| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CliftonLarsonAllen Accounting | 352 | 352 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,360,598 | 0 | 1,360,598 | |
| Buildings | 5,754,987 | 2,843,847 | 2,911,140 | |
| Equipment | 1,264,079 | 912,606 | 351,473 | |
| Land Improvements | 1,328,438 | 706,371 | 622,067 | |
| Furniture & Fixtures | 243,408 | 197,250 | 46,158 | |
| Sotball & Baseball Field Improvements | 28,500 | 23,275 | 5,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Nyemaster Goode, P.C. Employment Issue | 219 | 219 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank/Online Expenses | 96 | 96 | ||
| Building Maintenance | 20,285 | 20,285 | ||
| Insurance Expense | 34,088 | 34,088 | ||
| Janitorial Supplies | 5,729 | 5,729 | ||
| Licenses & Permits | 2,185 | 2,185 | ||
| Marketing | 1,518 | 1,518 | ||
| Minor Equipment | 6,051 | 6,051 | ||
| Miscellaneous | 1,271 | 1,271 | ||
| Postage | 156 | 156 | ||
| Repairs & Maintenance | 135,350 | 135,350 | ||
| Vehicle Expense | 4,597 | 4,597 | ||
| Landscape Expense | 4,716 | 4,716 | ||
| Management Consulting | 10,500 | 10,500 | ||
| Software Costs | 174 | 174 | ||
| Office Supplies | 121 | 121 | ||
| Meals | 28 | 28 | ||
| Back Office Support | 2,200 | 220 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Lease Revenue | 163,584 | 163,584 | |
| Capital Maintenance Fee Revenue | 4,896 | 4,896 | |
| Janitorial Maintenance Revenue | 34,908 | 34,908 | |
| Driving Range Revenue | 6,748 | 6,748 | |
| Other Revenue | 7,232 | 7,232 | |
| Staff Cost Share Revenue | 13,342 | 13,342 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| American Funds Benefit Management | 527 | 527 | ||
| Gallaghere Bassett Services, Inc. Appraisal Services | 2,520 | 2,520 | ||
| PACO 5500 | 834 | 834 | ||
| All Covered Computer Set Up | 400 | 400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 13,079 | 13,079 |