| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accountants | 1,200 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Camp | 1998-07-01 | 588,000 | 558,600 | NC | 20.000000000000 | 0 | 0 | 0 | |
| Improvements | 2004-07-01 | 68,594 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| Improvements | 2005-07-01 | 27,852 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| improvements | 2006-07-01 | 10,298 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| Improvements | 2007-07-01 | 1,892 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| Improvements | 2008-07-01 | 28,301 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| Improvements | 2009-07-01 | 6,659 | NC | 20.000000000000 | 0 | 0 | 0 | ||
| Electrical work | 2010-07-01 | 3,094 | 697 | SL | 20.000000000000 | 155 | 0 | 155 | |
| Improvements to Chapel | 2011-07-01 | 9,833 | 1,722 | SL | 20.000000000000 | 492 | 0 | 492 | |
| Cabin | 2011-07-01 | 19,795 | 3,465 | SL | 20.000000000000 | 990 | 0 | 990 | |
| Pool Improvements | 2012-07-01 | 10,910 | 910 | SL | 30.000000000000 | 364 | 0 | 364 | |
| Appliances | 2012-07-01 | 1,646 | 823 | SL | 5.000000000000 | 329 | 0 | 329 | |
| Road improvements | 2012-07-01 | 998 | 83 | SL | 30.000000000000 | 33 | 0 | 33 | |
| Landscaping(A1 Landscaping) | 2013-08-20 | 1,850 | 124 | SL | 20.000000000000 | 93 | 0 | 93 | |
| Improvements (Curtis Lumber) | 2013-08-06 | 1,606 | 113 | SL | 20.000000000000 | 80 | 0 | 80 | |
| Pool filter equipment(Spaulding Pools) | 2013-07-02 | 1,068 | 229 | SL | 7.000000000000 | 153 | 0 | 153 | |
| Washing Machine (SEARS) | 2013-06-15 | 634 | 144 | SL | 7.000000000000 | 91 | 0 | 91 | |
| Bathroom Improvements to chapel | 2015-07-20 | 9,190 | SL | 39.000000000000 | 98 | 0 | 98 | ||
| COMMERCIAL DRYER | 2015-06-15 | 1,939 | SL | 7.000000000000 | 162 | 0 | 162 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | FMV | 1,310,398 | 1,637,775 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Camp | 588,000 | 558,600 | 29,400 | 3,632,000 |
| Improvements | 68,594 | 0 | 68,594 | 68,594 |
| Improvements | 27,852 | 0 | 27,852 | 27,852 |
| improvements | 10,298 | 0 | 10,298 | 10,298 |
| Improvements | 1,892 | 0 | 1,892 | 1,892 |
| Improvements | 28,301 | 0 | 28,301 | 28,301 |
| Improvements | 6,659 | 0 | 6,659 | 6,659 |
| Electrical work | 3,094 | 852 | 2,242 | 2,242 |
| Improvements to Chapel | 9,833 | 2,214 | 7,619 | 7,619 |
| Cabin | 19,795 | 4,455 | 15,340 | 15,340 |
| Pool Improvements | 10,910 | 1,274 | 9,636 | 9,636 |
| Appliances | 1,646 | 1,152 | 494 | 494 |
| Road improvements | 998 | 116 | 882 | 882 |
| Landscaping(A1 Landscaping) | 1,850 | 217 | 1,633 | 1,633 |
| Improvements (Curtis Lumber) | 1,606 | 193 | 1,413 | 1,413 |
| Pool filter equipment(Spaulding Pools) | 1,068 | 382 | 686 | 686 |
| Washing Machine (SEARS) | 634 | 235 | 399 | 399 |
| Bathroom Improvements to chapel | 9,190 | 98 | 9,092 | 9,092 |
| COMMERCIAL DRYER | 1,939 | 162 | 1,777 | 1,777 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Caretaking, supplies, other | 1,299 | 0 | 0 | 1,299 |
| Repairs and Maintenance | 17,003 | 0 | 0 | 17,003 |
| Utilities & Telephone | 5,770 | 0 | 0 | 5,770 |
| Insurance & Miscellaneous | 5,609 | 0 | 0 | 5,609 |
| Vehicle Expenses | 2,576 | 0 | 0 | 2,576 |
| Management Fees | 14,622 | 0 | 0 | 14,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate taxes | 9 | 0 | 0 | 9 |
| Federal excise tax | 790 | 0 | 0 | 0 |
| Foreign tax withheld from dividends | 255 | 255 | 0 | 0 |