| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX/ACCOUNTING FEES | 1,890 | 1,890 | ||
| PAYROLL PROCESSING | 1,876 | 1,876 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - 584 CHESTNUT ST | 2014-07-03 | 16,368 | |||||||
| BUILDING - 584 CHESTNUT ST | 2014-07-03 | 63,632 | 19,668 | S/L | 27.5000 | 2,314 | 2,314 | 2,314 | |
| SECURITY SYSTEM | 2014-11-04 | 1,874 | 1,530 | S/L | 10.0000 | 188 | 188 | 188 | |
| FURNACE - BEST HEATING & AIR | 2014-12-15 | 2,639 | 1,422 | S/L | 15.0000 | 176 | 176 | 176 | |
| BUILDINGS & IMPROVEM | 2001-08-29 | 250,000 | 133,333 | S/L | 40.0000 | 6,250 | |||
| BUILDING-DUTTON PROP | 2005-08-24 | 64,401 | 44,651 | S/L | 25.0000 | 2,576 | |||
| BUILDING - RESTROOMS | 2008-11-13 | 71,672 | 40,615 | S/L | 25.0000 | 2,867 | |||
| EQUIPMENT | 2005-04-15 | 12,403 | 12,403 | S/L | 10.0000 | ||||
| LAND | 2001-08-29 | 200,000 | |||||||
| LAND IMPROVEMENTS | 2001-08-29 | 52,065 | 44,433 | S/L | 25.0000 | 2,082 | |||
| LAND | 2003-10-23 | 40,560 | |||||||
| POLE REMOVAL | 2005-07-05 | 32,680 | |||||||
| ROHR EXCAVATION | 2005-09-27 | 8,800 | |||||||
| MELICK CONSTRUCTION- | 2005-12-19 | 24,962 | |||||||
| SITE WORK - LAND IMP | 2005-12-15 | 95,887 | |||||||
| LAND-DUTTON PROPERTY | 2005-08-24 | 25,000 | |||||||
| PARKINGDRIVES | 2007-07-01 | 17,925 | 11,114 | S/L | 25.0000 | 717 | |||
| SIGN | 2008-06-27 | 3,235 | 3,128 | S/L | 15.0000 | 107 | |||
| THEATER IN THE RAVIN | 2008-10-09 | 51,889 | |||||||
| ROSE GARDEN | 2008-11-21 | 51,443 | |||||||
| PARKING DRIVES | 2008-08-29 | 7,160 | 4,103 | S/L | 25.0000 | 287 | |||
| LAND IMPROVEMENTS | 2008-10-07 | 10,905 | |||||||
| LAND IMP- OPEN THE G | 2008-08-17 | 13,466 | |||||||
| INSTALL FENCE & GATE | 2009-06-01 | 2,380 | 2,380 | S/L | 10.0000 | ||||
| SIGNAGE - ENTRANCE | 2009-06-01 | 170 | 170 | S/L | 10.0000 | ||||
| REST ROOM - ADD'L CO | 2009-06-01 | 209 | 209 | S/L | 10.0000 | ||||
| ROSE GARDEN | 2009-06-01 | 6,265 | 6,265 | S/L | 10.0000 | ||||
| 2010 PROPERTY IMPROV | 2010-06-01 | 16,647 | 16,647 | S/L | 10.0000 | ||||
| WHEELCHAIR ACCESS | 2011-04-22 | 3,790 | 3,790 | S/L | 10.0000 | ||||
| CHILDRENS GARDEN | 2011-08-12 | 35,898 | 35,898 | S/L | 10.0000 | ||||
| GAZEBO | 2011-12-13 | 13,731 | 13,731 | S/L | 10.0000 | ||||
| GAZEBO - 2012 EXPEND | 2012-06-15 | 11,634 | 11,634 | S/L | 10.0000 | ||||
| CHILDRENS GARDEN RAILING | 2012-06-15 | 2,240 | 2,240 | S/L | 10.0000 | ||||
| BRIDGE - CHILDRENS AREA | 2013-05-14 | 5,670 | 5,481 | S/L | 10.0000 | 189 | |||
| GOLF CART | 2013-05-23 | 1,900 | 1,900 | S/L | 7.0000 | ||||
| DELL COMPUTER | 2013-06-20 | 803 | 803 | S/L | 3.0000 | ||||
| CEDAR OUTDOOR FURNITURE | 2013-04-19 | 614 | 594 | S/L | 10.0000 | 20 | |||
| CHILDRENS TOWER- CRAFTSMAN AT LARGE | 2014-08-25 | 20,999 | 17,499 | S/L | 10.0000 | 2,100 | |||
| EXMARK LAZER MOWER | 2014-04-17 | 8,244 | 7,145 | S/L | 10.0000 | 824 | |||
| TRAILER | 2014-12-16 | 600 | 480 | S/L | 10.0000 | 60 | |||
| PUSH MOWER 21" | 2014-12-16 | 126 | 126 | S/L | 5.0000 | ||||
| 2014 F & F ADDITIONS | 2014-12-15 | 738 | 597 | S/L | 10.0000 | 73 | |||
| PARKING LOT - COMPTON HOUSE | 2015-01-12 | 4,800 | 1,536 | S/L | 25.0000 | 192 | |||
| PARKING AREA & RETAINING WALL COMPTON | 2015-04-01 | 5,700 | 1,767 | S/L | 25.0000 | 228 | |||
| FREUND BRIDGE REBUILD | 2017-08-03 | 4,870 | 524 | S/L | 25.0000 | 97 | |||
| SPRINGHOUSE WALL, SIDEWALK & DRAINAGE REPAIR | 2017-02-03 | 12,142 | 1,427 | S/L | 25.0000 | 243 | |||
| UNDERGROUND ELECTRIC PROJECT | 2018-07-11 | 29,475 | 6,632 | S/L | 20.0000 | 1,474 | |||
| 2015 POLARIS RANGER | 2019-04-04 | 5,075 | 4,198 | 200DB | 5.0000 | 585 | |||
| LANDSCAPING PROJECT | 2019-08-07 | 3,300 | 1,015 | 150DB | 15.0000 | 228 | |||
| STORM DOORS AND INTERIOR DOORS | 2019-09-13 | 4,145 | 350 | S/L | 39.0000 | 106 | |||
| TENT PAD EXPANSION AND GRAVEL | 2019-09-20 | 4,850 | 1,491 | 150DB | 15.0000 | 336 | |||
| JOHN DEERE ATV | 2020-02-04 | 3,000 | 1,750 | S/L | 5.0000 | 600 | |||
| CONCRETE PAD | 2020-04-28 | 26,000 | 4,622 | S/L | 15.0000 | 1,734 | |||
| PAVILLION FAST TRACK | 2021-11-23 | 121,886 | 9,141 | S/L | 15.0000 | 8,126 | |||
| PAVILLION PROJECT | 2022-06-30 | 39,207 | 531 | S/L | 39.0000 | 980 | |||
| EVENT GARDEN | 2022-12-28 | 352,990 | 368 | S/L | 39.0000 | 8,824 | |||
| POND PROJECT | 2022-07-08 | 28,106 | 322 | S/L | 39.0000 | 703 | |||
| WEDDING ENHANCEMENT | 2023-12-08 | 510,051 | S/L | 39.0000 | 545 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TD AMERITRADE 3511 ST NO 1099 | 2022-09 | PURCHASE | 2023-06 | 503,314 | 506,421 | -3,107 | ||||
| TD AMERITRADE 3511 LT NO 1099 | 2022-02 | PURCHASE | 2023-03 | 518,517 | 573,836 | -55,319 | ||||
| PERSHING 6982 ST COVERED | 2023-02 | PURCHASE | 2023-11 | 255,000 | 255,000 | |||||
| PERSHING 6982 LT COVERED | 2022-10 | PURCHASE | 2023-12 | 112,466 | 142,492 | -30,026 | ||||
| PERSHING 6982 LT NON-COVERED | 2022-02 | PURCHASE | 2023-10 | 198,305 | 212,488 | -14,183 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 1,835,261 | 525,494 | 1,309,767 | 2,000,000 |
| LAND | 571,960 | 571,960 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 5 |
| P/P ADJUSTMENT | 3,372 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EVENT EXPENSES | 5,968 | 5,968 | ||
| GROUNDS EXPENSE | 4,683 | 4,683 | ||
| HORTICULTURAL SUPPLIES | 5,767 | 5,767 | ||
| INSURANCE | 8,309 | 8,309 | ||
| LICENSE & DUES | 405 | 405 | ||
| REPAIRS & MAINTENANCE | 10,581 | 10,581 | ||
| SUPPLIES | 1,320 | 1,320 | ||
| UTILITIES | 15,602 | 15,602 | ||
| DONATION FUND PROJECT | 2,304 | 2,304 | ||
| VOLUNTEER PROGRAM | 354 | 354 | ||
| STATE FILING FEE | 200 | 200 | ||
| P/Y FEDERAL INCOME TAX | 28 | 28 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAMS | 14,838 | 14,838 | |
| FACILITY RENTALS | 29,586 | 29,586 | |
| MISCELLANEOUS | 8,219 | 8,219 | |
| UNREALIZED GAIN/LOSS | 6,323 | 6,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONSULTING | 15,576 | 15,576 | ||
| CONTRACT/PROFESSIONAL SERVICES | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 61 | 61 |