| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GOLF CART | 2022-03-01 | 20,295 | S/L | 5.0000 | 2,368 | ||||
| CHRISTMAS LIGHTS | 2022-03-02 | 1,010,814 | S/L | 5.0000 | 117,928 | ||||
| GOLF CARTS (2) | 2022-06-29 | 35,400 | S/L | 5.0000 | 1,770 | ||||
| COOL NET FABRIC SHADES | 2022-09-30 | 39,654 | S/L | 10.0000 | |||||
| CHRISTMAS LIGHT ADDENDUM | 2022-08-17 | 408,245 | S/L | 5.0000 | 6,804 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 87,610 | 87,610 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 13,762,074 | 22,274,636 | 22,274,636 |
| DEPOSITS | 6,000 | 6,000 | |
| GRANT RECEIVABLE, NONCURRENT | 200,000 | 200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 23,058 | 23,058 | ||
| BANK FEES | 295 | 295 | ||
| CONTRACT MAINTENANCE | 2,105 | 2,105 | ||
| LANDSCAPE ARCHITECTURE | 8,175 | 8,175 | ||
| ADVERTISING AND PROMOTION | 25,392 | 25,392 | ||
| BAD DEBT | 3,841 | 3,841 | ||
| DUES & SUBSCRIPTIONS | 885 | 885 | ||
| ENTERTAINMENT | 4,849 | 4,849 | ||
| EQUIPMENT RENTAL | 2,150 | 2,150 | ||
| GIFTS | 229 | 229 | ||
| LANDSCAPING | 95,418 | 95,418 | ||
| LEASE EXPENSE | 366 | 366 | ||
| MISCELLANEOUS | 4,968 | 4,968 | ||
| MOVING EXPENSE | 1,370 | 1,370 | ||
| OFFICE SUPPLIES | 3,590 | 3,590 | ||
| OPERATING EXPENSE | 27,736 | 27,736 | ||
| REPAIR & MAINTENANCE | 14,931 | 14,931 | ||
| SECURITY EXPENSE | 25,380 | 25,380 | ||
| TELEPHONE | 641 | 641 | ||
| VOLUNTEER EXPENSE | 1,147 | 1,147 | ||
| WEBSITE HOSTING | 248 | 248 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 3,172 | 3,172 | |
| OTHER REVENUE | 96 | 96 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITIES | 1,316,866 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTOR/MGR | 81,600 | 81,600 | ||
| CONSULTING | 95,500 | 95,500 | ||
| CONTRACTOR/ADMIN | 40,000 | 40,000 | ||
| EVENT MANAGEMENT | 61,667 | 61,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 175 | 175 |