| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 12,227 | 0 | 0 | 12,227 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Air Conditioner - Lodge | 2012-07-13 | 579 | 53 | 20.00 % | 116 | ||||
| Air Conditioner - Lodge | 2012-07-13 | 579 | 53 | 20.00 % | 116 | ||||
| Coburn House | 2011-07-07 | 290,000 | 10,107 | 85 | 3.64 % | 10,544 | 10,544 | ||
| PHASE 1 - BLDG CONSTRUCTI | 2009-12-31 | 11,446,872 | 746,222 | 87 | 2.56 % | 293,498 | |||
| TRAILER | 2009-01-20 | 4,500 | 3,150 | 54 | 20.00 % | 900 | |||
| STORAGE UNIT | 2006-10-30 | 7,228 | 5,679 | 58 | 14.29 % | 1,033 | |||
| LODGE FURNITURE | 2005-12-31 | 835 | 774 | 91 | 7.0000 | 61 | |||
| METES & BOUNDS HOUSE | 1999-10-29 | 82,618 | 26,919 | 87 | 2.56 % | 2,118 | |||
| LAND IMPROVMENTS | 1997-12-31 | 8,760 | 8,468 | 67 | 3.33 % | 292 |
| 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 | 20,651 | 269,349 | 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 | 81,422 | 445 | 2,451 |
| Buildings | 11,529,490 | 1,068,757 | 10,460,733 | 13,300,000 |
| Machinery and Equipment | 74,003 | 72,730 | 1,273 | 347 |
| Furniture and Fixtures | 37,115 | 36,599 | 516 | 4,800 |
| Auto./Transportation Equip. | 15,847 | 15,397 | 450 | 4,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION-IN-PROGRESS | 626,178 | 647,057 | 647,057 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE | 457 | 457 | ||
| TELEPHONE AND INTERNET | 2,737 | 2,737 | ||
| RODEN CRATER FIELD OFFICE | 157,500 | 157,500 | ||
| Rental Expenses | 3,942 | 3,942 | 3,942 | |
| RENT - EQUIPMENT/PERSONAL PROPERTY | 15,315 | 15,315 | ||
| Printing/Reproduction | 2,254 | 2,254 | ||
| POSTAGE | 742 | 742 | ||
| PERMITS & LICENSE | 59 | 59 | ||
| OFFICE EXPENSE | 187 | 187 | ||
| Meals | 413 | 413 | ||
| LODGE SUPPLIES/FURNISHING | 712 | 712 | ||
| LAND LEASE | 8,794 | 8,794 | ||
| INSURANCE | 17,837 | 17,837 | ||
| FUNDRAISING | 30,585 | 30,585 | ||
| ENTERTAINMENT | 2,420 | 2,420 | ||
| CRATER REPAIRS & MAINT | 56,732 | 56,732 | ||
| BANK CHARGES | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting/Outside Services | 4,500 | 0 | 0 | 4,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,139 | 7,139 |