| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dave B Straley | 980 | 980 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 620 West Table Rock Rd, Alta, WY | 2003-11-30 | 23,400 | 70,200 | Straight Line | 040 | 23,400 | 23,400 |
| Identifier | Return Reference | Explanation |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fixed Income Short Term | ||
| Fixed Income Long Term | ||
| Fixed Income International | ||
| Fixed Income High Yeild | ||
| All Bonds | 416,760 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Domestic Value Equities | 1,747,370 | 2,892,710 |
| Intl Equities Developed Countries | ||
| Intl Equities Emerging Markets | ||
| REITS | ||
| Natural Resources | ||
| All stocks | ||
| FMV in excess basis |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Table Rock House | 936,000 | 93,600 | 842,400 | 2,603,200 |
| Table Rock Lot | 1,000 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 2,994 | 2,994 | ||
| Computer and Internet | 4,018 | 4,018 | ||
| Dues and Subscriptions | 795 | 795 | ||
| Insurance | 7,565 | 5,032 | 2,533 | |
| Board Meeting Expenses | 7,531 | 7,531 | ||
| Office Expense | 5,228 | 5,228 | ||
| Telephone | 2,905 | 2,905 | ||
| Postage and Delivery | 379 | 379 | ||
| Management expense Rental | 3,300 | 3,300 | ||
| Maintenance and Repairs Rental | 26,686 | 26,686 | ||
| Other expense | 318 | 318 | ||
| Utilities Rental | 7,164 | 7,164 | ||
| Direct Program Related expenses | 5,446 | 5,446 | ||
| Promotional Expenses | 6,686 | 6,686 | ||
| Professional Development | 234 | 234 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rough Rider | 17,921 | ||
| Tax refund | 503 | ||
| Interest Income from Greenwood Loan | 3,260 |
| Description | Amount |
|---|---|
| Rounding | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities | 4,648 | 3,952 |
| Capital One Visa | 3,765 | 5 |
| Unearned Grant Income | 40,000 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Board Members | 5,953 | 5,953 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 8,358 | 0 | 0 | 0 |
| Property Tax Rental | 4,874 | 4,874 | 0 | 0 |
| Payroll Tax | 10,805 | 0 | 0 | 10,805 |