| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,968 | 3,968 |
| 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 | 34,168 | S/L | 39.0000 | 6,260 | |||
| STORAGE BUILDING | 2017-07-01 | 50,245 | 7,032 | S/L | 39.0000 | 1,288 | |||
| TABLES OFFICE EQUIP & PERSONAL PROPERTY | 2017-07-01 | 11,610 | 10,056 | 200DB | 7.0000 | 1,036 | |||
| CHALET | 2018-07-01 | 161,567 | 18,470 | S/L | 39.0000 | 4,142 | |||
| TRAIL EQUIPMENT & TOOLS | 2018-07-01 | 25,815 | 16,595 | S/L | 7.0000 | 3,688 | |||
| LAND IMPROVMENTS | 2019-07-01 | 173,004 | 30,276 | S/L | 20.0000 | 8,650 | |||
| CHALET FURNITURE | 2019-07-01 | 8,253 | 5,675 | 200DB | 7.0000 | 737 | |||
| EQUIPMENT | 2019-07-01 | 24,051 | 12,025 | S/L | 7.0000 | 3,436 | |||
| LAND IMPROVMENTS | 2020-07-01 | 197,450 | 45,512 | 150DB | 15.0000 | 15,194 | |||
| CHALET FURNITURE | 2020-07-01 | 4,818 | 2,711 | 200DB | 7.0000 | 602 | |||
| LEVELING GROOMER | 2020-07-01 | 5,500 | 3,095 | 200DB | 7.0000 | 687 | |||
| CANYCOM | 2020-07-01 | 14,203 | 7,992 | 200DB | 7.0000 | 1,774 | |||
| JOHN DEERE 4500 | 2020-07-01 | 25,000 | 14,067 | 200DB | 7.0000 | 3,124 | |||
| EXCAVATOR BUCKET THUMB | 2020-07-01 | 2,880 | 1,621 | 200DB | 7.0000 | 359 | |||
| GATOR | 2020-01-01 | 31,931 | 17,967 | 200DB | 7.0000 | 3,990 | |||
| GROOMER | 2020-07-01 | 7,975 | 4,487 | 200DB | 7.0000 | 997 | |||
| TILLER | 2021-01-28 | 32,000 | 12,408 | 200DB | 7.0000 | 5,598 | |||
| E26 BOBCAT | 2021-06-15 | 29,370 | 11,388 | 200DB | 7.0000 | 5,138 | |||
| WELDER | 2021-10-21 | 1,080 | 419 | 200DB | 7.0000 | 189 | |||
| E-BIKE | 2022-05-18 | 2,500 | 446 | 200DB | 7.0000 | 587 | |||
| RIDING MOWER | 2022-07-11 | 3,007 | 322 | 200DB | 7.0000 | 767 | |||
| COMPACTOR | 2022-07-11 | 2,882 | 309 | 200DB | 7.0000 | 735 | |||
| MINI SKID ATTACHMENT - BRUSH CUTTER | 2022-10-07 | 5,011 | 179 | 200DB | 7.0000 | 1,381 | |||
| POWER WASHER | 2022-10-07 | 3,585 | 128 | 200DB | 7.0000 | 988 | |||
| CHAINSAW | 2022-12-06 | 576 | 21 | 200DB | 7.0000 | 158 | |||
| CHALET FURNITURE | 2022-07-01 | 2,144 | 230 | 200DB | 7.0000 | 547 | |||
| SOUCY TRACKS | 2023-01-31 | 52,000 | 200DB | 7.0000 | 7,429 | ||||
| GRAPPLE | 2023-05-10 | 3,377 | 200DB | 7.0000 | 482 | ||||
| DUMP TRAILER | 2023-11-21 | 9,675 | 200DB | 7.0000 | 1,382 | ||||
| ADIRONDECK CHAIRS | 2023-05-12 | 2,896 | 200DB | 7.0000 | 414 | ||||
| GREAT ESCAPE SOUND EQUIP | 2023-06-06 | 5,825 | 200DB | 7.0000 | 832 | ||||
| VAULT TOILET | 2023-07-31 | 31,675 | 150DB | 15.0000 | 1,584 | ||||
| SLEDDING HILL IMPROVEMENTS | 2023-08-10 | 9,790 | 150DB | 15.0000 | 490 | ||||
| GARAGE DOOR | 2023-10-16 | 1,857 | 200DB | 10.0000 | 186 | ||||
| SHIPPING CONTAINER | 2023-11-15 | 3,250 | S/L | 39.0000 | 10 | ||||
| 2021 LAND IMPROVEMENTS | 2021-07-01 | 54,482 | S/L | 20.0000 | 2,724 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,245,417 | 345,184 | 900,233 | 1,245,417 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 10,162 | 5,081 | 5,081 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING / PROMOTIONAL | 32,912 | 32,912 | ||
| ASSET BASED FEE | 11,174 | 11,174 | ||
| CLEANING / MAINTENANCE | 2,985 | 2,985 | ||
| DUES | 6,545 | 6,545 | ||
| GAS | 9,426 | 9,426 | ||
| GENERAL BUSINESS EXPENSES | 1,631 | 1,631 | ||
| INSURANCE | 20,955 | 20,955 | ||
| LANDSCAPING | 1,025 | 1,025 | ||
| PURCHASES, FOOD & APPAREL | 66,716 | 66,716 | ||
| RENT EQUIPMENT | 3,286 | 3,286 | ||
| REPAIRS | 18,106 | 18,106 | ||
| SHIPPING COSTS | 588 | 588 | ||
| SHOP | 6,608 | 6,608 | ||
| SIGNS | 1,313 | 1,313 | ||
| SMALL TOOLS | 5,826 | 5,826 | ||
| SNOW REMOVAL | 2,375 | 2,375 | ||
| SUPPLIES | 8,522 | 8,522 | ||
| TRAIL IMPROVEMENTS AND REPAIR | 28,753 | 18,753 | ||
| TRAVEL COSTS | 376 | 376 | ||
| UTILITIES | 5,750 | 5,750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE | 187,813 | 187,813 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES | 18,696 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GATOR LOAN | 8,092 | 632 |
| SALES TAX | 716 | 553 |
| PAYROLL TAX PAYABLE | 4,388 | 6,708 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 10,700 | 10,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 2,113 | |||
| SALES TAX | 6,416 | |||
| UNEMPLOYMENT |