| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL | 11,915 | 11,915 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES AND RE-FI COSTS - BANK OF | 2011-05-20 | 37,698 | 37,698 | 10.0000 | 37,698 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NSPECIFIED L/I | 1995-01-01 | 47,910 | 32,554 | S/L | 39.0000 | 1,229 | 1,229 | ||
| DUMPSTERS (2) | 1999-06-30 | 4,200 | 4,200 | S/L | 7.0000 | ||||
| CLUBHOUSE | 1993-09-01 | 501,964 | 358,239 | S/L | 39.0000 | 12,871 | 12,871 | ||
| SITE IMPROVEMENTS | 1993-09-01 | 5,147,979 | 3,582,136 | S/L | 40.0000 | 128,699 | 128,699 | ||
| SWIMMING POOL | 1993-09-01 | 46,000 | 46,000 | S/L | 27.5000 | ||||
| SITE IMPROVEMENTS | 1994-07-01 | 7,175 | 7,045 | S/L | 27.5000 | 130 | 130 | ||
| SITE IMPROVEMENTS-JCMP | 1995-07-12 | 1,050 | 993 | S/L | 27.5000 | 38 | 38 | ||
| SITE IMPROVEMENT-JCMP | 1995-07-12 | 2,175 | 2,056 | S/L | 27.5000 | 79 | 79 | ||
| SITE IMPROVEMENTS | 1995-08-22 | 1,305 | 1,226 | S/L | 27.5000 | 47 | 47 | ||
| SITE IMPROVEMENTS-JCMP | 1995-09-25 | 870 | 815 | S/L | 27.5000 | 31 | 31 | ||
| SITE IMPROVMENTS=JCMP | 1995-12-21 | 675 | 626 | S/L | 27.5000 | 25 | 25 | ||
| SITE IMPROVMENTS-LCMP | 1996-01-22 | 205 | 189 | S/L | 27.5000 | 8 | 8 | ||
| SITE IMPROVEMENTS-JCMP | 1996-04-11 | 76 | 70 | S/L | 27.5000 | 2 | 2 | ||
| SITE IMPROVEMENT | 1996-05-09 | 200 | 183 | S/L | 27.5000 | 7 | 7 | ||
| SITE IMPROVMENTS | 1995-10-05 | 2,643 | 2,475 | S/L | 27.5000 | 96 | 96 | ||
| SITE IMPROVEMENT | 1997-01-01 | 221 | 197 | S/L | 27.5000 | 8 | 8 | ||
| LANDSCAPING | 1993-09-01 | 92,527 | 92,527 | S/L | 27.5000 | ||||
| BLOCK WALL | 1999-08-12 | 2,785 | 2,785 | S/L | 10.0000 | ||||
| STREET IMPROVEMENTS | 2001-04-03 | 38,377 | 38,377 | S/L | 20.0000 | ||||
| MANAGERS COACH HOME | 2006-02-01 | 138,143 | 56,827 | S/L | 27.5000 | 3,454 | 3,454 | ||
| PARKING LOT LIGHTING | 2006-04-01 | 2,833 | 2,833 | S/L | 15.0000 | ||||
| LANDSCAPE | 2005-10-01 | 765 | 765 | S/L | 15.0000 | ||||
| LANDSCAPE | 2005-11-01 | 1,607 | 1,607 | S/L | 15.0000 | ||||
| LANDSCAPE | 2005-12-01 | 9,000 | 9,000 | S/L | 15.0000 | ||||
| LANDSCAPE | 2006-01-01 | 947 | 947 | S/L | 15.0000 | ||||
| LANDSCAPE | 2006-04-01 | 1,870 | 1,870 | S/L | 15.0000 | ||||
| LANDSCAPE | 2006-05-01 | 4,890 | 4,890 | S/L | 15.0000 | ||||
| WATER ISOLATION VALVE | 2006-02-15 | 112,767 | 112,767 | S/L | 15.0000 | ||||
| SPA AREA AWNING | 2006-04-01 | 2,800 | 2,800 | S/L | 15.0000 | ||||
| SPA AREA AWNING | 2006-05-01 | 12,343 | 12,343 | S/L | 15.0000 | ||||
| SPA AREA AWNING | 2006-06-01 | 11,800 | 11,800 | S/L | 15.0000 | ||||
| MAINTENANCE SHOP DOORS | 2006-06-01 | 1,715 | 685 | S/L | 27.5000 | 43 | 43 | ||
| SPEED BUMPS | 2006-06-01 | 5,699 | 5,699 | S/L | 15.0000 | ||||
| DRIVWAY TO MANAGERS HOME | 2006-03-01 | 5,224 | 5,224 | S/L | 15.0000 | ||||
| AUTOMATIC GATE - ELITE RECEIVER | 2006-07-01 | 11,293 | 11,293 | S/L | 7.0000 | ||||
| CLUBHOUSE LANDSCAPTING | 2007-06-15 | 58,340 | 57,052 | S/L | 15.0000 | 1,288 | 1,288 | ||
| ROADS & PARKING - SEAL & REPAVE | 2007-05-31 | 51,880 | 50,734 | S/L | 15.0000 | 1,146 | 1,146 | ||
| POOL DECK RESURFACE | 2008-03-01 | 26,040 | 22,796 | S/L | 15.0000 | 1,736 | 1,736 | ||
| HANDICAP DOOR OPER SYS | 2008-12-29 | 5,092 | 5,092 | S/L | 7.0000 | ||||
| HANDICAP DOOR OPER POOL AREA | 2009-01-13 | 2,380 | 2,380 | S/L | 7.0000 | ||||
| HEATING & AIR COND UNIT | 2009-01-22 | 8,990 | 8,990 | S/L | 7.0000 | ||||
| 12 LARGE ROUND TABLES | 2009-03-09 | 2,389 | 2,389 | S/L | 7.0000 | ||||
| 400 GALLON WATER HEATER | 2009-04-16 | 5,800 | 5,800 | S/L | 7.0000 | ||||
| 1 ROUND TABLE | 2009-04-30 | 558 | 558 | S/L | 7.0000 | ||||
| OFFICE EXPANSION | 2008-09-02 | 4,731 | 2,100 | S/L | 27.5000 | 172 | 172 | ||
| WALL CABINETS | 2008-09-02 | 710 | 710 | S/L | 7.0000 | ||||
| GATE - SW RV STORAGE | 2008-10-28 | 3,843 | 3,843 | S/L | 7.0000 | ||||
| CEILING FANS | 2008-11-14 | 379 | 379 | S/L | 7.0000 | ||||
| HANDICAP LIFT CHAIR - POOL | 2009-03-09 | 3,633 | 3,633 | S/L | 7.0000 | ||||
| POOL & SPA DRAINS & PUMPS RETRO-FIT | 2009-01-22 | 4,805 | 4,805 | S/L | 7.0000 | ||||
| FREEZER | 2008-07-23 | 599 | 599 | S/L | 7.0000 | ||||
| COMPUTER | 2009-03-03 | 1,100 | 1,100 | S/L | 3.0000 | ||||
| COMPUTER MON & SCAN | 2009-08-21 | 1,405 | 1,405 | S/L | 5.0000 | ||||
| CLUBHOUSE REMODEL | 2009-07-06 | 19,573 | 8,076 | S/L | 27.5000 | 712 | 712 | ||
| KITCHEN APPLIANCES | 2009-08-20 | 4,562 | 4,562 | S/L | 7.0000 | ||||
| CLUBHOUSE REMODEL | 2009-08-20 | 745 | 306 | S/L | 27.5000 | 27 | 27 | ||
| CLUBHOUSE DOORS | 2009-09-10 | 1,530 | 1,530 | S/L | 7.0000 | ||||
| CLUBHOUSE REMODEL | 2009-09-11 | 19,146 | 7,820 | S/L | 27.5000 | 696 | 696 | ||
| OFFICE FILE | 2009-09-15 | 211 | 211 | S/L | 7.0000 | ||||
| OFFICE DEPOT - REMODEL | 2009-09-15 | 978 | 978 | 200DB | 7.0000 | ||||
| KITCHEN APPLIANCES | 2009-10-30 | 1,820 | 1,820 | S/L | 7.0000 | ||||
| CLUBHOUSE REMODEL | 2009-10-30 | 7,659 | 3,112 | S/L | 27.5000 | 278 | 278 | ||
| FILE CABINET | 2009-11-11 | 211 | 211 | S/L | 7.0000 | ||||
| REWIRE | 2009-11-11 | 479 | 194 | S/L | 27.5000 | 17 | 17 | ||
| BATHROOM LIGHTING | 2009-12-07 | 1,924 | 807 | S/L | 27.5000 | 70 | 70 | ||
| HANDICAP DOORS | 2009-12-14 | 2,060 | 2,060 | 200DB | 7.0000 | ||||
| BATHROOM REWIRE | 2010-01-07 | 1,369 | 548 | S/L | 27.5000 | 50 | 50 | ||
| CLUBHOUSE REMODEL | 2010-01-12 | 1,800 | 720 | S/L | 27.5000 | 66 | 66 | ||
| KITCHEN APPLIANCES | 2010-02-09 | 1,602 | 1,602 | S/L | 7.0000 | ||||
| CLUBHOUSE REMODEL | 2010-02-17 | 935 | 372 | S/L | 27.5000 | 34 | 34 | ||
| CLUBHOUSE REMODEL | 2010-03-16 | 1,207 | 478 | S/L | 27.5000 | 44 | 44 | ||
| CLUBHOUSE REMODEL | 2010-04-02 | 1,200 | 473 | S/L | 27.5000 | 43 | 43 | ||
| CLUBHOUSE REMODEL | 2010-04-21 | 375 | 148 | S/L | 27.5000 | 13 | 13 | ||
| CLUBHOUSE REMODEL | 2010-05-13 | 175 | 69 | S/L | 27.5000 | 6 | 6 | ||
| CLUBHOUSE REMODEL | 2010-05-13 | 1,915 | 750 | S/L | 27.5000 | 70 | 70 | ||
| POOL FURN | 2009-11-18 | 978 | 978 | S/L | 7.0000 | ||||
| SECURITY SYSTEM | 2009-08-19 | 3,869 | 3,869 | S/L | 7.0000 | ||||
| FIRE CERTIFICATION | 2009-08-19 | 1,190 | 488 | S/L | 27.5000 | 44 | 44 | ||
| LANDSCAPE - CLUBHOUSE | 2010-05-04 | 4,660 | 4,660 | S/L | 15.0000 | ||||
| PIANO | 2009-11-16 | 1,724 | 1,724 | S/L | 7.0000 | ||||
| BOARDROOM IMPROVEMENTS (POUND GR) | 2009-12-21 | 6,957 | 2,798 | S/L | 27.5000 | 253 | 253 | ||
| BOARDROOM (CHRIESTENSON BUILDERS) | 2009-12-09 | 1,156 | 465 | S/L | 27.5000 | 42 | 42 | ||
| HOME DEPOT | 2009-12-04 | 653 | 263 | S/L | 27.5000 | 23 | 23 | ||
| BOARDROOM (JAY HINER) | 2009-12-14 | 4,155 | 1,671 | S/L | 27.5000 | 151 | 151 | ||
| FURNITURE - BOARDROOM | 2009-12-28 | 1,492 | 1,492 | S/L | 7.0000 | ||||
| BOARDROOM TILE - (J VANDR LINDE) | 2009-12-21 | 1,050 | 422 | S/L | 27.5000 | 38 | 38 | ||
| COMPUTERS | 2011-04-20 | 2,448 | 2,448 | S/L | 5.0000 | ||||
| CLUBHOUSE REMODEL IN PROGRESS | 2011-06-30 | 39.0000 | |||||||
| GOLF CART | 2011-07-15 | 2,703 | 2,703 | 200DB | 5.0000 | ||||
| GOLF CART | 2011-07-15 | 2,703 | 2,703 | 200DB | 5.0000 | ||||
| CLUB HOUSE REMODEL | 2011-07-29 | 534,269 | 192,661 | S/L | 27.5000 | 19,428 | 19,428 | ||
| POOL PUMP & FILTER | 2014-01-22 | 3,643 | 3,643 | 200DB | 7.0000 | ||||
| RESURFACE POOL & SEAL DECK | 2013-11-23 | 32,640 | 30,761 | 150DB | 15.0000 | 1,879 | 1,879 | ||
| ICE MAKER CLUBHOUSE | 2013-08-06 | 1,844 | 1,844 | 200DB | 7.0000 | ||||
| TRASH ENCLOSURE | 2014-06-13 | 2,100 | 538 | S/L | 27.5000 | 76 | 76 | ||
| FREEZER | 2018-07-27 | 817 | 817 | 200DB | 5.0000 | ||||
| 2-BBQ'S FOR POOL AREA | 2018-08-21 | 868 | 868 | 200DB | 5.0000 | ||||
| 2 NEW DRIVEWAYS 343&165 | 2019-01-17 | 4,980 | 314 | S/L | 39.0000 | 128 | 128 | ||
| BLOCK WALL AND 8 BOLLARDS | 2019-01-17 | 4,800 | 303 | S/L | 39.0000 | 123 | 123 | ||
| WATER HEATER INSTALLATION | 2018-07-27 | 1,532 | 1,532 | 200DB | 7.0000 | ||||
| HVAC | 2021-08-24 | 14,500 | S/L | 7.0000 | 1,726 | 1,726 | |||
| SPLAR PANELS | 2022-04-06 | 9,750 | S/L | 7.0000 | 348 | 348 | |||
| IRON FENCE | 2022-06-07 | 50,000 | S/L | 15.0000 | 278 | 278 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 7,173,661 | 5,062,989 | 2,110,672 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL | 61,481 | 61,481 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES - NET OF AMORT | 15,550 | 12,845 | |
| OTHER ASSETS |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL | ||||
| AUTO MILEAGE | 1,521 | 1,521 | ||
| BANK CHARGES | 1,290 | 1,290 | ||
| BOARD OF DIRECTORS | 7,740 | 7,740 | ||
| EDUCATION | 695 | 695 | ||
| MISCELLANEOUS | 3,130 | 3,130 | ||
| EQUIPMENT LEASE | 571 | 571 | ||
| EMPLOYEE BENEFITS | 17,828 | 17,828 | ||
| SECURITY | 82,744 | 82,744 | ||
| UTILITIES | 473,271 | 473,271 | ||
| POSTAGE | 860 | 860 | ||
| REPAIRS & MAINTENANCE | 129,352 | 129,352 | ||
| LANDSCAPE | 48,480 | 48,480 | ||
| INSURANCE | 19,575 | 19,575 | ||
| MANAGEMENT FEE | 53,287 | 53,287 | ||
| GRANT PROGRAM EXPENSE | 40,536 | 40,536 | ||
| ROUNDING DIFF | 2 | 2 | ||
| ADVERTISING AND PROM | 809 | 809 | ||
| EQUIPMENT RENT | 1,748 | 1,748 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPACE RENTAL | 1,376,750 | 1,376,750 | |
| MISC OTHER INCOME | 12,664 | 12,664 | |
| LATE CHARGE FEES | 1,029 | 1,029 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPACE RENTAL | 9,937 | 9,937 |