| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 10,100 | 0 | 0 | 10,100 |
| 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 Improvements Field 1-4 | 2021-12-20 | 1,421,400 | 426,420 | SL | 10.0000 | 142,140 | |||
| Cart House Roof | 2023-04-30 | 12,050 | 2,008 | SL | 10.0000 | 1,205 | |||
| Grounds Landscaping | 2023-06-30 | 49,222 | 7,383 | SL | 10.0000 | 4,922 | |||
| Metal Corrugated Boxes | 2023-09-30 | 9,238 | 1,155 | SL | 10.0000 | 924 | |||
| Grounds Lighting | 2023-12-31 | 156,578 | 15,658 | SL | 10.0000 | 15,658 | |||
| Field #2 - Drip Hose Irrigation | 2023-04-30 | 24,955 | 4,160 | SL | 10.0000 | 2,495 | |||
| Field 5 - 75 HP Pump and Casing | 2023-05-30 | 70,766 | 11,205 | SL | 10.0000 | 7,077 | |||
| Garden Planters | 2024-04-30 | 114,206 | 7,614 | SL | 10.0000 | 11,420 | |||
| Grounds Lighting | 2024-05-30 | 57,615 | 3,361 | SL | 10.0000 | 5,761 | |||
| Pickleball/Bocce Court Renovation | 2025-01-03 | 53,403 | SL | 10.0000 | 5,340 | ||||
| Sporting Clay Machines (4) | 2025-05-06 | 20,756 | SL | 10.0000 | 1,384 | ||||
| Water Heater Capecchio | 2025-07-21 | 11,252 | SL | 10.0000 | 469 | ||||
| Lake Aquamaster Aeration System | 2025-09-30 | 35,277 | SL | 10.0000 | 882 | ||||
| Pressure Tanks (9) | 2025-10-30 | 13,852 | SL | 10.0000 | 231 | ||||
| Field 5 - Well | 2025-10-30 | 183,200 | SL | 10.0000 | 3,053 | ||||
| Land Improvements Field 5 | 2021-12-20 | 910,800 | 273,240 | SL | 10.0000 | 91,080 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 2,845,143 | 681,924 | 2,163,219 | 2,163,219 |
| Land | 1,047,800 | 1,047,800 | 1,047,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 475 | 0 | 0 | 475 |
| 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 |
|---|---|---|---|---|
| Event Expenses | 92,153 | 92,153 | ||
| Field Expenses | 17,792 | 17,792 | ||
| Insurance | 2,600 | 2,600 | ||
| Other Expenses | 30 | 30 | ||
| Payroll Benefits and Fees | 1,260 | 1,260 | ||
| Supplies | 532 | 532 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Use obligation of life estate | 614,625 | 588,133 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 34,313 | 34,313 | 34,313 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 5,000 | 5,000 | ||
| Other Taxes | 100 | 100 | ||
| Payroll Taxes | 3,337 | 3,337 | ||
| Property Taxes | 18,500 | 18,500 |