| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| S.F. Fiser Co | 18,135 | 18,135 | ||
| Walton Enterprises | 837 | 837 |
| 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 | 58,545 | 56,799 | 56,799 |
| Equipment | 1,316,968 | 1,002,442 | 314,526 | 314,526 |
| Automobiles | 307,686 | 241,611 | 66,075 | 66,075 |
| Buildings | 10,416,438 | 1,440,842 | 8,975,596 | 8,975,596 |
| Land improvements | 1,944,413 | 751,633 | 1,192,780 | 1,192,780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hilburn Law Firm | 1,746 | 1,746 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other current assets | 14,285 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto boat expense | 120,462 | 120,462 | ||
| Advertising | 35,572 | 35,572 | ||
| Maintenance Repairs | 420,624 | 420,624 | ||
| Miscellaneous expenses | 338,069 | 338,069 | ||
| Program supplies expense | 576,692 | 576,692 | ||
| Telephone expense | 57,139 | 57,139 | ||
| Postage | 32,923 | 32,923 | ||
| Insurance | 165,425 | 165,425 | ||
| Utilities | 112,267 | 112,767 | ||
| Training | 49,846 | 49,846 | ||
| Lease expense | 50,575 | 50,575 | ||
| Facilities expense | 114,730 | 114,730 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Camp Fees | 317,944 | 317,944 | |
| Retreat Fees | 68,440 | 68,440 | |
| Miscellaneous Revenue | 520 | 520 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SASGK, LLC - Camp management | 199,740 | 199,740 | ||
| Ozark Interests | 1,562 | 1,562 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| souvenirs, food, drink | 120,582 | 83,435 | 37,147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 180,210 | 0 | 0 | 182,576 |