| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 19,113 | 19,111 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 862,012 | 169,586 | 59,355 | 101,752 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GOLF CART | 2015-10 | PURCHASE | 2025-07 | 400 | 4,500 | 400 | 4,500 | |||
| PUBLICLY TRADED SECURITIES | PURCHASE | 71,384 | 67,638 | 3,746 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN EQUITY PREMIUM | ||
| SCHWAB US DIVIDEND | ||
| VANGUARD GROWTH ETF | 200,147 | 200,147 |
| VANGUARD LARGE CAP INDEX | 194,381 | 194,381 |
| CAPITAL GROUP DIVIDEND | 167,098 | 167,098 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 6,729,012 | 4,185,625 | 2,543,387 | |
| LAND | 837,941 | 837,941 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BEIRGARDEN | ||||
| SUPPLIES | 1,816 | 1,816 | ||
| OTHER EVENTS | ||||
| SUPPLIES | 162 | 162 | ||
| EXPENSES | ||||
| ADVERTISING | 4,040 | 4,040 | ||
| BANK FEES | 2,401 | 2,401 | ||
| DEVELOPMENT | 450 | 450 | ||
| DUES & SUBSCRIPTIONS | 2,441 | 2,731 | ||
| INSURANCE | 22,495 | 6,749 | 6,749 | 16,290 |
| MEALS & ENTERTAINMENT | 462 | |||
| OFFICE | 1,531 | 1,566 | ||
| PROGRAM SUPPLIES | 15,523 | 12,898 | ||
| REPAIRS AND MAINTENANCE | 39,101 | 11,730 | 11,730 | 25,458 |
| SECURITY | 3,318 | 995 | 995 | 2,085 |
| TELEPHONE/INTERNET | 3,232 | 3,232 | ||
| CONFERENCES & WORKSHOPS | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TOURS & WORKSHOPS | 26,184 | 26,184 | |
| BEIRGARDEN | 13,410 | 13,410 | |
| OTHER EVENTS | 400 | 400 | |
| CREDIT CARD REWARD | 275 | 275 | |
| RENTAL INCOME | 108,635 | 108,635 | 108,635 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 75,715 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 10,750 | 9,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 7,176 | 5,139 | 5,139 | 2,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 17,192 | 17,099 | 17,099 | 93 |