| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DULIN WARD & DEWALD | 1,920 | 1,920 |
| 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 | 8,668 | S/L | 39.0000 | 5,201 | |||
| CLUB CAR | 2022-05-01 | 40,000 | 2,667 | S/L | 25.0000 | 1,600 | |||
| RAIL CONSTRUCTION | 2022-05-01 | 13,324 | 888 | S/L | 25.0000 | 533 | |||
| DEPOT RESTORATION | 2022-05-01 | 339,069 | 22,605 | S/L | 25.0000 | 13,562 | |||
| CLUB CAR REPURPOSING | 2022-05-01 | 234,486 | 15,632 | S/L | 25.0000 | 9,380 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 202,832 | 13,869 | 188,963 | |
| CLUB CAR | 40,000 | 4,267 | 35,733 | |
| RAIL CONSTRUCTION | 13,324 | 1,421 | 11,903 | |
| DEPOT RESTORATION | 339,069 | 36,167 | 302,902 | |
| CLUB CAR REPURPOSING | 234,486 | 25,012 | 209,474 | |
| LAND | 44,331 | 44,331 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 205 | 205 | 205 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING | 570 | 570 | ||
| INSURANCE | 5,394 | 5,394 | ||
| INVENTORY GIVEN AWAY | 4,109 | 4,109 | ||
| OTHER EXPENSES | 17,819 | 17,819 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEPOT RENTAL | 1,950 | 1,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 238 |