| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| S.F. Fiser Co | 19,228 | 19,228 | ||
| Walton Enterprises, LLC | 200 | 200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture | 115,344 | 34,374 | SL | 007 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 165 acres Washington County | 860,359 | 860,359 | 860,359 | |
| Furniture and fixtures | 115,344 | 45,857 | 69,487 | 69,487 |
| Equipment | 1,314,568 | 830,254 | 484,314 | 484,314 |
| Automobiles | 311,486 | 203,468 | 108,018 | 108,018 |
| Buildings | 10,365,447 | 1,174,355 | 9,191,092 | 9,191,092 |
| Land improvements | 1,944,412 | 620,113 | 1,324,299 | 1,324,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hilburn Law Firm | 314 | 314 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other current assets | 14,875 | 14,285 | 14,285 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto boat expense | 123,514 | 123,514 | ||
| Advertising | 51,088 | 51,088 | ||
| Maintenance Repairs | 351,888 | 351,888 | ||
| Miscellaneous expenses | 359,753 | 359,753 | ||
| Program supplies expense | 649,891 | 649,891 | ||
| Telephone expense | 52,397 | 52,397 | ||
| Postage | 28,500 | 28,500 | ||
| Insurance | 154,442 | 154,442 | ||
| Utilities | 104,481 | 104,481 | ||
| Training | 35,117 | 35,117 | ||
| Lease expense | 59,164 | 59,164 | ||
| Facilities expense | 63,861 | 63,861 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Camp Fees | 260,686 | 260,686 | |
| Retreat Fees | 67,830 | 67,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SASGK, LLC - Camp management | 216,325 | 216,325 | ||
| Ozark Interests, Inc. | 2,451 | 2,451 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| souvenirs, food, drink | 117,601 | 77,384 | 40,217 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 161,205 | 0 | 0 | 160,478 |