 | |||
| UTILITIES | 4,973 | |||
| MISC | 4,572 | |||
| GAS | 3,875 | |||
| DUES | 1,892 | |||
| TRAVEL COSTS | 2,079 | |||
| CASH MANAGEMENT ADVISOR FEES | 10,906 | 10,906 | ||
| TRAIL EQUIP | 2,610 | |||
| SIGNS | 628 | |||
| TRAIL IMPROVEMENTS | 10,205 | |||
| BUG CONTROL | 436 | |||
| DONATION | 750 | |||
| CREDIT CARD FEES | 11 | |||
| EMPLOYEE BENEFITS | 17,742 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 41,883 | 41,883 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GATOR LOAN | 23,373 | 15,672 |
| SALES TAX | 2,169 | |
| PAYROLL TAX PAYABLE | 4,232 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 34,522 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 3,901 |