| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,000 | 0 | 2,000 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| JOHN DEERE 950M ZERO TURN MOWER | 2020-03-15 | 6,942 | 200DB | 7.000000000000 | 0 | 0 | 992 | ||
| TRAILER | 2016-04-13 | 1,350 | 1,150 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GRAPPLE BUCKET | 2018-11-09 | 3,195 | 200DB | 7.000000000000 | 0 | 0 | 380 | ||
| STUMP BUCKET | 2018-11-09 | 995 | 200DB | 7.000000000000 | 0 | 0 | 118 | ||
| JOHN DEERE 2011 | 2019-04-09 | 83,500 | 200DB | 7.000000000000 | 0 | 0 | 11,929 | ||
| SIGNAGE | 2016-09-07 | 6,731 | 6,179 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WRESTING MATS | 2016-12-02 | 24,845 | 10,120 | SL | 10.000000000000 | 1,242 | 0 | 2,485 | |
| GRAPPLE BUCKET | 2016-01-01 | 1,200 | 600 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| RUBBER FLOORING | 2016-12-02 | 1,788 | 1,345 | SL | 10.000000000000 | 179 | 0 | 179 | |
| KUBOTA RIDING MOWER | 2017-08-20 | 4,700 | 2,350 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 2001 DODGE RAM | 2017-09-04 | 2,250 | 1,125 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING REPAIRS | 2017-03-02 | 6,023 | 1,506 | SL | 15.000000000000 | 201 | 0 | 402 | |
| BURGLARY SYSTEM | 2017-03-24 | 1,410 | 705 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| HONDA ODYSSEY MINI VAN | 2020-10-05 | 1,500 | 200DB | 5.000000000000 | 0 | 0 | 225 | ||
| 2000 DODGE B3500 RAM WAGON | 2015-09-14 | 2,500 | 2,500 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAND GRADER 2019 | 2019-06-06 | 2,835 | 200DB | 7.000000000000 | 0 | 0 | 405 | ||
| INDUSTRIAL BRUSH CUTTER 2019 | 2019-07-26 | 6,150 | 200DB | 7.000000000000 | 0 | 0 | 879 | ||
| SKID STEER REPAIR | 2019-06-04 | 14,285 | 200DB | 7.000000000000 | 0 | 0 | 2,041 | ||
| DOZER BLADE FIX | 2019-10-23 | 14,461 | 200DB | 7.000000000000 | 0 | 0 | 2,066 | ||
| DODGE CARAVAN | 2020-10-05 | 1,200 | 200DB | 5.000000000000 | 0 | 0 | 180 | ||
| EXCAVATOR REPAIRS 2020 | 2020-12-19 | 30,724 | SL | 15.000000000000 | 0 | 0 | 2,048 | ||
| 2018 FORD TRANSIT | 2021-10-29 | 42,150 | 200DB | 5.000000000000 | 0 | 0 | 8,430 | ||
| 2007 TOYOTA TUNDRA | 2021-11-04 | 8,000 | 200DB | 5.000000000000 | 0 | 0 | 1,600 | ||
| EQUIPMENT | 2021-11-18 | 3,500 | 200DB | 5.000000000000 | 0 | 0 | 700 | ||
| 60" MOWER | 2021-04-23 | 7,000 | 200DB | 5.000000000000 | 0 | 0 | 1,400 | ||
| LAND PRIDE TILLER | 2021-01-15 | 2,685 | 200DB | 5.000000000000 | 0 | 0 | 537 | ||
| JOHN DEERE 2001 | 2019-04-09 | 33,000 | 200DB | 7.000000000000 | 0 | 0 | 4,714 | ||
| TL12R2 SKID STEER | 2021-07-20 | 78,000 | 200DB | 5.000000000000 | 0 | 0 | 15,600 | ||
| EQUIPMENT | 2021-01-14 | 1,789 | 200DB | 5.000000000000 | 0 | 0 | 358 | ||
| EQUIPMENT | 2021-02-12 | 1,096 | 200DB | 5.000000000000 | 0 | 0 | 219 | ||
| EQUIPMENT | 2021-11-18 | 5,690 | 200DB | 5.000000000000 | 0 | 0 | 1,138 | ||
| EQUIPMENT | 2021-12-28 | 1,307 | 200DB | 5.000000000000 | 0 | 0 | 261 | ||
| EXCAVATOR REPAIRS 2021 | 2021-01-25 | 30,803 | 150DB | 15.000000000000 | 0 | 0 | 2,054 | ||
| 1991 CHEVY VAN | 2022-03-23 | 1,200 | 200DB | 5.000000000000 | 0 | 0 | 240 | ||
| HONDA | 2022-11-04 | 6,708 | 200DB | 5.000000000000 | 0 | 0 | 1,342 | ||
| GLASS WALL | 2022-01-19 | 2,700 | 200DB | 7.000000000000 | 0 | 0 | 386 | ||
| ALARM SYSTEM | 2022-12-14 | 3,152 | 200DB | 7.000000000000 | 0 | 0 | 450 | ||
| LIGHT FIXTURES | 2022-03-08 | 20,762 | 200DB | 7.000000000000 | 0 | 0 | 2,966 | ||
| WINDOWS | 2022-03-25 | 28,500 | 150DB | 15.000000000000 | 0 | 0 | 1,900 | ||
| FURNITURE | 2024-10-25 | 15,371 | 219 | 200DB | 7.000000000000 | 1,694 | 0 | 2,196 | |
| WRESTING MATS | 2025-05-20 | 28,400 | 200DB | 7.000000000000 | 28,400 | 0 | 2,367 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| JOHN DEERE 950M ZERO TURN MOWER | 6,942 | 6,942 | 0 | |
| TRAILER | 1,350 | 1,150 | 200 | |
| GRAPPLE BUCKET | 3,195 | 3,195 | 0 | |
| STUMP BUCKET | 995 | 995 | 0 | |
| JOHN DEERE 2011 | 83,500 | 83,500 | 0 | |
| SIGNAGE | 6,731 | 6,179 | 552 | |
| WRESTING MATS | 24,845 | 23,785 | 1,060 | |
| GRAPPLE BUCKET | 1,200 | 1,200 | 0 | |
| RUBBER FLOORING | 1,788 | 1,524 | 264 | |
| KUBOTA RIDING MOWER | 4,700 | 4,700 | 0 | |
| 2001 DODGE RAM | 2,250 | 2,250 | 0 | |
| BUILDING REPAIRS | 6,023 | 4,719 | 1,304 | |
| BURGLARY SYSTEM | 1,410 | 1,410 | 0 | |
| HONDA ODYSSEY MINI VAN | 1,500 | 1,500 | 0 | |
| 2000 DODGE B3500 RAM WAGON | 2,500 | 2,500 | 0 | |
| LAND GRADER 2019 | 2,835 | 2,835 | 0 | |
| INDUSTRIAL BRUSH CUTTER 2019 | 6,150 | 6,150 | 0 | |
| SKID STEER REPAIR | 14,285 | 14,285 | 0 | |
| DOZER BLADE FIX | 14,461 | 14,461 | 0 | |
| DODGE CARAVAN | 1,200 | 1,200 | 0 | |
| EXCAVATOR REPAIRS 2020 | 30,724 | 30,724 | 0 | |
| 2018 FORD TRANSIT | 42,150 | 42,150 | 0 | |
| 2007 TOYOTA TUNDRA | 8,000 | 8,000 | 0 | |
| EQUIPMENT | 3,500 | 3,500 | 0 | |
| 60" MOWER | 7,000 | 7,000 | 0 | |
| LAND PRIDE TILLER | 2,685 | 2,685 | 0 | |
| JOHN DEERE 2001 | 33,000 | 33,000 | 0 | |
| TL12R2 SKID STEER | 78,000 | 78,000 | 0 | |
| EQUIPMENT | 1,789 | 1,789 | 0 | |
| EQUIPMENT | 1,096 | 1,096 | 0 | |
| EQUIPMENT | 5,690 | 5,690 | 0 | |
| EQUIPMENT | 1,307 | 1,307 | 0 | |
| EXCAVATOR REPAIRS 2021 | 30,803 | 30,803 | 0 | |
| 1991 CHEVY VAN | 1,200 | 1,200 | 0 | |
| HONDA | 6,708 | 6,708 | 0 | |
| GLASS WALL | 2,700 | 2,700 | 0 | |
| ALARM SYSTEM | 3,152 | 3,152 | 0 | |
| LIGHT FIXTURES | 20,762 | 20,762 | 0 | |
| WINDOWS | 28,500 | 28,500 | 0 | |
| FURNITURE | 15,371 | 11,136 | 4,235 | |
| WRESTING MATS | 28,400 | 28,400 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 115 | 0 | 115 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CREDIT ON AP | 10,038 | 10,038 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 8,008 | 0 | 8,008 | 0 |
| OFFICE EXPENSE | 9,630 | 0 | 9,630 | 0 |
| REGISTRATION FEE | 25,001 | 0 | 25,001 | 0 |
| MEALS | 9,258 | 0 | 9,258 | 0 |
| AUTO EXPENSE | 13,322 | 0 | 13,322 | 0 |
| SMALL EQUIPMENT | 11,917 | 0 | 11,917 | 0 |
| COACHING STIPEND | 8,500 | 0 | 8,500 | 0 |
| UNIFORMS AND LAUNDRY | 3,554 | 0 | 3,554 | 0 |
| DUES AND SUBSCRIPTIONS | 5,653 | 0 | 5,653 | 0 |
| REPAIRS AND MAINTENANCE | 4,842 | 0 | 4,842 | 0 |
| TEAM BUILDING | 904 | 0 | 904 | 0 |
| COACHING EXPENSES | 93 | 0 | 93 | 0 |
| POSTAGE AND SHIPPING | 47 | 0 | 47 | 0 |
| INSURANCE | 28,043 | 0 | 28,043 | 0 |
| ACCRUAL TO CASH | 29,790 | 0 | 29,790 | 0 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 29,788 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO LANSDOWNE UP | 99,314 | 98,916 |
| CREDIT CARD LIABILITY | 8,413 | 5,507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 1,120 | 0 | 1,120 | 0 |