| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DULIN WARD & DEWALD | 1,100 | 1,100 |
| 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 | 2020-12-31 | 44,331 | |||||||
| LAND IMPROVEMENTS | 2022-05-01 | 202,832 | 3,467 | S/L | 39.0000 | 5,201 | |||
| CLUB CAR | 2022-05-01 | 40,000 | 1,067 | S/L | 25.0000 | 1,600 | |||
| RAIL CONSTRUCTION | 2022-05-01 | 13,324 | 355 | S/L | 25.0000 | 533 | |||
| DEPOT RESTORATION | 2022-05-01 | 339,069 | 9,042 | S/L | 25.0000 | 13,563 | |||
| CLUB CAR REPURPOSING | 2022-05-01 | 234,486 | 6,253 | S/L | 25.0000 | 9,379 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 202,832 | 8,668 | 194,164 | |
| CLUB CAR | 40,000 | 2,667 | 37,333 | |
| RAIL CONSTRUCTION | 13,324 | 888 | 12,436 | |
| DEPOT RESTORATION | 339,069 | 22,605 | 316,464 | |
| CLUB CAR REPURPOSING | 234,486 | 15,632 | 218,854 | |
| LAND | 44,331 | 44,331 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 893 | 205 | 205 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING | 17,825 | 17,825 | ||
| INFORMATION TECHNOLOGY | 871 | 871 | ||
| OFFICE | 341 | 341 | ||
| TRAVEL | 9,595 | 9,595 | ||
| INSURANCE | 4,972 | 4,972 | ||
| OTHER EXPENSES | 1,536 | 1,536 | ||
| PUFFERBELLY ICE CREAM LLC | 15,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLUB CAR RENTAL | 3,100 | 3,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ENGINEERING RESOURCES | 12,092 | 12,092 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE SALES | 310 | 310 |