| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS, ETC. | 2010-05-01 | 13,721 | 12,806 | 60.000000000000 | 915 | 0 | 915 | 13,721 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COOKHOUSE CONSTRUCTION | 2008-06-01 | 345,159 | 57,894 | SL | 39.000000000000 | 0 | 0 | 8,850 | |
| STANDARD TV EQUIPMENT | 2008-08-13 | 3,748 | 1,790 | 200DB | 7.000000000000 | 0 | 0 | 312 | |
| STANDARD TV EQUIPMENT | 2008-08-13 | 4,819 | 2,301 | 200DB | 7.000000000000 | 0 | 0 | 402 | |
| COMPUTER | 2008-08-13 | 798 | 399 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAWN MOWER | 2008-06-26 | 2,975 | 1,421 | 200DB | 7.000000000000 | 0 | 0 | 213 | |
| ATV TRAILER | 2008-07-11 | 375 | 187 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGARATOR, ETC. | 2008-09-10 | 2,215 | 1,058 | 200DB | 7.000000000000 | 0 | 0 | 211 | |
| CHIMNEYS & OTHER WORK | 2009-03-05 | 41,887 | 6,220 | SL | 39.000000000000 | 0 | 0 | 1,074 | |
| GUTTERS | 2009-10-29 | 5,924 | 792 | SL | 39.000000000000 | 0 | 0 | 152 | |
| MISC. IMPROVEMENTS | 2009-06-30 | 6,702 | 953 | SL | 39.000000000000 | 0 | 0 | 172 | |
| ROCK WALLS, LANDSCAPING, ETC. | 2009-09-30 | 47,202 | 20,723 | 150DB | 15.000000000000 | 0 | 0 | 3,147 | |
| STORAGE TOTES | 2009-04-13 | 2,183 | 1,891 | 200DB | 7.000000000000 | 0 | 0 | 292 | |
| SECURITY SYSTEM | 2009-05-22 | 4,127 | 3,574 | 200DB | 7.000000000000 | 0 | 0 | 553 | |
| DOORS | 2009-03-06 | 1,374 | 203 | SL | 39.000000000000 | 0 | 0 | 35 | |
| MATTRESSES & PROTECTORS | 2009-05-12 | 700 | 606 | 200DB | 7.000000000000 | 0 | 0 | 94 | |
| 7 TENTS | 2009-07-15 | 4,297 | 3,722 | 200DB | 7.000000000000 | 0 | 0 | 575 | |
| 4 AIR CONDITIONERS | 2009-07-26 | 3,835 | 3,321 | 200DB | 7.000000000000 | 0 | 0 | 514 | |
| WATER HEATER | 2009-08-11 | 1,278 | 1,107 | 200DB | 7.000000000000 | 0 | 0 | 171 | |
| SOFA AND LOVESEAT | 2009-07-02 | 3,333 | 2,887 | 200DB | 7.000000000000 | 0 | 0 | 446 | |
| STAFF SHOWERS | 2009-06-15 | 3,104 | 443 | SL | 39.000000000000 | 0 | 0 | 80 | |
| MISC. IMPROVEMENTS | 2015-06-15 | 4,607 | 200DB | 7.000000000000 | 2,633 | 0 | 384 | ||
| LAND | 2015-01-01 | 125,000 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COOKHOUSE CONSTRUCTION | 345,159 | 57,894 | 287,265 | |
| STANDARD TV EQUIPMENT | 3,748 | 3,664 | 84 | |
| STANDARD TV EQUIPMENT | 4,819 | 4,711 | 108 | |
| COMPUTER | 798 | 798 | 0 | |
| LAWN MOWER | 2,975 | 2,909 | 66 | |
| ATV TRAILER | 375 | 375 | 0 | |
| REFRIGARATOR, ETC. | 2,215 | 2,166 | 49 | |
| CHIMNEYS & OTHER WORK | 41,887 | 6,220 | 35,667 | |
| GUTTERS | 5,924 | 792 | 5,132 | |
| MISC. IMPROVEMENTS | 6,702 | 953 | 5,749 | |
| ROCK WALLS, LANDSCAPING, ETC. | 47,202 | 20,723 | 26,479 | |
| STORAGE TOTES | 2,183 | 1,891 | 292 | |
| SECURITY SYSTEM | 4,127 | 3,574 | 553 | |
| DOORS | 1,374 | 203 | 1,171 | |
| MATTRESSES & PROTECTORS | 700 | 606 | 94 | |
| 7 TENTS | 4,297 | 3,722 | 575 | |
| 4 AIR CONDITIONERS | 3,835 | 3,321 | 514 | |
| WATER HEATER | 1,278 | 1,107 | 171 | |
| SOFA AND LOVESEAT | 3,333 | 2,887 | 446 | |
| STAFF SHOWERS | 3,104 | 443 | 2,661 | |
| ORGANIZATION COSTS, ETC. | 13,721 | 12,806 | 915 | |
| MISC. IMPROVEMENTS | 4,607 | 2,633 | 1,974 | |
| LAND | 125,000 | 0 | 125,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 13,721 | 13,721 | 0 |
| LESS ACCUMULATED AMORTIZATION | -12,806 | -13,721 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 20 | 0 | 0 | 20 |
| CONTRACT SERVICES | 200 | 0 | 0 | 200 |
| INSURANCE | 728 | 0 | 0 | 728 |
| SUPPLIES | 108 | 2 | 0 | 106 |
| TRAVEL & MEETINGS | 1,415 | 0 | 0 | 1,415 |
| AMORTIZATION | 915 | 0 | 915 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP FEES | 150 | 150 |