| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 7,050 | 0 | 7,050 | 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 | 11,481 | SL | 100.0000 | 142 | |||
| Mill House | 1931-01-01 | 18,088 | 14,637 | SL | 100.0000 | 181 | |||
| Lincoln Barn Eldridge Lab | 1931-01-01 | 1,966 | 1,603 | SL | 100.0000 | 20 | |||
| Bryan House | 1967-01-01 | 2,400 | 1,488 | SL | 75.0000 | 32 | |||
| Ordway House | 1967-01-01 | 6,000 | 3,720 | SL | 75.0000 | 80 | |||
| Ordway House | 1973-01-01 | 5,747 | 3,321 | SL | 70.0000 | 82 | |||
| Ordway House | 1974-01-01 | 3,065 | 1,741 | SL | 69.0000 | 44 | |||
| Ordway House | 1975-01-01 | 648 | 382 | SL | 68.0000 | 10 | |||
| Ordway Barn | 1967-01-01 | 3,600 | 2,232 | SL | 75.0000 | 48 | |||
| Bull Frog Camp Greens | 1980-01-01 | 37,000 | 24,490 | SL | 50.0000 | 740 | |||
| Renovations of Mill House | 1982-01-01 | 9,828 | 8,850 | SL | 35.0000 | 281 | |||
| Eldridge Lab Addition | 1997-08-01 | 160,859 | 67,546 | SL | 39.0000 | 4,125 | |||
| Bullfrog camp improvement | 1998-07-01 | 5,582 | 4,325 | SL | 20.0000 | 279 | |||
| Mill House Improvements | 1998-07-01 | 4,653 | 3,611 | SL | 20.0000 | 233 | |||
| Bullfrog imp 04 | 2004-07-01 | 6,898 | 6,555 | SL | 10.0000 | 343 | |||
| Lndscpe revital arch 04 | 2004-07-01 | 5,310 | 5,045 | SL | 10.0000 | 265 | |||
| Storm wall | 2004-07-01 | 2,100 | 1,995 | SL | 10.0000 | 105 | |||
| Visitor Center Additions | 2006-07-01 | 133,946 | 40,185 | SL | 25.0000 | 5,358 | |||
| Ordway porch | 2007-07-01 | 5,819 | 1,514 | SL | 25.0000 | 233 | |||
| Lincoln Pond Cottage Roof | 2007-07-01 | 10,522 | 6,838 | SL | 10.0000 | 1,052 | |||
| Mill House Fence | 2007-07-01 | 4,510 | 2,932 | SL | 10.0000 | 451 | |||
| Mill House Deck | 2008-07-01 | 22,218 | 12,221 | SL | 10.0000 | 2,222 | |||
| Ordway Furnance | 2008-07-01 | 1,894 | 1,040 | SL | 10.0000 | 189 | |||
| Mill House Furnance | 2008-07-01 | 6,897 | 3,795 | SL | 10.0000 | 690 | |||
| Ordway Roof | 2008-07-01 | 6,848 | 1,881 | SL | 20.0000 | 342 | |||
| Lincoln Pond Porch | 2008-07-01 | 2,344 | 1,287 | SL | 10.0000 | 234 | |||
| Gazebo | 2008-07-01 | 7,157 | 3,938 | SL | 10.0000 | 716 | |||
| Lawnmower Green Power Equ | 2009-05-11 | 2,450 | 1,634 | SL | 7.0000 | 350 | |||
| Birdhouse bathroom improv | 2012-07-01 | 4,203 | 420 | SL | 15.0000 | 280 | |||
| Ordway House imp-1 of 2 | 2012-07-01 | 8,786 | 879 | SL | 15.0000 | 586 | |||
| Lincoln Pond Cott improve | 2012-07-01 | 52,719 | 5,272 | SL | 15.0000 | 3,515 | |||
| Ordway House imp-2 of 2 | 2013-07-01 | 27,022 | 901 | SL | 15.0000 | 1,801 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 54,546 | 54,079 | 467 | |
| Buildings | 730,463 | 412,534 | 317,929 | |
| 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 | 34,546 | 34,546 | ||
| Auto expenses & travel | 5,706 | 856 | 856 | 3,994 |
| Insurance | 20,130 | 3,020 | 3,020 | 14,090 |
| Lake Expenses | 1,751 | 1,751 | ||
| Miscellaneous | 7,140 | 1,071 | 1,071 | 4,998 |
| Office and program supplies | 20,260 | 3,039 | 3,039 | 14,182 |
| Payroll taxes and benefits | 25,707 | 3,856 | 3,856 | 17,995 |
| Repairs & maint | 7,463 | 1,119 | 1,119 | 5,225 |
| Special Event Expenses | 6,989 | |||
| Telephone | 5,322 | 1,331 | 1,331 | 2,660 |
| Utilities | 13,842 | 2,076 | 2,076 | 9,690 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 17,557 | ||
| Program Income | 48,837 |