| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CARETAKER'S RESIDENCE | 2013-12-31 | 43,500 | 14,238 | SL | 27.5000 | 1,582 | |||
| OFFICE REMODEL | 2013-12-31 | 10,500 | 2,421 | SL | 39.0000 | 269 | |||
| POD #1 REMODEL | 2013-12-31 | 5,000 | 1,638 | SL | 27.5000 | 182 | |||
| ELECTRICAL | 2013-12-31 | 15,000 | 4,905 | SL | 27.5000 | 545 | |||
| IMPROVEMENTS | 2014-09-18 | 15,277 | 4,587 | SL | 27.5000 | 556 | |||
| IMPROVEMENTS | 2014-12-31 | 3,734 | 1,088 | SL | 27.5000 | 136 | |||
| NEW ROOF, 4 CABINS | 2014-07-01 | 6,000 | 1,853 | SL | 27.5000 | 218 | |||
| NEW ROOF POD 1 SHELTER | 2014-07-01 | 2,500 | 773 | SL | 27.5000 | 91 | |||
| CABINS, DOORS & LIGHTING | 2014-07-01 | 44,000 | 13,600 | SL | 27.5000 | 1,600 | |||
| POD #01 IMPROVEMENTS | 2014-07-01 | 4,500 | 1,394 | SL | 27.5000 | 164 | |||
| GRADING & LANDSCAPING | 2015-07-01 | 7,630 | 2,078 | SL | 27.5000 | 277 | |||
| ACCESS ROAD & PARKING LOT | 2015-07-01 | 10,870 | 2,963 | SL | 27.5000 | 395 | |||
| BATHROOM UPGRADES | 2015-07-01 | 12,415 | 3,383 | SL | 27.5000 | 451 | |||
| DISC GOLF COURSE | 2015-07-01 | 2,990 | 817 | SL | 27.5000 | 109 | |||
| WATERLINE & HYDRANTS | 2015-07-01 | 3,660 | 998 | SL | 27.5000 | 133 | |||
| POD #02 SHELTER UPGRADE | 2015-07-01 | 9,735 | 2,655 | SL | 27.5000 | 354 | |||
| PRESENTATION DECK | 2015-07-01 | 3,765 | 1,027 | SL | 27.5000 | 137 | |||
| TRACTOR | 2018-05-14 | 4,738 | 3,159 | SL | 7.0000 | 677 | |||
| OUTDOOR RAILING | 2018-04-04 | 400 | 71 | SL | 27.5000 | 15 | |||
| IMPROVEMENTS | 2019-12-01 | 11,528 | 1,292 | SL | 27.5000 | 419 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 530 | 530 | ||
| Machinery and Equipment | 4,907 | 4,006 | 901 | 902 |
| Buildings | 213,004 | 69,414 | 143,590 | 143,590 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,295 | 647 | 648 | |
| BANK SERVICE CHARGES | 138 | |||
| FACILITIES MAINTENANCE | 20,268 | |||
| INSURANCE | 3,389 | 1,694 | 1,695 | |
| MERCHANT FEES | 472 | |||
| OFFICE | 2,824 | 1,412 | 1,412 | |
| PAYPAL FEE | 143 | |||
| PROGRAM COSTS | 3,412 | 3,412 | ||
| SOFTWARE FEES | 2,985 | |||
| SUPPLIES | 1,628 | 814 | 814 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 285 | ||
| Rental Income - Noninvestment Property | 64,021 | 64,021 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,969 | 0 | 3,484 | 3,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 10,370 | 10,370 |