| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PREPARATION OF TAX RETURN, WIPFLI | 2,650 | 0 | 0 | 2,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 2019-12-31 | 5,169 | 2,004 | 200DB | 7.000000000000 | 904 | 0 | 738 | |
| MACHINERY AND EQUIPMENT | 2019-12-31 | 1,300 | 37 | SL | 39.000000000000 | 33 | 0 | 33 | |
| LAND IMPROVEMENTS | 2019-12-31 | 97,398 | 14,123 | 150DB | 15.000000000000 | 8,328 | 0 | 6,493 | |
| BUILDINGS | 2019-12-31 | 597,950 | 15,972 | SL | 39.000000000000 | 15,332 | 0 | 15,332 | |
| FURNITURE AND FIXTURES | 2019-12-31 | 1,764 | 47 | SL | 39.000000000000 | 45 | 0 | 45 | |
| LAND | 2019-12-31 | 59,691 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 5,169 | 2,908 | 2,261 | |
| MACHINERY AND EQUIPMENT | 1,300 | 70 | 1,230 | |
| LAND IMPROVEMENTS | 97,398 | 22,451 | 74,947 | |
| BUILDINGS | 597,950 | 31,304 | 566,646 | |
| FURNITURE AND FIXTURES | 1,764 | 92 | 1,672 | |
| LAND | 59,691 | 0 | 59,691 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SALES TAX BOND | 867 | 867 | 867 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 267 | 0 | 139 | 128 |
| AUTO EXPENSE | 954 | 0 | 497 | 457 |
| COMPUTER EXPENSE | 16,288 | 0 | 8,489 | 7,799 |
| CREDIT CARD PROCESSING EXPENSE | 3,296 | 0 | 1,718 | 1,578 |
| DUES AND SUBSCRIPTIONS | 535 | 0 | 279 | 256 |
| FEED FOR LIVESTOCK | 20,594 | 0 | 10,734 | 9,860 |
| INSURANCE | 10,779 | 0 | 5,618 | 5,161 |
| LICENSES AND FEES | 590 | 0 | 308 | 282 |
| LODGING EXPENSES | 1,775 | 0 | 925 | 850 |
| MEALS | 53 | 0 | 28 | 25 |
| OFFICE EXPENSE | 303 | 0 | 158 | 145 |
| POSTAGE | 541 | 0 | 282 | 259 |
| REPAIRS & MAINTENANCE | 13,882 | 0 | 7,235 | 6,647 |
| SUPPLIES | 3,438 | 0 | 1,792 | 1,646 |
| TELEPONE EXPENSE | 3,174 | 0 | 1,654 | 1,520 |
| TELEVISION EXPENSE | 1,937 | 0 | 1,010 | 927 |
| UTILITIES | 17,327 | 0 | 9,031 | 8,296 |
| VET & MEDICAL EXPENSE | 4,252 | 0 | 2,216 | 2,036 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIGER TOUR REVENUE | 51,339 | 51,339 | |
| LODGING INCOME | 69,525 | 69,525 | |
| OTHER INCOME | 1,888 | 1,888 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO PRIOR YEAR DEPRECIATION | 3,999 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA PPP LOAN | 20,312 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,491 | 0 | 3,383 | 3,108 |
| REAL ESTATE TAXES | 13,534 | 0 | 7,054 | 6,480 |