| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 12,770 | 0 | 0 | 12,770 |
| Contractor | Explanation |
|---|---|
| Tom McGrath Consulting Inc | liaison 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 |
|---|---|---|---|---|---|---|---|---|---|
| METES & BOUNDS HOUSE | 1999-10-29 | 82,618 | 29,037 | 87 | 2.56 % | 2,118 | |||
| STORAGE UNIT | 2006-10-30 | 7,228 | 6,712 | 58 | 7.14 % | 516 | |||
| TRAILER | 2009-01-20 | 4,500 | 4,050 | 54 | 10.00 % | 450 | |||
| PHASE 1 - BLDG CONSTRUCTI | 2009-12-31 | 11,446,872 | 1,039,720 | 87 | 2.56 % | 293,498 | |||
| Coburn House | 2011-07-07 | 290,000 | 20,651 | 85 | 3.64 % | 10,544 | 10,544 | ||
| Air Conditioner - Lodge | 2012-07-13 | 579 | 116 | 53 | 32.00 % | 185 | |||
| Air Conditioner - Lodge | 2012-07-13 | 579 | 116 | 53 | 32.00 % | 185 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 290,000 | 31,195 | 258,805 | 290,000 |
| Improvements | 150,000 | |||
| Land | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 15,847 | 15,847 | 4,500 | |
| Furniture and Fixtures | 37,115 | 37,115 | 4,800 | |
| Machinery and Equipment | 74,003 | 73,100 | 903 | 347 |
| Buildings | 11,529,490 | 1,364,373 | 10,165,117 | 13,300,000 |
| Improvements | 81,867 | 81,422 | 445 | 2,451 |
| Land | 1,207,016 | 1,207,016 | 1,207,016 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION-IN-PROGRESS | 647,057 | 658,860 | 658,859 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 212 | 212 | ||
| CRATER REPAIRS & MAINT | 79,427 | 79,427 | ||
| ENTERTAINMENT | 1,639 | 1,639 | ||
| FUNDRAISING | 22,208 | 22,208 | ||
| INSURANCE | 20,118 | 20,118 | ||
| LAND LEASE | 8,794 | 8,794 | ||
| LODGE SUPPLIES/FURNISHING | 547 | 547 | ||
| OFFICE EXPENSE | 193 | 193 | ||
| PERMITS & LICENSE | 10 | 10 | ||
| POSTAGE | 234 | 234 | ||
| RENT - EQUIPMENT/PERSONAL PROPERTY | 15,404 | 15,404 | ||
| Rental Expenses | 3,737 | 3,737 | 3,737 | |
| RODEN CRATER FIELD OFFICE | 157,500 | 157,500 | ||
| TELEPHONE AND INTERNET | 2,839 | 2,839 | ||
| WEBSITE | 437 | 437 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting/Outside Services | 6,938 | 0 | 0 | 6,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 47 | 47 | ||
| PAYROLL TAXES | 7,144 | 7,144 |