| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 9,180 | 0 | 9,180 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Lincoln Cottage | 1931-01-01 | 14,156 | 11,339 | 91 | 100.0000 | 142 | |||
| Mill House | 1931-01-01 | 18,088 | 14,456 | 91 | 100.0000 | 181 | |||
| Lincoln Barn Eldridge Lab | 1931-01-01 | 1,966 | 1,583 | 91 | 100.0000 | 20 | |||
| Bryan House | 1967-01-01 | 2,400 | 1,456 | 91 | 75.0000 | 32 | |||
| Ordway House | 1967-01-01 | 6,000 | 3,640 | 91 | 75.0000 | 80 | |||
| Ordway House | 1973-01-01 | 5,747 | 3,239 | 91 | 70.0000 | 82 | |||
| Ordway House | 1974-01-01 | 3,065 | 1,697 | 91 | 69.0000 | 44 | |||
| Ordway House | 1975-01-01 | 648 | 372 | 91 | 68.0000 | 10 | |||
| Ordway Barn | 1967-01-01 | 3,600 | 2,184 | 91 | 75.0000 | 48 | |||
| Bull Frog Camp Greens | 1980-01-01 | 37,000 | 23,750 | 91 | 50.0000 | 740 | |||
| Renovations of Mill House | 1982-01-01 | 9,828 | 8,569 | 91 | 35.0000 | 281 | |||
| Eldridge Lab Addition | 1997-08-01 | 160,859 | 63,421 | 91 | 39.0000 | 4,125 | |||
| Bullfrog camp improvement | 1998-07-01 | 5,582 | 4,046 | 91 | 20.0000 | 279 | |||
| Mill House Improvements | 1998-07-01 | 4,653 | 3,378 | 91 | 20.0000 | 233 | |||
| Ldscpe revital\arch fees | 2003-07-01 | 21,958 | 20,862 | 91 | 10.0000 | 1,096 | |||
| Bullfrog imp 04 | 2004-07-01 | 6,898 | 5,865 | 91 | 10.0000 | 690 | |||
| Lndscpe revital arch 04 | 2004-07-01 | 5,310 | 4,514 | 91 | 10.0000 | 531 | |||
| Storm wall | 2004-07-01 | 2,100 | 1,785 | 91 | 10.0000 | 210 | |||
| Visitor Center Additions | 2006-07-01 | 133,946 | 34,827 | 91 | 25.0000 | 5,358 | |||
| Ordway porch | 2007-07-01 | 5,819 | 1,281 | 91 | 25.0000 | 233 | |||
| Lincoln Pond Cottage Roof | 2007-07-01 | 10,522 | 5,786 | 91 | 10.0000 | 1,052 | |||
| Mill House Fence | 2007-07-01 | 4,510 | 2,481 | 91 | 10.0000 | 451 | |||
| Mill House Deck | 2008-07-01 | 22,218 | 9,999 | 91 | 10.0000 | 2,222 | |||
| Ordway Furnance | 2008-07-01 | 1,894 | 851 | 91 | 10.0000 | 189 | |||
| Mill House Furnance | 2008-07-01 | 6,897 | 3,105 | 91 | 10.0000 | 690 | |||
| Ordway Roof | 2008-07-01 | 6,848 | 1,539 | 91 | 20.0000 | 342 | |||
| Lincoln Pond Porch | 2008-07-01 | 2,344 | 1,053 | 91 | 10.0000 | 234 | |||
| Gazebo | 2008-07-01 | 7,157 | 3,222 | 91 | 10.0000 | 716 | |||
| GM truck buyout | 2008-07-01 | 12,526 | 11,273 | 91 | 5.0000 | 1,253 | |||
| Lincoln Pond appliances | 2008-07-01 | 1,052 | 945 | 91 | 5.0000 | 107 | |||
| Lawnmower Green Power Equ | 2009-05-11 | 2,450 | 1,284 | 91 | 7.0000 | 350 | |||
| Birdhouse bathroom improv | 2012-07-01 | 4,203 | 140 | 91 | 15.0000 | 280 | |||
| Ordway House imp-1 of 2 | 2012-07-01 | 8,786 | 293 | 91 | 15.0000 | 586 | |||
| Lincoln Pond Cott improve | 2012-07-01 | 52,719 | 1,757 | 91 | 15.0000 | 3,515 | |||
| Ordway House imp-2 of 2 | 2013-07-01 | 27,022 | 91 | 15.0000 | 901 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common Stock | 80,074 | 80,074 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Mutual Funds | FMV | 937,504 | 937,504 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 54,546 | 53,729 | 817 | |
| Buildings | 726,713 | 387,855 | 338,858 | |
| Land | 638,694 | 638,694 | 950,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Activities and education expenses | 28,994 | 28,994 | ||
| Auto expenses & travel | 4,452 | 668 | 668 | 3,116 |
| Insurance | 15,836 | 2,375 | 2,375 | 11,086 |
| Lake Expenses | 2,853 | 2,853 | ||
| Miscellaneous | 19,467 | 2,920 | 2,920 | 13,627 |
| Office and program supplies | 18,714 | 2,807 | 2,807 | 13,100 |
| Payroll taxes and benefits | 21,590 | 3,239 | 3,239 | 15,112 |
| Repairs & maint | 8,041 | 1,206 | 1,206 | 5,629 |
| Special Event Expenses | 6,603 | |||
| Telephone | 5,349 | 1,337 | 1,337 | 2,675 |
| Utilities | 12,712 | 1,907 | 1,907 | 8,898 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 20,646 | ||
| Program Income | 43,101 |