| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,300 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2001-11-30 | 17,200 | L | 0 | 0 | 0 | |||
| 10' MOWER | 2002-04-10 | 2,000 | 2,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| HI-LIFT TRACK | 2002-04-13 | 2,000 | 2,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 10' MOWER | 2002-04-17 | 6,177 | 6,177 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STOVE & WASHER | 2002-12-31 | 200 | 200 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURE | 2002-12-31 | 1,500 | 1,500 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| LANDSCAPE TIMBER | 2002-12-31 | 300 | 300 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT | 2002-09-07 | 40,090 | 30,294 | SL | 15.000000000000 | 2,673 | 0 | 2,673 | |
| LAND | 2002-12-31 | 33,100 | L | 0 | 0 | 0 | |||
| COPIER & FAX | 2003-02-01 | 306 | 214 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PAVILLION | 2003-08-15 | 30,932 | 8,228 | SL | 39.000000000000 | 793 | 0 | 793 | |
| PAVILLION IMPROVEMENTS | 2004-05-27 | 6,039 | 3,862 | SL | 15.000000000000 | 403 | 0 | 403 | |
| TENTS | 2004-06-22 | 497 | 248 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2004-06-16 | 754 | 376 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| SIDING | 2004-01-01 | 1,268 | 634 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| RECREATIONAL EQUIPMENT | 2005-07-11 | 835 | 835 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 2005 PAVILLION IMPROVEMENTS | 2002-07-01 | 1,141 | 684 | SL | 15.000000000000 | 76 | 0 | 76 | |
| AMPHITHEATER | 2005-10-30 | 5,638 | 3,071 | SL | 15.000000000000 | 376 | 0 | 376 | |
| LAKE RENOVATIONS | 2006-06-01 | 21,220 | L | 0 | 0 | 0 | |||
| AMPHITHEATER | 2006-08-09 | 13,960 | 6,607 | SL | 15.000000000000 | 931 | 0 | 931 | |
| LEADER CABIN 2 | 2006-12-15 | 9,224 | 4,356 | SL | 15.000000000000 | 615 | 0 | 615 | |
| LEADER CABIN 2 | 2007-03-15 | 12,563 | 5,726 | SL | 15.000000000000 | 838 | 0 | 838 | |
| STUDENT CABIN | 2007-12-15 | 355 | 144 | SL | 15.000000000000 | 24 | 0 | 24 | |
| VIDEO SPLITTER | 2008-05-02 | 3,000 | 1,500 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| STUDENT CABIN | 2008-02-08 | 622 | 243 | SL | 15.000000000000 | 41 | 0 | 41 | |
| LAND | 2008-08-12 | 840 | L | 0 | 0 | 0 | |||
| TRACTOR | 2008-09-04 | 2,650 | 1,147 | 200DB | 7.000000000000 | 119 | 0 | 379 | |
| AMPHITHEATER | 2009-02-17 | 2,321 | 436 | 150DB | 15.000000000000 | 72 | 0 | 155 | |
| FURNITURE | 2009-07-30 | 2,570 | 999 | 200DB | 7.000000000000 | 114 | 0 | 367 | |
| STUDENT CABIN | 2009-06-22 | 4,919 | 926 | 150DB | 15.000000000000 | 153 | 0 | 328 | |
| BUNK HOUSE | 2009-04-11 | 2,737 | 515 | 150DB | 15.000000000000 | 85 | 0 | 182 | |
| IMPROVEMENT | 2009-09-21 | 1,549 | 293 | 150DB | 15.000000000000 | 48 | 0 | 103 | |
| LAND | 2009-01-01 | 125,000 | L | 0 | 0 | 0 | |||
| BRIDGE | 2011-01-01 | 4,000 | 922 | 150DB | 15.000000000000 | 308 | 0 | 267 | |
| BARN RENOVATIONS | 2011-04-30 | 2,469 | 150DB | 15.000000000000 | 0 | 0 | 165 | ||
| CABIN - TRUSSESS | 2011-06-29 | 1,300 | 150DB | 15.000000000000 | 0 | 0 | 87 | ||
| CABIN | 2011-08-15 | 19,271 | 150DB | 15.000000000000 | 0 | 0 | 1,285 | ||
| CABIN - CONDITIONING | 2011-10-17 | 4,205 | 200DB | 5.000000000000 | 0 | 0 | 841 | ||
| CABIN | 2011-11-30 | 4,470 | 150DB | 15.000000000000 | 0 | 0 | 298 | ||
| MOWER | 2011-03-10 | 2,700 | 1,519 | 200DB | 7.000000000000 | 337 | 0 | 386 | |
| TRAILER | 2011-03-29 | 700 | 394 | 200DB | 7.000000000000 | 87 | 0 | 100 | |
| MOWER | 2012-06-18 | 3,910 | 758 | 200DB | 7.000000000000 | 342 | 0 | 559 | |
| CABIN SIDING | 2012-01-06 | 1,250 | 90 | 150DB | 15.000000000000 | 54 | 0 | 83 | |
| CABIN RENOVATIONS | 2012-02-11 | 1,097 | 79 | 150DB | 15.000000000000 | 47 | 0 | 73 | |
| RIDING ARENA RENOVATIONS | 2012-12-13 | 2,520 | 183 | 150DB | 15.000000000000 | 108 | 0 | 168 | |
| IMPROVEMENT | 2013-07-31 | 1,472 | 37 | 150DB | 15.000000000000 | 70 | 0 | 98 | |
| CABIN | 2013-02-11 | 18,466 | 462 | 150DB | 15.000000000000 | 877 | 0 | 1,231 | |
| RIDING ARENA RENOVATIONS | 2013-01-07 | 4,447 | 111 | 150DB | 15.000000000000 | 211 | 0 | 296 | |
| STOVE | 2013-04-17 | 2,460 | 176 | 200DB | 7.000000000000 | 301 | 0 | 351 | |
| CUSHMAN MOWER | 2013-06-30 | 4,500 | 643 | 200DB | 7.000000000000 | 1,102 | 0 | 643 | |
| TRUCK | 2013-06-30 | 700 | 140 | 200DB | 5.000000000000 | 224 | 0 | 140 | |
| MOWER | 2013-06-10 | 8,000 | 1,143 | 200DB | 7.000000000000 | 1,959 | 0 | 1,143 | |
| MOWER | 2013-06-10 | 9,675 | 691 | 200DB | 7.000000000000 | 1,185 | 0 | 1,382 | |
| BARN RENOVATIONS | 2013-07-16 | 1,290 | 32 | 150DB | 15.000000000000 | 61 | 0 | 86 | |
| TRAILER | 2014-01-30 | 750 | 200DB | 5.000000000000 | 150 | 0 | 138 | ||
| HEATING & COOLING UNIT | 2014-05-09 | 1,422 | 200DB | 7.000000000000 | 813 | 0 | 135 | ||
| FURNACE, A/C & HEAT PACK | 2014-08-01 | 3,773 | 200DB | 7.000000000000 | 2,156 | 0 | 225 | ||
| KITCHEN APPLIANCES | 2014-11-18 | 1,926 | 200DB | 7.000000000000 | 1,101 | 0 | 23 | ||
| KITCHEN CABINETS & FORMICA | 2014-03-18 | 1,484 | 200DB | 7.000000000000 | 848 | 0 | 159 | ||
| SEPTIC SYSTEM | 2014-03-28 | 14,281 | SL | 39.000000000000 | 275 | 0 | 275 | ||
| PLUMBING | 2014-05-20 | 3,707 | SL | 39.000000000000 | 55 | 0 | 55 | ||
| CABIN - FLOOR | 2014-06-16 | 2,414 | SL | 39.000000000000 | 31 | 0 | 31 | ||
| CABIN - FIREPLACE STONES | 2014-05-09 | 1,428 | SL | 39.000000000000 | 24 | 0 | 24 | ||
| CABIN - IMPROVEMENTS | 2014-05-01 | 16,160 | SL | 39.000000000000 | 276 | 0 | 276 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 17,200 | 0 | 17,200 | |
| 10' MOWER | 2,000 | 2,000 | 0 | |
| HI-LIFT TRACK | 2,000 | 2,000 | 0 | |
| 10' MOWER | 6,177 | 6,177 | 0 | |
| STOVE & WASHER | 200 | 200 | 0 | |
| FURNITURE & FIXTURE | 1,500 | 1,500 | 0 | |
| LANDSCAPE TIMBER | 300 | 300 | 0 | |
| IMPROVEMENT | 40,090 | 32,967 | 7,123 | |
| LAND | 33,100 | 0 | 33,100 | |
| COPIER & FAX | 306 | 306 | 0 | |
| PAVILLION | 30,932 | 9,021 | 21,911 | |
| PAVILLION IMPROVEMENTS | 6,039 | 4,265 | 1,774 | |
| TENTS | 497 | 497 | 0 | |
| EQUIPMENT | 754 | 753 | 1 | |
| SIDING | 1,268 | 1,268 | 0 | |
| RECREATIONAL EQUIPMENT | 835 | 835 | 0 | |
| 2005 PAVILLION IMPROVEMENTS | 1,141 | 760 | 381 | |
| AMPHITHEATER | 5,638 | 3,447 | 2,191 | |
| LAKE RENOVATIONS | 21,220 | 0 | 21,220 | |
| AMPHITHEATER | 13,960 | 7,538 | 6,422 | |
| LEADER CABIN 2 | 9,224 | 4,971 | 4,253 | |
| LEADER CABIN 2 | 12,563 | 6,564 | 5,999 | |
| STUDENT CABIN | 355 | 168 | 187 | |
| VIDEO SPLITTER | 3,000 | 3,000 | 0 | |
| STUDENT CABIN | 622 | 284 | 338 | |
| LAND | 840 | 0 | 840 | |
| TRACTOR | 2,650 | 2,591 | 59 | |
| AMPHITHEATER | 2,321 | 1,669 | 652 | |
| FURNITURE | 2,570 | 2,398 | 172 | |
| STUDENT CABIN | 4,919 | 3,539 | 1,380 | |
| BUNK HOUSE | 2,737 | 1,969 | 768 | |
| IMPROVEMENT | 1,549 | 1,116 | 433 | |
| LAND | 125,000 | 0 | 125,000 | |
| BRIDGE | 4,000 | 1,230 | 2,770 | |
| BARN RENOVATIONS | 2,469 | 2,469 | 0 | |
| CABIN - TRUSSESS | 1,300 | 1,300 | 0 | |
| CABIN | 19,271 | 19,271 | 0 | |
| CABIN - CONDITIONING | 4,205 | 4,205 | 0 | |
| CABIN | 4,470 | 4,470 | 0 | |
| MOWER | 2,700 | 1,856 | 844 | |
| TRAILER | 700 | 481 | 219 | |
| MOWER | 3,910 | 3,055 | 855 | |
| CABIN SIDING | 1,250 | 769 | 481 | |
| CABIN RENOVATIONS | 1,097 | 675 | 422 | |
| RIDING ARENA RENOVATIONS | 2,520 | 1,551 | 969 | |
| IMPROVEMENT | 1,472 | 843 | 629 | |
| CABIN | 18,466 | 10,572 | 7,894 | |
| RIDING ARENA RENOVATIONS | 4,447 | 2,546 | 1,901 | |
| STOVE | 2,460 | 1,707 | 753 | |
| CUSHMAN MOWER | 4,500 | 1,745 | 2,755 | |
| TRUCK | 700 | 364 | 336 | |
| MOWER | 8,000 | 3,102 | 4,898 | |
| MOWER | 9,675 | 6,714 | 2,961 | |
| BARN RENOVATIONS | 1,290 | 738 | 552 | |
| TRAILER | 750 | 150 | 600 | |
| HEATING & COOLING UNIT | 1,422 | 813 | 609 | |
| FURNACE, A/C & HEAT PACK | 3,773 | 2,156 | 1,617 | |
| KITCHEN APPLIANCES | 1,926 | 1,101 | 825 | |
| KITCHEN CABINETS & FORMICA | 1,484 | 848 | 636 | |
| SEPTIC SYSTEM | 14,281 | 275 | 14,006 | |
| PLUMBING | 3,707 | 55 | 3,652 | |
| CABIN - FLOOR | 2,414 | 31 | 2,383 | |
| CABIN - FIREPLACE STONES | 1,428 | 24 | 1,404 | |
| CABIN - IMPROVEMENTS | 16,160 | 276 | 15,884 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUBCONTRACTORS | 8,103 | 0 | 0 | 8,103 |
| SUPPLIES | 930 | 0 | 0 | 930 |
| COMMUNICATION & WEB SERVICES | 372 | 0 | 0 | 0 |
| OFFICE EXPENSES | 1,515 | 0 | 0 | 0 |
| EQUIPMENT RENTAL & MAINTENANCE | 3,881 | 0 | 0 | 3,881 |
| ROAD MAINTENANCE | 3,258 | 0 | 0 | 3,258 |
| GROUNDS MAINTENANCE | 3,096 | 0 | 0 | 3,096 |
| FUEL | 5,821 | 0 | 0 | 5,821 |
| VETERINARIAN | 5,414 | 0 | 0 | 5,414 |
| CONCESSIONS | 922 | 0 | 0 | 922 |
| UTILITIES | 6,547 | 0 | 0 | 6,547 |
| INSURANCE | 4,688 | 0 | 0 | 4,688 |
| EQUINE SUPPLIES | 4,277 | 0 | 0 | 4,277 |
| CABIN REPAIRS | 7,050 | 0 | 0 | 7,050 |
| FOLDING CHAIRS AND TABLES | 2,894 | 0 | 0 | 2,894 |
| MEETINGS | 715 | 0 | 0 | 0 |
| ADVERTISING | 1,643 | 0 | 0 | 0 |
| PRINTING | 322 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP INCOME | 52,592 | 52,592 |
| Name | Address |
|---|---|
| BRYAN DEBORAH SHORT |
3325 DEER RUN LANE MOSCOW MILLS,MO63362 |
|
|
2902 NORTH LOCUST STREET STERLING,IL61081 |
| JUSTIN BEKA SHORT |
3201 S CIVIC GREEN WAY ST CHARLES,MO63301 |
| BEN BLANTON |
47 WINDAM PLACE DRIVE ST CHARLES,MO63304 |
| DAN ROBIN CREECH |
461 N ETHLYN ROAD WINFIELD,MO63389 |
|
|
106 BOGEY ESTATES DRIVE ST CHARLES,MO63303 |
| JAMES O WAHL |
506 W 21ST STREET STERLING,IL61081 |
| CHRIS DEANA TENNILL |
1206 E WINDFALL RIDGE COURT ST PETERS,MO63376 |