| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,882 | 1,688 | 2,532 | 12,662 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TAX PARCEL #332602-1-001-2002-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 188,230 | 12,549 | SL | 15.000000000000 | 12,549 | 0 | 12,549 | |
| TAX PARCEL #332602-1-003-2000-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 19,835 | 1,322 | SL | 15.000000000000 | 1,322 | 0 | 1,322 | |
| TAX PARCEL #332602-1-021-2008-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 10,265 | 684 | SL | 15.000000000000 | 684 | 0 | 684 | |
| TAX PARCEL #332602-1-020-2009-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 17,108 | 1,141 | SL | 15.000000000000 | 1,141 | 0 | 1,141 | |
| BOILER & INDIRECT HWT | 2009-04-29 | 10,888 | 1,037 | SL | 7.000000000000 | 1,555 | 0 | 1,555 | |
| IPAD G550 | 2009-09-10 | 549 | 37 | SL | 5.000000000000 | 110 | 0 | 110 | |
| DELL SERVER-DONATED BY K. STUBBS | 2008-01-09 | 700 | 280 | SL | 5.000000000000 | 140 | 0 | 140 | |
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010-1/2 | 2009-01-01 | 860 | 172 | SL | 5.000000000000 | 172 | 0 | 172 | |
| BEARCAR WOODCHIPPER | 2009-09-08 | 17,322 | 1,155 | SL | 5.000000000000 | 3,464 | 0 | 3,464 | |
| GROUNDS EQUIPMENT-ESTIMATE | 2009-01-01 | 10,000 | 2,000 | SL | 5.000000000000 | 2,000 | 0 | 2,000 | |
| TAX PARCEL #332602-1-001-2002-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 296,667 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-001-0002-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 279,910 | L | 0 | 0 | 0 | |||
| TAX PARCEL #282602-4-021-2009-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 576,393 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-003-2000-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 47,690 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 50,599 | L | 0 | 0 | 0 | |||
| TAX PARCEL #662602-1-013-2008-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 50,599 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-014-2007-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 34,787 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-024-2005-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 34,787 | L | 0 | 0 | 0 | |||
| TAX PARCEL #342602-2-013-2005-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 39,193 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-021-2008-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 50,599 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-020-2009-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 49,208 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010-1/2 | 2009-01-01 | 860 | L | 0 | 0 | 0 | |||
| TAX PARCEL #332602-1-013-2008-APPRAISED VALUE IN APRIL 2010 | 2009-01-01 | 2,409 | L | 0 | 0 | 0 | |||
| OFFICE EQUIPMENT-TOTAL ESTIMATE | 2009-01-01 | 8,000 | 1,600 | SL | 5.000000000000 | 1,600 | 0 | 1,600 | |
| WEBSITE REDESIGN-MOFF INTERACTIVE | 2008-07-04 | 9,980 | 4,990 | SL | 3.000000000000 | 3,327 | 0 | 3,327 | |
| PARKING LOT IMPROVEMENT | 2010-05-30 | 10,579 | SL | 30.000000000000 | 206 | 0 | 206 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS-SCHEDULE B | 6,165,326 | 6,345,351 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS-SCHEDULE A | 9,378,132 | 10,422,576 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES S & P GSCI COMMODITY-INDEXED TRUST-SCHEDULE C | FMV | 126,550 | 162,316 |
| ENDOWMENT-CASH AND CASH EQUIVALENTS | FMV | 388,987 | 388,987 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TAX PARCEL #332602-1-001-2002-APPRAISED VALUE IN APRIL 2010 | 188,230 | 25,098 | 163,132 | 0 |
| TAX PARCEL #332602-1-003-2000-APPRAISED VALUE IN APRIL 2010 | 19,835 | 2,644 | 17,191 | 0 |
| TAX PARCEL #332602-1-021-2008-APPRAISED VALUE IN APRIL 2010 | 10,265 | 1,368 | 8,897 | 0 |
| TAX PARCEL #332602-1-020-2009-APPRAISED VALUE IN APRIL 2010 | 17,108 | 2,282 | 14,826 | 0 |
| BOILER & INDIRECT HWT | 10,888 | 2,592 | 8,296 | 0 |
| IPAD G550 | 549 | 147 | 402 | 0 |
| DELL SERVER-DONATED BY K. STUBBS | 700 | 420 | 280 | 0 |
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010-1/2 | 860 | 344 | 516 | 0 |
| BEARCAR WOODCHIPPER | 17,322 | 4,619 | 12,703 | 0 |
| GROUNDS EQUIPMENT-ESTIMATE | 10,000 | 4,000 | 6,000 | 0 |
| TAX PARCEL #332602-1-001-2002-APPRAISED VALUE IN APRIL 2010 | 296,667 | 0 | 296,667 | 0 |
| TAX PARCEL #332602-1-001-0002-APPRAISED VALUE IN APRIL 2010 | 279,910 | 0 | 279,910 | 0 |
| TAX PARCEL #282602-4-021-2009-APPRAISED VALUE IN APRIL 2010 | 576,393 | 0 | 576,393 | 0 |
| TAX PARCEL #332602-1-003-2000-APPRAISED VALUE IN APRIL 2010 | 47,690 | 0 | 47,690 | 0 |
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010 | 50,599 | 0 | 50,599 | 0 |
| TAX PARCEL #662602-1-013-2008-APPRAISED VALUE IN APRIL 2010 | 50,599 | 0 | 50,599 | 0 |
| TAX PARCEL #332602-1-014-2007-APPRAISED VALUE IN APRIL 2010 | 34,787 | 0 | 34,787 | 0 |
| TAX PARCEL #332602-1-024-2005-APPRAISED VALUE IN APRIL 2010 | 34,787 | 0 | 34,787 | 0 |
| TAX PARCEL #342602-2-013-2005-APPRAISED VALUE IN APRIL 2010 | 39,193 | 0 | 39,193 | 0 |
| TAX PARCEL #332602-1-021-2008-APPRAISED VALUE IN APRIL 2010 | 50,599 | 0 | 50,599 | 0 |
| TAX PARCEL #332602-1-020-2009-APPRAISED VALUE IN APRIL 2010 | 49,208 | 0 | 49,208 | 0 |
| TAX PARCEL #332602-1-011-2000-APPRAISED VALUE IN APRIL 2010-1/2 | 860 | 0 | 860 | 0 |
| TAX PARCEL #332602-1-013-2008-APPRAISED VALUE IN APRIL 2010 | 2,409 | 0 | 2,409 | 0 |
| OFFICE EQUIPMENT-TOTAL ESTIMATE | 8,000 | 3,200 | 4,800 | 0 |
| WEBSITE REDESIGN-MOFF INTERACTIVE | 9,980 | 8,317 | 1,663 | 0 |
| PARKING LOT IMPROVEMENT | 10,579 | 206 | 10,373 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,883 | 0 | 0 | 2,883 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 67,646 | 62,100 | 62,100 |
| COLLECTION | 50,000 | 50,000 | 50,000 |
| PLEDGE RECEIVABLE-NON-CURRENT | 1,401,500 | 981,400 | 981,400 |
| UNREALIZED GAIN | -14,701 | 1,260,235 | |
| WEBSITE DESIGN | 4,990 | 1,663 | 1,663 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITIES MAINTENANCE | 54,175 | 0 | 9,210 | 44,965 |
| GROUND SUPPLIES | 32,349 | 0 | 5,499 | 26,850 |
| DUES & SUBSCRIPTIONS | 2,992 | 0 | 509 | 2,483 |
| OFFICE EXPENSES | 58,616 | 5,858 | 8,787 | 43,971 |
| INSURANCE | 30,503 | 3,050 | 4,575 | 22,877 |
| PROGRAM EXPENSES | 33,055 | 0 | 5,619 | 27,436 |
| FUNDRAISING EXPENSES | 5,023 | 0 | 854 | 4,169 |
| GARDEN PARTY EXPENSES | 29,038 | 0 | 4,936 | 24,102 |
| WEBSITE AND RESERVATION | 5,164 | 0 | 878 | 4,286 |
| PLANT PURCHASES | 21,026 | 0 | 3,574 | 17,452 |
| SMALL EQUIPMENT PURCHASES | 2,258 | 0 | 384 | 1,874 |
| COMMISSIONS | 2,274 | 0 | 387 | 1,887 |
| EQUIPMENT MAINTENANCE | 18,764 | 0 | 3,190 | 15,574 |
| MEMBERSHIP | 1,253 | 0 | 213 | 1,040 |
| COMMUNITY ACTIVITIES | 535 | 0 | 91 | 444 |
| VISITOR SERVICES | 7,062 | 0 | 1,201 | 5,861 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION RECEIPTS | 107,964 | 107,964 | |
| MEMBERSHIPS | 171,382 | 171,382 | |
| PROGRAM REVENUE | 40,096 | 40,096 | |
| ROOM RENTAL | 800 | 800 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 75,378 | 75,378 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN FROM INVESTMENTS-BLOEDEL FAMILY ENDOWMENT | 1,254,270 |
| UNREALIZED GAIN FROM INVESTMENTS-RICHARD BROWN ENDOWMENT | 23,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ACCOUNT FEES | 50,707 | 50,707 | 0 | 0 |
| CONSULTING FEES | 27,468 | 0 | 4,670 | 22,799 |
| BANK FEES | 9,896 | 990 | 15 | 8,891 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE EXCISE TAX | 7,877 | 0 | 1,339 | 6,538 |
| LICENSES | 198 | 0 | 34 | 164 |
| FEDERAL INCOME TAX | 2,000 | 0 | 0 | 2,000 |