| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 8,600 | 0 | 0 | 8,600 |
| 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 Improvements | 2021-12-20 | 2,332,200 | 466,440 | SL | 10.0000 | 233,220 | |||
| Cart House Roof | 2023-04-30 | 12,050 | 803 | SL | 10.0000 | 1,205 | |||
| Grounds Landscaping | 2023-06-30 | 49,222 | 2,461 | SL | 10.0000 | 4,922 | |||
| Metal Corrugated Boxes | 2023-09-30 | 9,238 | 231 | SL | 10.0000 | 924 | |||
| Grounds Lighting | 2023-12-31 | 156,578 | SL | 10.0000 | 15,658 | ||||
| Field #2 - Drip Hose Irrigation | 2023-04-30 | 24,955 | 1,664 | SL | 10.0000 | 2,496 | |||
| Field 5 - 75 HP Pump and Casing | 2023-05-30 | 70,766 | 4,128 | SL | 10.0000 | 7,077 | |||
| Garden Planters | 2024-04-30 | 114,206 | SL | 10.0000 | 7,614 | ||||
| Grounds Lighting | 2024-05-30 | 57,615 | SL | 10.0000 | 3,361 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 3,024,222 | 752,203 | 2,272,019 | 2,272,019 |
| Land | 1,047,800 | 1,047,800 | 1,047,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 6,348 | 0 | 0 | 6,348 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Real Estate Subject to Life Estate | 3,000,000 | 3,000,000 | 3,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 714 | |||
| Event Expenses | 8,661 | 8,661 | ||
| Field Expenses | 20,908 | 20,908 | ||
| Insurance | 2,444 | 2,444 | ||
| Org Costs Start Up Write-Off | 5,569 | |||
| Payroll Benefits and Fees | 1,561 | 1,561 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Use obligation of life estate | 641,232 | 614,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 14,440 | 14,440 | 14,440 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 15,000 | 15,000 | ||
| Foreign Taxes | 1,053 | 1,053 | 1,053 | |
| Other Taxes | 410 | 410 | ||
| Payroll Taxes | 2,908 | 2,908 | ||
| Property Taxes | 18,757 | 18,757 |