| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,250 | 0 | 1,250 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAMERA | 2009-10-20 | 322 | 52 | 58 | 14.28 % | 46 | |||
| AUTOMATED WATER GUAGES | 2009-11-17 | 1,001 | 161 | 58 | 14.28 % | 143 | |||
| GPS | 2009-02-11 | 1,578 | 422 | 58 | 14.28 % | 225 | |||
| OUTDOOR CLASSROOM RAMADA | 2008-06-30 | 8,154 | 531 | 87 | 2.56 % | 209 | |||
| GPS UNIT (TRIMBLE JUNO) | 2008-10-16 | 1,488 | 452 | 58 | 14.29 % | 213 | |||
| HACH WATER TESTER | 2008-10-16 | 1,547 | 470 | 58 | 14.29 % | 221 | |||
| RAIN GAUGES | 2008-10-16 | 2,643 | 802 | 58 | 14.29 % | 378 | |||
| BAT GATES | 2008-07-05 | 2,800 | 950 | 58 | 14.29 % | 400 | |||
| AUTO ELEC DEFRIBURATOR | 2008-05-07 | 1,290 | 483 | 58 | 14.29 % | 184 | |||
| ENTRANCE GATES | 2007-11-03 | 4,627 | 965 | 67 | 6.67 % | 309 | |||
| GENERATOR ALTERNATOR | 2007-08-28 | 753 | 364 | 58 | 14.28 % | 108 | |||
| EVAP COOLER REC HALL | 2007-03-07 | 1,726 | 956 | 58 | 14.28 % | 246 | |||
| WATER HEATER | 2007-10-15 | 708 | 316 | 58 | 14.28 % | 101 | |||
| COMPUTER | 2007-10-03 | 805 | 503 | 54 | 20.00 % | 161 | |||
| 4 - 15 BTU WALL FURN | 2007-02-10 | 1,995 | 198 | 87 | 2.56 % | 51 | |||
| ANTENNA, AMPLIFIER & REPE | 2006-10-02 | 2,766 | 1,630 | 58 | 14.29 % | 395 | |||
| CABIN REMODEL | 2006-06-30 | 8,068 | 940 | 87 | 2.56 % | 207 | |||
| FLOORING - IKEA | 2005-12-15 | 1,022 | 131 | 87 | 2.56 % | 26 | |||
| BEDS | 2005-04-25 | 960 | 822 | 58 | 14.29 % | 137 | |||
| FLOORING - DIRECTOR CABIN | 2004-04-09 | 2,732 | 470 | 87 | 2.56 % | 70 | |||
| TURBIDITY METER | 2004-03-24 | 639 | 592 | 58 | 7.14 % | 47 | |||
| 6500 W PORTABLE GENERATOR | 2004-02-12 | 625 | 579 | 58 | 7.14 % | 46 | |||
| SEPTIC TANK | 2001-11-30 | 817 | 552 | 66 | 5.91 % | 48 | |||
| CULVERTS | 2001-10-09 | 1,489 | 1,005 | 66 | 5.91 % | 88 | |||
| UNDERGROUND CABLE | 2001-07-04 | 1,920 | 1,295 | 66 | 5.91 % | 113 | |||
| SOLAR ELEC SYSTEM | 1999-11-26 | 4,069 | 1,157 | 87 | 2.56 % | 104 | |||
| CULVERTS | 1999-10-08 | 2,016 | 1,600 | 66 | 5.91 % | 119 | |||
| NEW WELL & PUMP | 1998-06-30 | 10,483 | 9,008 | 66 | 5.90 % | 618 | |||
| CULVERT | 1997-11-06 | 1,132 | 1,034 | 66 | 5.91 % | 67 | |||
| FENCING | 1997-07-27 | 6,595 | 6,010 | 66 | 5.91 % | 390 | |||
| CATTLE GUARD | 1997-07-22 | 3,638 | 3,318 | 66 | 5.91 % | 215 | |||
| FLOOR TILE | 1997-05-30 | 3,476 | 1,211 | 87 | 2.56 % | 89 | |||
| CULVERTS | 1997-04-23 | 1,132 | 1,034 | 66 | 5.91 % | 67 | |||
| REMODEL | 1995-07-15 | 3,368 | 1,325 | 87 | 2.56 % | 86 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 82,478 | 82,478 | 1,626,000 | |
| Improvements | 64,442 | 35,426 | 29,016 | |
| Machinery and Equipment | 76,950 | 64,852 | 12,098 | 20,000 |
| Auto./Transportation Equip. | 24,380 | 22,552 | 1,828 | 8,204 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE DEPOSITS | 478 | 478 | 478 |
| PREPAID SALE EXPENSE | 6,825 | 12,632 | 12,632 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 1,852 | 1,852 | ||
| SUPPLIES - OTHER | 201 | 201 | ||
| SUPPLIES - FOOD SVC & KITCHEN | 2,470 | 2,470 | ||
| OFFICE SUPPLIES | 700 | 700 | ||
| MEALS AND ENTERTAINMENT | 1,229 | 1,229 | ||
| INSURANCE | 3,359 | 2,146 | 1,213 | |
| FEES & LICENSES | 175 | 175 | ||
| CASUAL LABOR | 3,803 | 3,803 | ||
| AUTO - GAS & OIL | 3,494 | 3,494 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP RENTAL INCOME | 32,892 | 32,892 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 155 | 268 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,794 | 1,794 |