| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,950 | 900 | 18,050 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNISHINGS | 2005-06-01 | 3,012 | 3,012 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2005-04-01 | 250 | 250 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2005-07-01 | 1,263 | 1,263 | 200DB | 5.0000 | ||||
| TABLE | 2008-03-15 | 500 | 490 | 200DB | 7.0000 | 10 | |||
| FURNISHINGS | 2008-05-13 | 1,369 | 1,340 | 200DB | 7.0000 | 29 | |||
| FURNISHINGS | 2008-09-07 | 122 | 119 | 200DB | 7.0000 | 3 | |||
| SILK FLOWERS | 2008-12-11 | 494 | 482 | 200DB | 7.0000 | 12 | |||
| BUILDING IMPROVEMENTS | 2008-05-27 | 3,720 | 632 | S/L | 39.0000 | 95 | |||
| IMPROVEMENTS | 2008-09-07 | 288 | 46 | S/L | 39.0000 | 7 | |||
| IMPROVEMENTS | 2008-11-01 | 6,705 | 1,053 | S/L | 39.0000 | 172 | |||
| CAPITALIZED PROFESSIONAL FEES | 2006-12-31 | 36,905 | |||||||
| PAVING | 2006-04-18 | 19,300 | 11,892 | 150DB | 15.0000 | 1,140 | |||
| STONRBRIDGE INVESTMENTS | 2008-03-05 | 3,188 | |||||||
| WASHER | 2006-02-15 | 412 | 412 | 200DB | 5.0000 | ||||
| WASHER - LODGE | 2006-04-18 | 468 | 468 | 200DB | 5.0000 | ||||
| FURNITURE | 2006-04-14 | 4,002 | 4,002 | 200DB | 7.0000 | ||||
| RESTORATION SCIENCE - WETLANDS STUDY | 2008-07-13 | 1,254 | |||||||
| KAWASAKI MULE | 2007-11-26 | 12,469 | 12,469 | 200DB | 7.0000 | ||||
| CAPITALIZED PROFESSIONAL FEES | 2007-12-31 | 71,362 | |||||||
| PERMIT | 2008-03-05 | 160 | |||||||
| ANDERSON ENGINEERING | 2008-03-03 | 10,500 | |||||||
| SCANNER | 2006-01-22 | 175 | 175 | 200DB | 5.0000 | ||||
| FURNITURE | 2010-12-23 | 770 | 770 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-01-01 | 911 | 911 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-01-06 | 849 | 849 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-11-05 | 135 | 135 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-03-03 | 1,500 | 1,284 | 200DB | 5.0000 | 86 | |||
| WINDOW TREATMENTS | 2012-04-04 | 208 | 178 | 200DB | 5.0000 | 12 | |||
| LODGE UPGRADES | 2013-10-16 | 20,414 | 897 | S/L | 27.5000 | 742 | |||
| DRAPERIES - UPPER LEVEL | 2013-11-06 | 3,780 | 2,703 | 200DB | 5.0000 | 431 | |||
| REMODEL - UPSTAIRS BATHROOM | 2013-09-29 | 4,188 | 197 | S/L | 27.5000 | 152 | |||
| MATTRESS | 2014-06-19 | 524 | 314 | 200DB | 5.0000 | 84 | |||
| PRINTER/SCANNER | 2014-02-11 | 400 | 240 | 200DB | 5.0000 | 64 | |||
| DESK | 2014-05-22 | 500 | 286 | 200DB | 7.0000 | 61 | |||
| IPAD | 2014-05-28 | 500 | 300 | 200DB | 5.0000 | 80 | |||
| COMPUTER | 2014-09-25 | 1,999 | 1,199 | 200DB | 5.0000 | 320 | |||
| BED | 2014-12-22 | 1,162 | 697 | 200DB | 5.0000 | 186 | |||
| KIRBY | 2014-06-18 | 625 | 375 | 200DB | 5.0000 | 100 | |||
| REPAIR | 2014-11-19 | 800 | 457 | 200DB | 7.0000 | 98 | |||
| BUILDING REPAIRS | 2014-10-11 | 1,712 | 13 | S/L | 27.5000 | 62 | |||
| BUILDING UPGRADES | 2015-12-31 | 15,863 | S/L | 27.5000 | 24 | ||||
| MULE & DOZER | 2015-12-31 | 1,892 | 200DB | 7.0000 | 980 | ||||
| CAPITALIZED SUPPLIES | 2015-12-31 | 1,640 | 200DB | 7.0000 | 849 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VANGUARD FTSE ETF | 2014-09 | PURCHASE | 2015-04 | 40,621 | 37,756 | 2,865 | ||||
| ISHARES CORE S & P SMALL CAP | 2009-12 | PURCHASE | 2015-10 | 17,183 | 8,147 | 9,036 | ||||
| SPDR S & P 500 | 2009-12 | PURCHASE | 2015-07 | 39,247 | 20,252 | 18,995 | ||||
| VANGUARD BOND INDEX | 2009-12 | PURCHASE | 2015-04 | 54,566 | 52,111 | 2,455 | ||||
| VANGUARD FTSE EMERGING MARKETS | 2009-12 | PURCHASE | 2015-04 | 101,447 | 94,652 | 6,795 | ||||
| VANGUARD FTSE EFT | 2009-12 | PURCHASE | 2015-04 | 234,790 | 196,941 | 37,849 | ||||
| VANGUARD REIT EFT | 2009-12 | PURCHASE | 2015-10 | 5,118 | 2,833 | 2,285 | ||||
| VANGUARD TOTAL BOND | 2009-12 | PURCHASE | 2015-10 | 12,447 | 12,110 | 337 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMENTS | 1,388,898 | 1,388,898 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 114,921 | 55,712 | 59,209 | |
| CAPITALIZED PROFESSIONAL FEES | 123,369 | 123,369 | 3,146,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAX | 2,661 | 2,661 | 2,661 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF SECURITIES | 120,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 742 | 742 | ||
| BANK FEES | 326 | 186 | 140 | |
| INVESTMENT FEES-CHARLES SCHWA | 10,770 | 10,770 | ||
| BUILDING REPAIR & MAINTENANCE | 848 | 848 | ||
| DUES & SUBSCRIPTIONS | 230 | 230 | ||
| EQUIPMENT REPAIR & MAINTENANC | 853 | 853 | ||
| INSURANCE | 6,018 | 1,249 | 4,769 | |
| INTERNET , TELEPHONE, FAX | 2,184 | 1,532 | 652 | |
| JANITORIAL | 5,206 | 5,206 | ||
| LANDSCAPING | 12,004 | 12,004 | ||
| MEALS | 4,923 | 4,923 | ||
| OFFICE EXPENSE | 946 | 946 | ||
| POSTAGE | 638 | 638 | ||
| STORAGE RENTAL | 1,320 | 1,320 | ||
| UTILITIES | 14,514 | 215 | 14,299 | |
| SUPPLIES | 4,940 | 4,940 | ||
| MISCELLANEOUS |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 861 | ||
| MAINTENANCE FEES RECEIVED | 21,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 500 | 500 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
184 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 9,710 | 9,210 | 500 | |
| FOREIGN TAXES PAID-CHARLES SCHWA | 755 | 755 |