| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 10,268 | 0 | 0 | 10,268 |
| Contractor | Explanation |
|---|---|
| Tom McGrath Consulting Inc | laison between artist, architects, engineers, construction companies for the project |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Coburn House | 2011-07-07 | 290,000 | 85 | 3.49 % | 10,107 | 10,107 | |||
| PHASE 1 - BLDG CONSTRUCTI | 2009-12-31 | 11,446,872 | 452,724 | 87 | 2.56 % | 293,498 | |||
| TRAILER | 2009-01-20 | 4,500 | 2,250 | 54 | 20.00 % | 900 | |||
| STORAGE UNIT | 2006-10-30 | 7,228 | 4,647 | 58 | 14.28 % | 1,032 | |||
| TRAVEL TRAILER | 2006-11-06 | 4,500 | 4,050 | 54 | 10.00 % | 450 | |||
| LODGE FURNITURE | 2005-12-31 | 835 | 655 | 91 | 7.0000 | 119 | |||
| METES & BOUNDS HOUSE | 1999-10-29 | 82,618 | 24,801 | 87 | 2.56 % | 2,118 | |||
| LAND IMPROVMENTS | 1997-12-31 | 8,760 | 7,884 | 67 | 6.67 % | 584 | |||
| LAND IMPROV.-WELL | 1996-07-01 | 5,500 | 5,321 | 67 | 3.33 % | 179 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 150,000 | 150,000 | ||
| Improvements | 150,000 | |||
| Buildings | 290,000 | 10,107 | 279,893 | 290,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,207,016 | 1,207,016 | 1,207,016 | |
| Improvements | 81,867 | 81,130 | 737 | 2,451 |
| Buildings | 11,529,490 | 773,141 | 10,756,349 | 13,300,000 |
| Machinery and Equipment | 72,845 | 72,498 | 347 | 347 |
| Furniture and Fixtures | 37,115 | 35,505 | 1,610 | 4,800 |
| Auto./Transportation Equip. | 15,847 | 14,497 | 1,350 | 4,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION-IN-PROGRESS | 581,383 | 626,178 | 626,179 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE | 340 | 340 | ||
| TELEPHONE AND INTERNET | 2,334 | 2,334 | ||
| RODEN CRATER FIELD OFFICE | 158,152 | 158,152 | ||
| Rental Expenses | 3,821 | 3,821 | 3,821 | |
| RENT - EQUIPMENT/PERSONAL PROPERTY | 9,603 | 9,603 | ||
| POSTAGE | 437 | 437 | ||
| PERMITS & LICENSE | 10 | 10 | ||
| OFFICE EXPENSE | 222 | 222 | ||
| LODGE SUPPLIES/FURNISHING | 1,054 | 1,054 | ||
| LAND LEASE | 7,995 | 7,995 | ||
| INSURANCE | 17,765 | 17,765 | ||
| FUNDRAISING | 1,593 | 1,593 | ||
| ENTERTAINMENT | 2,955 | 2,955 | ||
| CRATER REPAIRS & MAINT | 96,594 | 96,594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,502 | 1,502 | ||
| PAYROLL TAXES | 7,021 | 7,021 | ||
| EXCISE TAXES | 20 | 20 |