| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,440 | 5,440 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| PAVILLION | 2013-06-11 | 19,187 | 779 | SL | 39.000000000000 | 492 | 0 | ||
| SHED | 2013-06-11 | 4,813 | 195 | SL | 39.000000000000 | 123 | 0 | ||
| LAND | 2013-06-11 | 3,226,000 | L | 0 | 0 | ||||
| 2014 DODGE TRUCK | 2014-09-30 | 46,121 | 4,612 | 200DB | 5.000000000000 | 7,379 | 0 | ||
| KUBOTA UTILITY VEHICLE | 2014-06-27 | 24,249 | 2,425 | 200DB | 5.000000000000 | 3,880 | 0 | ||
| KUBOTA TRACTOR | 2014-06-27 | 44,300 | 4,430 | 200DB | 5.000000000000 | 7,088 | 0 | ||
| CHAINSAW | 2014-09-03 | 530 | 38 | 200DB | 7.000000000000 | 65 | 0 | ||
| KOMATSU EXCAVATOR | 2014-11-05 | 53,820 | 3,844 | 200DB | 7.000000000000 | 6,590 | 0 | ||
| PAVILLION IMPROVEMENT | 2014-12-12 | 599 | 1 | SL | 39.000000000000 | 15 | 0 | ||
| SITE IMPROVEMENT | 2014-12-31 | 558,754 | L | 0 | 0 | ||||
| SITE IMPROVEMENT - ELECTRICAL | 2015-12-31 | 250,787 | L | 0 | 0 | ||||
| SITE IMPROVEMENT - EROSION | 2015-12-31 | 10,782 | L | 0 | 0 | ||||
| SITE IMPROVEMENT - RIVERWORK | 2015-12-31 | 219,307 | L | 0 | 0 | ||||
| SITE IMPROVEMENT - ROADS/TRAILS | 2015-12-31 | 89,275 | L | 0 | 0 | ||||
| SITE IMPROVEMENT - SEPTIC SYSTEM | 2015-12-31 | 450,965 | L | 0 | 0 | ||||
| YURTS & BUILDINGS | 2015-12-31 | 1,361,596 | SL | 39.000000000000 | 0 | 0 | |||
| SITE IMPROVEMENT - WATER | 2015-12-31 | 37,209 | L | 0 | 0 | ||||
| RESTROOM TRAILER | 2015-06-30 | 40,352 | 200DB | 7.000000000000 | 23,058 | 0 | |||
| MOGUL MASTER | 2015-01-08 | 8,755 | 200DB | 7.000000000000 | 5,003 | 0 | |||
| APPLE MACBOOK | 2015-01-08 | 950 | 200DB | 5.000000000000 | 570 | 0 | |||
| WOOD CHIPPER | 2015-04-17 | 15,000 | 200DB | 7.000000000000 | 8,571 | 0 | |||
| TILT TRAILER | 2015-04-21 | 8,850 | 200DB | 7.000000000000 | 5,057 | 0 | |||
| WOOD CHIPPER | 2015-04-24 | 2,865 | 200DB | 7.000000000000 | 1,638 | 0 | |||
| COTS | 2015-05-29 | 2,000 | 200DB | 7.000000000000 | 1,143 | 0 | |||
| GENERATOR | 2015-06-01 | 3,899 | 200DB | 7.000000000000 | 2,228 | 0 | |||
| AIR COMPRESSOR | 2015-09-28 | 700 | 200DB | 7.000000000000 | 400 | 0 | |||
| TRAILER COVER | 2015-10-26 | 1,290 | 200DB | 7.000000000000 | 737 | 0 | |||
| Car Hauler trailer repair | 2015-04-10 | 1,087 | 200DB | 5.000000000000 | 653 | 0 | |||
| Tires for work truck | 2015-10-20 | 1,366 | 200DB | 5.000000000000 | 820 | 0 | |||
| Printer & Ink, Office Chair | 2015-10-15 | 203 | 200DB | 5.000000000000 | 122 | 0 | |||
| Office Desk and Hutch | 2015-10-15 | 428 | 200DB | 5.000000000000 | 257 | 0 | |||
| Impact Driller Drill | 2015-03-01 | 266 | 200DB | 7.000000000000 | 152 | 0 | |||
| Wi-Fi Routher & Extender | 2015-11-03 | 372 | 200DB | 5.000000000000 | 223 | 0 | |||
| Adobe Acrobate Pro DC Mac | 2015-12-09 | 449 | 200DB | 5.000000000000 | 270 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY Investment Account | 318,381 | 306,595 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY Investment Account | 580,037 | 635,165 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| bny Investment Account - Alternative Investments | AT COST | 206,342 | 200,493 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PAVILLION | 19,187 | 1,271 | 17,916 | |
| SHED | 4,813 | 318 | 4,495 | |
| LAND | 3,226,000 | 0 | 3,226,000 | |
| 2014 DODGE TRUCK | 46,121 | 35,052 | 11,069 | |
| KUBOTA UTILITY VEHICLE | 24,249 | 18,430 | 5,819 | |
| KUBOTA TRACTOR | 44,300 | 33,668 | 10,632 | |
| CHAINSAW | 530 | 368 | 162 | |
| KOMATSU EXCAVATOR | 53,820 | 37,344 | 16,476 | |
| PAVILLION IMPROVEMENT | 599 | 16 | 583 | |
| SITE IMPROVEMENT | 558,754 | 0 | 558,754 | |
| SITE IMPROVEMENT - ELECTRICAL | 250,787 | 0 | 250,787 | |
| SITE IMPROVEMENT - EROSION | 10,782 | 0 | 10,782 | |
| SITE IMPROVEMENT - RIVERWORK | 219,307 | 0 | 219,307 | |
| SITE IMPROVEMENT - ROADS/TRAILS | 89,275 | 0 | 89,275 | |
| SITE IMPROVEMENT - SEPTIC SYSTEM | 450,965 | 0 | 450,965 | |
| YURTS & BUILDINGS | 1,361,596 | 0 | 1,361,596 | |
| SITE IMPROVEMENT - WATER | 37,209 | 0 | 37,209 | |
| RESTROOM TRAILER | 40,352 | 23,058 | 17,294 | |
| MOGUL MASTER | 8,755 | 5,003 | 3,752 | |
| APPLE MACBOOK | 950 | 570 | 380 | |
| WOOD CHIPPER | 15,000 | 8,571 | 6,429 | |
| TILT TRAILER | 8,850 | 5,057 | 3,793 | |
| WOOD CHIPPER | 2,865 | 1,638 | 1,227 | |
| COTS | 2,000 | 1,143 | 857 | |
| GENERATOR | 3,899 | 2,228 | 1,671 | |
| AIR COMPRESSOR | 700 | 400 | 300 | |
| TRAILER COVER | 1,290 | 737 | 553 | |
| Car Hauler trailer repair | 1,087 | 653 | 434 | |
| Tires for work truck | 1,366 | 820 | 546 | |
| Printer & Ink, Office Chair | 203 | 122 | 81 | |
| Office Desk and Hutch | 428 | 257 | 171 | |
| Impact Driller Drill | 266 | 152 | 114 | |
| Wi-Fi Routher & Extender | 372 | 223 | 149 | |
| Adobe Acrobate Pro DC Mac | 449 | 270 | 179 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 15,662 | 0 | 8,932 |
| Item No. | 1 |
|---|---|
| Lender's Name | Sorenson Legacy Foundation |
| Lender's Title | |
| Relationship to Insider | n/a |
| Original Amount of Loan | 2,750,000 |
| Balance Due | 1,783,749 |
| Date of Note | 2013-05 |
| Maturity Date | 2018-05 |
| Repayment Terms | principal and interest due by maturity date |
| Interest Rate | 1.420000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | camp oakley development |
| Description of Lender Consideration | cash |
| Consideration FMV | 2750000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Bonds | 52,961 | 52,961 | 52,961 |
| Unsettled Transactions | -716 | 0 | 0 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO AGREE TO BOOKS | 44,169 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Repairs & Maintenance | 7,914 | 0 | 7,914 | |
| Utilities | 9,026 | 0 | 9,026 | |
| Fuel | 10,330 | 0 | 10,330 | |
| Permit Fee | 200 | 0 | 200 | |
| Registration | 170 | 0 | 170 | |
| Small Tools | 1,257 | 0 | 1,257 | |
| Supplies | 5,710 | 145 | 5,565 | |
| Equipment Rental | 2,517 | 0 | 2,517 | |
| Insurance | 3,538 | 0 | 3,538 | |
| Books, Subscriptions, Reference | 179 | 0 | 179 | |
| Postage, Mailing Services | 33 | 0 | 33 | |
| Telephone | 939 | 0 | 939 | |
| Site Improvement | 114,347 | 0 | 114,347 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards Payable | 1,597 | 5,423 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Story Rock Inc | N/A | 1,000,000 | 1,019,138 | 2015-05 | 2017-06 | due in full on maturity date | 300.0000000000 % | N/A | PRODUCE EDUCATIONAL & COMMEMORATIVE MATERIALS ABOUT VIETNAM WAR | CASH | 1,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Brokerage Fees | 2,024 | 2,024 | 0 | |
| Outside Contract Services | 63,902 | 0 | 63,490 | |
| payroll processing | 1,598 | 0 | 1,598 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 2,925 | 0 | 2,925 | |
| Federal Taxes | 7,277 | 0 | 0 | |
| payroll taxes | 11,430 | 0 | 11,430 | |
| Foreign Taxes | 6 | 6 | 0 |