| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Tax Prep Fees | 17,466 | 17,466 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Fence North Property Line | 2008-02-28 | 9,516 | 4,917 | SL | 30.000000000000 | 317 | 317 | 0 | |
| Pool Awning | 2008-04-30 | 8,108 | 4,189 | SL | 30.000000000000 | 270 | 270 | 0 | |
| Pavers Pool Area | 2008-04-30 | 28,966 | 14,966 | SL | 30.000000000000 | 966 | 966 | 0 | |
| Hurricane Shutters-Fitness Center | 2008-08-31 | 3,300 | 1,705 | SL | 30.000000000000 | 110 | 110 | 0 | |
| Hurricane Shutters-Care Center | 2008-08-31 | 2,344 | 1,211 | SL | 30.000000000000 | 78 | 78 | 0 | |
| Hurricane Shutters-Rossi Center | 2008-08-31 | 2,600 | 1,343 | SL | 30.000000000000 | 87 | 87 | 0 | |
| Repaving at Village | 2008-09-30 | 120,165 | 62,085 | SL | 30.000000000000 | 4,006 | 4,006 | 0 | |
| Repaving at Village-S of Parking | 2008-09-30 | 5,818 | 2,909 | SL | 30.000000000000 | 194 | 194 | 0 | |
| Leasehold Improvements 1005-124th St. | 2009-03-31 | 1,000 | 483 | SL | 30.000000000000 | 33 | 33 | 0 | |
| Leasehold Improvements 1009-124th St. | 2009-03-31 | 1,000 | 483 | SL | 30.000000000000 | 33 | 33 | 0 | |
| Leasehold Improvements Salon | 2009-07-31 | 4,228 | 2,043 | SL | 30.000000000000 | 141 | 141 | 0 | |
| Leasehold Improvements 1005-124th St. | 2009-08-31 | 5,085 | 2,458 | SL | 30.000000000000 | 170 | 170 | 0 | |
| Leasehold Improvements 1009-124th St. | 2009-08-31 | 5,085 | 2,458 | SL | 30.000000000000 | 170 | 170 | 0 | |
| Leasehold Improvements Salon | 2009-08-31 | 6,081 | 2,939 | SL | 30.000000000000 | 203 | 203 | 0 | |
| Leasehold Improvements Salon | 2009-08-31 | 1,875 | 906 | SL | 30.000000000000 | 63 | 63 | 0 | |
| Village Security System | 2010-03-01 | 39,215 | 36,601 | SL | 15.000000000000 | 2,614 | 2,614 | 0 | |
| Aurora House - 1005 - 124th Street | 2010-12-31 | 176,676 | 82,459 | SL | 30.000000000000 | 5,889 | 5,889 | 0 | |
| Addtn'l Aurora House Improvements | 2011-12-31 | 3,741 | 3,741 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Precision Overhead; New Front Gate Sys. | 2014-12-02 | 3,750 | 3,750 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Completion of New Front Gate | 2015-02-01 | 4,700 | 4,700 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Property Line Fencing | 2016-03-15 | 8,340 | 6,672 | SL | 10.000000000000 | 834 | 834 | 0 | |
| Repaving of 10th Avenue | 2016-04-15 | 114,014 | 60,807 | SL | 15.000000000000 | 7,601 | 7,601 | 0 | |
| (9) New Roofs | 2017-05-25 | 76,435 | 26,752 | SL | 20.000000000000 | 3,822 | 3,822 | 0 | |
| Side by Side Refrigerator | 2017-10-11 | 2,029 | 1,812 | SL | 7.000000000000 | 217 | 217 | 0 | |
| Canopy over Pool area | 2019-04-10 | 4,608 | 3,291 | SL | 7.000000000000 | 658 | 658 | 0 | |
| Liftmaster gate for side exit | 2020-12-01 | 5,044 | 2,018 | SL | 10.000000000000 | 504 | 504 | 0 | |
| AcquaCal pool heater for north spa - 50% down | 2020-12-09 | 2,800 | 1,600 | SL | 7.000000000000 | 400 | 400 | 0 | |
| AcquaCal pool heater for north spa - balance | 2021-01-04 | 2,800 | 1,200 | SL | 7.000000000000 | 400 | 400 | 0 | |
| Florida Gate Masters - gates/remotes/control box | 2021-06-22 | 32,004 | 7,783 | SL | 10.000000000000 | 3,200 | 3,200 | 0 | |
| 2003 Club Car Golf Cart w/ encl BMV Adm | 2007-09-30 | 2,629 | 2,629 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Downpayment Fence Pool Area | 2007-10-31 | 2,380 | 1,309 | SL | 30.000000000000 | 79 | 79 | 0 | |
| Downpayment Fence N Prop Line | 2007-10-31 | 6,553 | 3,604 | SL | 30.000000000000 | 218 | 218 | 0 | |
| Pool and Deck Resurfacing | 2007-12-31 | 55,558 | 45,835 | SL | 20.000000000000 | 2,778 | 2,778 | 0 | |
| Slab Rossi Center | 2007-12-31 | 9,876 | 5,432 | SL | 30.000000000000 | 329 | 329 | 0 | |
| Additional Pool Work | 2007-12-31 | 18,433 | 15,207 | SL | 20.000000000000 | 922 | 922 | 0 | |
| Jansen Walnut Piano Bench | 2008-03-31 | 527 | 527 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Sears- 2 New Coin Op Washers/Dryers | 2013-07-31 | 2,702 | 2,702 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Sears - 2 New Coin Op Washers/Dryers | 2014-01-16 | 2,549 | 2,549 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2000 Club Cab Golf Cart | 2014-07-22 | 5,300 | 5,300 | SL | 5.000000000000 | 0 | 0 | 0 | |
| (2) Coin-op Washers & Dryers | 2015-03-06 | 2,499 | 2,321 | SL | 7.000000000000 | 0 | 0 | 0 | |
| (8) New Phones | 2015-04-28 | 2,853 | 2,853 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Administrative Golf Cart | 2016-11-15 | 6,000 | 6,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2015 Honda Odyssey Van | 2019-01-15 | 19,251 | 19,251 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Hurricane Panels | 2021-05-04 | 6,224 | 830 | SL | 15.000000000000 | 415 | 415 | 0 | |
| New A/C Units | 2021-12-31 | 18,550 | 3,710 | SL | 10.000000000000 | 1,855 | 1,855 | 0 | |
| Care Center/Fitness Flooring | 2008-04-30 | 7,730 | 3,994 | SL | 30.000000000000 | 258 | 258 | 0 | |
| SportsArt E81 Elliptical Machine | 2008-06-30 | 1,174 | 1,174 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt TR33 Treadmill | 2008-06-30 | 2,098 | 2,098 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt C53 Recumbant Bike | 2008-06-30 | 1,174 | 1,174 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt C53 Upright Bike | 2008-06-30 | 1,258 | 1,258 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt 6300 Treadmill | 2008-06-30 | 2,518 | 2,518 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt E825 Elliptical Machine | 2008-06-30 | 2,518 | 2,518 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SportsArt C52 Recumbant Bike | 2008-06-30 | 1,006 | 1,006 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Fitness Ctr MultiStation | 2008-11-30 | 1,260 | 1,260 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Fitness Ctr Drywall | 2009-04-30 | 3,600 | 1,860 | SL | 30.000000000000 | 120 | 120 | 0 | |
| Equipment - Air Handler for A/C Unit | 2009-08-31 | 1,453 | 1,453 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Miscellaneous - 11842-14th Ave E | 2009-11-30 | 2,425 | 2,425 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Club Car Golf Cart w/ charger | 2005-03-31 | 1,400 | 1,400 | SL | 5.000000000000 | 0 | 0 | 0 | |
| (2) Coin-op Washers (4) Coin-op Dryers | 2005-11-30 | 3,393 | 3,393 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2003 Club Cart w/ charger | 2006-01-31 | 2,109 | 2,109 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2003 Club Cart w/ charger | 2006-01-31 | 2,109 | 2,109 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2003 Club Cart w/ charger | 2006-01-31 | 2,109 | 2,109 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 14" Delta 1HP Bandsaw | 2006-05-31 | 556 | 556 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2004 White Chevy Silverado Truck | 2006-07-31 | 17,515 | 17,515 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Golf Cart | 2008-03-31 | 900 | 900 | SL | 5.000000000000 | 0 | 0 | 0 | |
| New Entry Signs | 2009-11-30 | 20,588 | 20,588 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 2 Whirlpool Top Load Washers | 2011-03-29 | 1,450 | 1,450 | SL | 7.000000000000 | 0 | 0 | 0 | |
| New Dump Trailer 7x12 | 2013-11-30 | 4,900 | 4,900 | SL | 7.000000000000 | 0 | 0 | 0 | |
| (4) Used Speed Queen Washer & (2) Dryers | 2017-08-31 | 3,450 | 3,220 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2017 John Deere 3025E Utility Tractor | 2017-10-27 | 22,590 | 11,672 | SL | 10.000000000000 | 2,259 | 2,259 | 0 | |
| 2017 John Deere Ztrac Mower | 2018-01-03 | 10,275 | 7,339 | SL | 7.000000000000 | 1,468 | 1,468 | 0 | |
| Golf Cart | 2018-12-31 | 1,650 | 1,650 | SL | 5.000000000000 | 0 | 0 | 0 | |
| (4) Used Speed Queen Washer & (2) Dryers | 2019-02-11 | 2,640 | 2,112 | SL | 5.000000000000 | 44 | 44 | 0 | |
| John Deere Z960A 34 hp Pro 72" midz | 2019-10-08 | 11,814 | 9,451 | SL | 5.000000000000 | 1,772 | 1,772 | 0 | |
| Boom Lift Repair | 2021-03-09 | 6,312 | 2,525 | SL | 5.000000000000 | 1,262 | 1,262 | 0 | |
| Grant of 90.28 acres of land from Aurora Foundation | 2012-03-01 | 343,614 | NC | 0 % | 0 | 0 | 0 | ||
| Grant of Buildings from Aurora Foundation | 2011-12-31 | 2,341,471 | 936,588 | SL | 30.000000000000 | 78,049 | 78,049 | 0 | |
| New Roofs (4) | 2015-08-15 | 37,121 | 22,272 | SL | 15.000000000000 | 2,475 | 2,475 | 0 | |
| (19) New Roof Replacement | 2018-12-31 | 164,806 | 65,922 | SL | 15.000000000000 | 10,987 | 10,987 | 0 | |
| 2019 Roof Replacements | 2019-12-31 | 79,090 | 26,363 | SL | 15.000000000000 | 5,273 | 5,273 | 0 | |
| 2020 Roof Replacements | 2020-12-31 | 60,605 | 16,161 | SL | 15.000000000000 | 4,040 | 4,040 | 0 | |
| 2021 New Roofs | 2021-12-31 | 78,945 | 10,526 | SL | 15.000000000000 | 5,263 | 5,263 | 0 | |
| 2021 New Flooring | 2021-12-31 | 11,692 | 1,559 | SL | 15.000000000000 | 779 | 779 | 0 | |
| 2021 New A/C | 2021-12-31 | 156,598 | 31,320 | SL | 10.000000000000 | 15,660 | 15,660 | 0 | |
| Grant of Remodeled Units Cost | 2011-12-31 | 88,624 | 35,450 | SL | 30.000000000000 | 2,954 | 2,954 | 0 | |
| Unit Remodeling & Renovations | 2015-06-30 | 107,993 | 97,194 | SL | 10.000000000000 | 10,799 | 10,799 | 0 | |
| Unit Remodeling & Renovations | 2016-06-30 | 62,178 | 49,743 | SL | 10.000000000000 | 6,218 | 6,218 | 0 | |
| Unit Renovations July - December | 2016-12-31 | 16,591 | 12,028 | SL | 10.000000000000 | 1,659 | 1,659 | 0 | |
| 2017 Unit Renovations started 2016 | 2016-12-31 | 8,310 | 5,955 | SL | 10.000000000000 | 831 | 831 | 0 | |
| (19) Units - Remodeling | 2017-03-31 | 50,810 | 35,567 | SL | 10.000000000000 | 5,081 | 5,081 | 0 | |
| Apr-Sept (19) Units - Remodeling | 2017-09-30 | 23,248 | 15,111 | SL | 10.000000000000 | 2,325 | 2,325 | 0 | |
| Oct-Dec Unit Renovations | 2017-12-31 | 4,584 | 2,865 | SL | 10.000000000000 | 458 | 458 | 0 | |
| Jan. - Sept. Remodeling | 2018-09-30 | 81,307 | 48,784 | SL | 10.000000000000 | 8,131 | 8,131 | 0 | |
| Oct. - Dec. 2018 Remodeling | 2018-12-31 | 27,408 | 13,704 | SL | 10.000000000000 | 2,741 | 2,741 | 0 | |
| Jan. - Sept. Remodeling | 2019-09-30 | 83,582 | 41,791 | SL | 10.000000000000 | 8,358 | 8,358 | 0 | |
| Jan - Sept remodeling | 2020-09-30 | 33,084 | 13,234 | SL | 10.000000000000 | 3,308 | 3,308 | 0 | |
| Oct - Dec remodeling | 2020-12-31 | 15,966 | 6,386 | SL | 10.000000000000 | 1,597 | 1,597 | 0 | |
| 2021 Unit Renovations | 2021-12-31 | 45,784 | 9,157 | SL | 10.000000000000 | 4,578 | 4,578 | 0 | |
| 2022 New A/C | 2022-12-31 | 146,532 | 14,653 | SL | 10.000000000000 | 14,653 | 14,653 | 0 | |
| 2022 New Roofs | 2022-12-31 | 173,995 | 11,600 | SL | 15.000000000000 | 11,600 | 11,600 | 0 | |
| 2022 Concrete | 2022-12-31 | 10,017 | 334 | SL | 30.000000000000 | 334 | 334 | 0 | |
| 2022 Renovations | 2022-12-31 | 10,631 | 1,067 | SL | 10.000000000000 | 1,063 | 1,063 | 0 | |
| 2023 New A/C | 2023-12-31 | 157,750 | SL | 10.000000000000 | 15,775 | 15,775 | 0 | ||
| 2023 New Roofs | 2023-12-31 | 268,349 | SL | 15.000000000000 | 17,890 | 17,890 | 0 | ||
| Golf Cart - 2024 Bighorn Explorer | 2024-06-05 | 8,500 | SL | 5.000000000000 | 992 | 992 | 0 | ||
| New pool heater | 2024-09-30 | 6,029 | SL | 7.000000000000 | 215 | 215 | 0 | ||
| Property Survey | 2024-05-23 | 4,790 | NC | 0 % | 0 | 0 | 0 | ||
| 2024 New A/C | 2024-12-31 | 139,849 | SL | 10.000000000000 | 0 | 0 | 0 | ||
| 2024 New Roofs | 2024-12-31 | 137,060 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| 2024 Water Heaters (5) | 2024-12-31 | 6,934 | SL | 5.000000000000 | 0 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Description of Direct Charitable Activities | Form 990-PF, Part VIII-A | Bradenton Missionary Village, Inc. ("the Organization") was organized for religious and charitable purposes. The Organization exists to foster Christian community and fellowship, serving those who have dedicated their lives to the Lord. It accomplishes these purposes by owning and operating a residential community for retired missionaries who, because of age or infirmity, can no longer fulfill the responsibilities of full-time missionary service, or are unable to afford or obtain suitable housing elsewhere, as well as other retired Christian workers who have been active members of a non-charismatic evangelical church for at least 10 years and have been involved in serving (full-time, part-time, voluntary, or paid) in Christian ministry (including churches, evangelical Christian ministries, etc.). The Organization also offers temporary housing to full-time missionary workers on furlough. This Christ-centered residential community allows believers to live among others who share a lifelong commitment to furthering the gospel of Jesus Christ, and remain actively engaged in Christian ministry both within the Organization's residential community and throughout the surrounding community. In order to maintain the Christian character of its community, the Organization has historically required incoming residents to meet several criteria, including being an active member of a non-charismatic evangelical church for at least 10 years and actively involved in Christian ministry, being at least 55 years old, affirming the Organization's Statement of Faith, and providing a personal testimony of salvation along with a recommendation letter from their pastor. The Organization provides housing to over 300 residents, approximately 97% of whom are over the age of 62. The Organization is in the process of adopting a policy that will require new residents to be at least 62 years old, unless they meet alternative criteria, such as missionaries who can no longer fulfill the responsibilities of full-time missionary service due to health-related infirmity.The Organization operates its residential community in a manner that satisfies the three primary needs of aged persons: housing, health care, and financial security. The Organization provides housing and amenities for the elderly in facilities that are designed to support their physical, emotional, recreational, social, and spiritual well-being. The Organization provides residents with free lunches four days a week, a subsidized dinner every month, a community center comprising a fitness center and other recreational activities, special interest clubs (ranging from writing, painting, crafting, woodworking, and golf), religious services, and more. The Organization also offers healthcare-related services, including but not limited to transportation to doctor appointments and an on-call chaplain to assist with the residents' healthcare needs. The Organization provides financial security to the elderly by setting rental rates at amounts that are at the lowest possible cost (intended to cover the total annual costs for operating the residential facility, including adequate reserves). Rental rates charged by the Organization are well below fair rental value of comparable rental units in the same metropolitan statistical area as the Organization, and the Organization allows residents who are no longer able to pay the monthly fee to continue to live in their units. In addition to the above, the Organization also has activities that promote Christian community and spiritual growth for its residents. These activities include weekly worship services, spiritual gatherings, and other religious programs. Additionally, the Organization employs a full-time chaplain who provides spiritual guidance and supports residents and their families in addressing personal and spiritual needs. Through its Christ-centered mission, the Organization provides a supportive and spiritually enriching environment for elderly and retired Christian workers and missionaries, addressing their housing, healthcare, and financial needs, while fostering fellowship and continued ministry opportunities. |
| Reasonable Cause for Late Payment | Form 990-PF, Part V | The Organization failed to timely pay the full amount of tax due in connection with its December 31, 2022, December 31, 2023, and December 31, 2024 Forms 990-PF, due to reasonable cause and not willful neglect. Under Treasury Regulation 301.6651-1(c), a taxpayer who wishes to avoid the addition to the tax for failure to pay tax must make an affirmative showing of all facts alleged as a reasonable cause, and if it is determined that the delinquency was due to a reasonable cause and not to willful neglect, the addition to the tax will not be assessed. The Organization hereby requests abatement of any late payment penalties on the Forms 990-PF for the above-mentioned years, since its failure to pay the tax due was due to reasonable cause and not willful neglect, as described further below.The Organization hired an accounting firm to prepare its December 31, 2022 and December 31, 2023 Forms 990-PF; however, certain portions of the return were incorrectly prepared and the Organization was not advised to make tax payments. After engaging a new public accounting firm with extensive experience serving nonprofit organizations to assist the Organization with the preparation of the December 31, 2024 Form 990-PF, they were advised to amend the 2022 and 2023 Forms 990-PF and make the required tax payments for December 31, 2022, 2023, and 2024. The Organization has demonstrated that it is acting in a responsible manner as it has amended the original December 31, 2022 and December 31, 2023 Forms 990-PF that were incorrectly prepared, filed the December 31, 2024 Form 990-PF, and paid all the taxes owed on the December 31, 2022, December 31, 2023, and December 31, 2024 Forms 990-PF. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fence North Property Line | 9,516 | 5,234 | 4,282 | 4,282 |
| Pool Awning | 8,108 | 4,459 | 3,649 | 3,649 |
| Pavers Pool Area | 28,966 | 15,932 | 13,034 | 13,034 |
| Hurricane Shutters-Fitness Center | 3,300 | 1,815 | 1,485 | 1,485 |
| Hurricane Shutters-Care Center | 2,344 | 1,289 | 1,055 | 1,055 |
| Hurricane Shutters-Rossi Center | 2,600 | 1,430 | 1,170 | 1,170 |
| Repaving at Village | 120,165 | 66,091 | 54,074 | 54,074 |
| Repaving at Village-S of Parking | 5,818 | 3,103 | 2,715 | 2,715 |
| Leasehold Improvements 1005-124th St. | 1,000 | 516 | 484 | 484 |
| Leasehold Improvements 1009-124th St. | 1,000 | 516 | 484 | 484 |
| Leasehold Improvements Salon | 4,228 | 2,184 | 2,044 | 2,044 |
| Leasehold Improvements 1005-124th St. | 5,085 | 2,628 | 2,457 | 2,457 |
| Leasehold Improvements 1009-124th St. | 5,085 | 2,628 | 2,457 | 2,457 |
| Leasehold Improvements Salon | 6,081 | 3,142 | 2,939 | 2,939 |
| Leasehold Improvements Salon | 1,875 | 969 | 906 | 906 |
| Village Security System | 39,215 | 39,215 | 0 | 0 |
| Aurora House - 1005 - 124th Street | 176,676 | 88,348 | 88,328 | 88,328 |
| Addtn'l Aurora House Improvements | 3,741 | 3,741 | 0 | 0 |
| Precision Overhead; New Front Gate Sys. | 3,750 | 3,750 | 0 | 0 |
| Completion of New Front Gate | 4,700 | 4,700 | 0 | 0 |
| Property Line Fencing | 8,340 | 7,506 | 834 | 834 |
| Repaving of 10th Avenue | 114,014 | 68,408 | 45,606 | 45,606 |
| (9) New Roofs | 76,435 | 30,574 | 45,861 | 45,861 |
| Side by Side Refrigerator | 2,029 | 2,029 | 0 | 0 |
| Canopy over Pool area | 4,608 | 3,949 | 659 | 659 |
| Liftmaster gate for side exit | 5,044 | 2,522 | 2,522 | 2,522 |
| AcquaCal pool heater for north spa - 50% down | 2,800 | 2,000 | 800 | 800 |
| AcquaCal pool heater for north spa - balance | 2,800 | 1,600 | 1,200 | 1,200 |
| Florida Gate Masters - gates/remotes/control box | 32,004 | 10,983 | 21,021 | 21,021 |
| 2003 Club Car Golf Cart w/ encl BMV Adm | 2,629 | 2,629 | 0 | 0 |
| Downpayment Fence Pool Area | 2,380 | 1,388 | 992 | 992 |
| Downpayment Fence N Prop Line | 6,553 | 3,822 | 2,731 | 2,731 |
| Pool and Deck Resurfacing | 55,558 | 48,613 | 6,945 | 6,945 |
| Slab Rossi Center | 9,876 | 5,761 | 4,115 | 4,115 |
| Additional Pool Work | 18,433 | 16,129 | 2,304 | 2,304 |
| Jansen Walnut Piano Bench | 527 | 527 | 0 | 0 |
| Sears- 2 New Coin Op Washers/Dryers | 2,702 | 2,702 | 0 | 0 |
| Sears - 2 New Coin Op Washers/Dryers | 2,549 | 2,549 | 0 | 0 |
| 2000 Club Cab Golf Cart | 5,300 | 5,300 | 0 | 0 |
| (2) Coin-op Washers & Dryers | 2,499 | 2,321 | 178 | 178 |
| (8) New Phones | 2,853 | 2,853 | 0 | 0 |
| Administrative Golf Cart | 6,000 | 6,000 | 0 | 0 |
| 2015 Honda Odyssey Van | 19,251 | 19,251 | 0 | 0 |
| Hurricane Panels | 6,224 | 1,245 | 4,979 | 4,979 |
| New A/C Units | 18,550 | 5,565 | 12,985 | 12,985 |
| Care Center/Fitness Flooring | 7,730 | 4,252 | 3,478 | 3,478 |
| SportsArt E81 Elliptical Machine | 1,174 | 1,174 | 0 | 0 |
| SportsArt TR33 Treadmill | 2,098 | 2,098 | 0 | 0 |
| SportsArt C53 Recumbant Bike | 1,174 | 1,174 | 0 | 0 |
| SportsArt C53 Upright Bike | 1,258 | 1,258 | 0 | 0 |
| SportsArt 6300 Treadmill | 2,518 | 2,518 | 0 | 0 |
| SportsArt E825 Elliptical Machine | 2,518 | 2,518 | 0 | 0 |
| SportsArt C52 Recumbant Bike | 1,006 | 1,006 | 0 | 0 |
| Fitness Ctr MultiStation | 1,260 | 1,260 | 0 | 0 |
| Fitness Ctr Drywall | 3,600 | 1,980 | 1,620 | 1,620 |
| Equipment - Air Handler for A/C Unit | 1,453 | 1,453 | 0 | 0 |
| Miscellaneous - 11842-14th Ave E | 2,425 | 2,425 | 0 | 0 |
| Club Car Golf Cart w/ charger | 1,400 | 1,400 | 0 | 0 |
| (2) Coin-op Washers (4) Coin-op Dryers | 3,393 | 3,393 | 0 | 0 |
| 2003 Club Cart w/ charger | 2,109 | 2,109 | 0 | 0 |
| 2003 Club Cart w/ charger | 2,109 | 2,109 | 0 | 0 |
| 2003 Club Cart w/ charger | 2,109 | 2,109 | 0 | 0 |
| 14" Delta 1HP Bandsaw | 556 | 556 | 0 | 0 |
| 2004 White Chevy Silverado Truck | 17,515 | 17,515 | 0 | 0 |
| Golf Cart | 900 | 900 | 0 | 0 |
| New Entry Signs | 20,588 | 20,588 | 0 | 0 |
| 2 Whirlpool Top Load Washers | 1,450 | 1,450 | 0 | 0 |
| New Dump Trailer 7x12 | 4,900 | 4,900 | 0 | 0 |
| (4) Used Speed Queen Washer & (2) Dryers | 3,450 | 3,220 | 230 | 230 |
| 2017 John Deere 3025E Utility Tractor | 22,590 | 13,931 | 8,659 | 8,659 |
| 2017 John Deere Ztrac Mower | 10,275 | 8,807 | 1,468 | 1,468 |
| Golf Cart | 1,650 | 1,650 | 0 | 0 |
| (4) Used Speed Queen Washer & (2) Dryers | 2,640 | 2,156 | 484 | 484 |
| John Deere Z960A 34 hp Pro 72" midz | 11,814 | 11,223 | 591 | 591 |
| Boom Lift Repair | 6,312 | 3,787 | 2,525 | 2,525 |
| Grant of 90.28 acres of land from Aurora Foundation | 343,614 | 0 | 343,614 | 343,614 |
| Grant of Buildings from Aurora Foundation | 2,341,471 | 1,014,637 | 1,326,834 | 1,326,834 |
| New Roofs (4) | 37,121 | 24,747 | 12,374 | 12,374 |
| (19) New Roof Replacement | 164,806 | 76,909 | 87,897 | 87,897 |
| 2019 Roof Replacements | 79,090 | 31,636 | 47,454 | 47,454 |
| 2020 Roof Replacements | 60,605 | 20,201 | 40,404 | 40,404 |
| 2021 New Roofs | 78,945 | 15,789 | 63,156 | 63,156 |
| 2021 New Flooring | 11,692 | 2,338 | 9,354 | 9,354 |
| 2021 New A/C | 156,598 | 46,980 | 109,618 | 109,618 |
| Grant of Remodeled Units Cost | 88,624 | 38,404 | 50,220 | 50,220 |
| Unit Remodeling & Renovations | 107,993 | 107,993 | 0 | 0 |
| Unit Remodeling & Renovations | 62,178 | 55,961 | 6,217 | 6,217 |
| Unit Renovations July - December | 16,591 | 13,687 | 2,904 | 2,904 |
| 2017 Unit Renovations started 2016 | 8,310 | 6,786 | 1,524 | 1,524 |
| (19) Units - Remodeling | 50,810 | 40,648 | 10,162 | 10,162 |
| Apr-Sept (19) Units - Remodeling | 23,248 | 17,436 | 5,812 | 5,812 |
| Oct-Dec Unit Renovations | 4,584 | 3,323 | 1,261 | 1,261 |
| Jan. - Sept. Remodeling | 81,307 | 56,915 | 24,392 | 24,392 |
| Oct. - Dec. 2018 Remodeling | 27,408 | 16,445 | 10,963 | 10,963 |
| Jan. - Sept. Remodeling | 83,582 | 50,149 | 33,433 | 33,433 |
| Jan - Sept remodeling | 33,084 | 16,542 | 16,542 | 16,542 |
| Oct - Dec remodeling | 15,966 | 7,983 | 7,983 | 7,983 |
| 2021 Unit Renovations | 45,784 | 13,735 | 32,049 | 32,049 |
| 2022 New A/C | 146,532 | 29,306 | 117,226 | 117,226 |
| 2022 New Roofs | 173,995 | 23,200 | 150,795 | 150,795 |
| 2022 Concrete | 10,017 | 668 | 9,349 | 9,349 |
| 2022 Renovations | 10,631 | 2,130 | 8,501 | 8,501 |
| 2023 New A/C | 157,750 | 15,775 | 141,975 | 141,975 |
| 2023 New Roofs | 268,349 | 17,890 | 250,459 | 250,459 |
| Golf Cart - 2024 Bighorn Explorer | 8,500 | 992 | 7,508 | 7,508 |
| New pool heater | 6,029 | 215 | 5,814 | 5,814 |
| Property Survey | 4,790 | 0 | 4,790 | 4,790 |
| 2024 New A/C | 139,849 | 0 | 139,849 | 139,849 |
| 2024 New Roofs | 137,060 | 0 | 137,060 | 137,060 |
| 2024 Water Heaters (5) | 6,934 | 0 | 6,934 | 6,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 27,072 | 27,072 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Undeposited Funds | 42,801 | 42,801 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Unit Maintenance | 178,759 | 178,759 | 0 | 0 |
| Common Area Maintenance | 217,468 | 217,468 | 0 | 0 |
| Ground Maintenance | 115,476 | 115,476 | 0 | 0 |
| Insurance | 122,571 | 122,571 | 0 | 0 |
| Administration | 21,631 | 21,631 | 0 | 0 |
| Food Expense | 42,875 | 42,875 | 0 | 0 |
| Security | 10,330 | 10,330 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Insurance Proceeds | 18,986 | 18,986 | |
| Scrap Metal Revenue | 1,495 | 1,495 | |
| Resident Rental Income | 2,205,847 | 2,205,847 | 0 |
| Food Reimbursements | 7,067 | 7,067 | 0 |
| Gate Entry Remote Reimb. | 80 | 80 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Truist Visa Credit Card | 10,858 | 12,721 |
| Resort Tax Payable | 0 | 80 |
| Sales Tax Payable | 124 | 277 |
| Prepaid Rents | 8,435 | 2,022 |
| Gate Remote Deposits | 8,755 | 8,970 |
| Pet Deposits | 9,000 | 9,000 |
| Security Deposits | 94,701 | 98,201 |
| Last Month Rent | 29,590 | 28,715 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 23,215 | 23,215 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 52,993 | 52,993 | 0 | 0 |