| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,352 | 0 | 0 | 2,352 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer | 2012-09-28 | 880 | 53 | 20.00 % | 176 | ||||
| Barn | 2012-08-10 | 25,000 | 87 | 1.98 % | 496 | ||||
| Laptop | 2010-12-16 | 775 | 403 | 53 | 19.20 % | 149 | |||
| Rock Wall | 2010-08-16 | 8,421 | 1,221 | 66 | 8.55 % | 720 | |||
| Video Camera/Microphone | 2010-07-31 | 1,298 | 675 | 53 | 19.20 % | 249 | |||
| Printer Scanner | 2010-07-31 | 460 | 239 | 53 | 19.20 % | 88 | |||
| Memorial Sound System | 2010-06-30 | 1,300 | 676 | 53 | 19.20 % | 250 | |||
| JD Riding Lawnmower | 2010-04-15 | 1,349 | 702 | 53 | 19.20 % | 259 | |||
| Memorial Building Gut | 2010-06-30 | 800 | 310 | 57 | 17.49 % | 140 | |||
| Memorial Building | 2009-10-31 | 72,711 | 4,949 | 91 | 31.5000 | 2,308 | |||
| Memorial Laptop | 2010-02-24 | 900 | 641 | 53 | 11.52 % | 104 | |||
| Memorial Furnishings | 2009-10-31 | 2,147 | 604 | 57 | 12.49 % | 268 | |||
| Concrete Slab | 1991-08-12 | 2,513 | 1,650 | 91 | 31.5000 | 80 | |||
| Pump House | 1989-07-15 | 6,714 | 4,801 | 91 | 31.5000 | 213 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds | 248,154 | 255,360 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 120,520 | 120,520 | 314,727 | |
| Improvements | 9,221 | 2,391 | 6,830 | 35,000 |
| Buildings | 106,938 | 14,497 | 92,441 | 151,826 |
| Machinery and Equipment | 35,186 | 32,582 | 2,604 | 15,000 |
| Furniture and Fixtures | 3,047 | 1,617 | 1,430 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 3,595 | 0 | 0 | 3,595 |
| Item No. | 1 |
|---|---|
| Lender's Name | Valley Crest LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 90996 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Memorial Artwork | 50,000 | 50,000 | 50,000 |
| Artifacts | 174,114 | 174,114 | 174,114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Service Fees | 395 | 395 | ||
| Office Expenses | 1,705 | 1,705 | ||
| Museum Expenses | 96 | 96 | ||
| Memorial Expenses | 5,521 | 5,521 | ||
| Logging Exhibition | 7,367 | 7,367 | ||
| Loan Fees | 308 | 308 | ||
| Licenses | 100 | 100 | ||
| Insurance | 2,522 | 2,522 | ||
| Bond Amortization | 5,173 | 5,173 | 5,173 | 5,173 |
| Bank Fees | 624 | 624 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 412 | 38 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 2,300 | 2,300 | ||
| Payroll Taxes | 926 | 926 | ||
| Oregon CT12 | 101 | 101 | ||
| Federal Income Taxes | 470 | 470 |