| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 14,197 | 0 | 0 | 14,197 |
| Contractor | Explanation |
|---|---|
| Paul Bustamante | architectural planning and design |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| METES & BOUNDS HOUSE | 1999-10-29 | 82,618 | 33,273 | SL | 2.56 % | 2,118 | |||
| PHASE 1 - BLDG CONSTRUCTI | 2009-12-31 | 11,446,872 | 1,626,716 | SL | 2.56 % | 293,498 | |||
| Coburn House | 2011-07-07 | 290,000 | 41,739 | SL | 3.64 % | 10,544 | 10,544 | ||
| Air Conditioner - Lodge | 2012-07-13 | 579 | 412 | 200DB | 11.52 % | 67 | |||
| Air Conditioner - Lodge | 2012-07-13 | 579 | 412 | 200DB | 11.52 % | 67 | |||
| Sofa - MNA Office | 2016-06-15 | 4,799 | 200DB | 3.57 % | 171 | ||||
| Baguette Table - MNA Off | 2016-06-17 | 2,748 | 200DB | 3.57 % | 98 | ||||
| Generator | 2016-06-30 | 22,156 | SL | 0.11 % | 24 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 290,000 | 52,283 | 237,717 | 290,000 |
| Land | 150,000 | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 15,847 | 15,847 | 4,500 | |
| Furniture and Fixtures | 44,662 | 37,384 | 7,278 | 11,000 |
| Machinery and Equipment | 96,159 | 73,480 | 22,679 | 23,000 |
| Buildings | 11,529,490 | 1,955,605 | 9,573,885 | 13,300,000 |
| Improvements | 81,867 | 81,422 | 445 | 2,451 |
| Land | 1,228,889 | 1,228,889 | 1,207,016 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 5,631 | 0 | 0 | 5,631 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION-IN-PROGRESS | 679,055 | 784,637 | 784,637 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 60 | 60 | ||
| Board Meetings | 27 | 27 | ||
| CRATER REPAIRS & MAINT | 33,262 | 33,262 | ||
| Education/Development | 3,384 | 3,384 | ||
| Employee Benefits | 1,859 | 1,859 | ||
| Focus Group Meetings | 226 | 226 | ||
| FUNDRAISING | 3,409 | 3,409 | ||
| INSURANCE | 23,657 | 23,657 | ||
| LAND LEASE | 8,794 | 8,794 | ||
| LODGE SUPPLIES/FURNISHING | 734 | 734 | ||
| Office Equipment ($2,500) | 6,913 | 6,913 | ||
| OFFICE EXPENSE | 11,900 | 11,900 | ||
| Office Furniture ($2,500) | 11,245 | 11,245 | ||
| PERMITS & LICENSE | 10 | 10 | ||
| POSTAGE | 696 | 696 | ||
| RENT - EQUIPMENT/PERSONAL PROPERTY | 33,652 | 33,652 | ||
| Rental Expenses | 6,281 | 6,281 | 6,281 | |
| TELEPHONE AND INTERNET | 3,166 | 3,166 | ||
| WEBSITE | 6,552 | 6,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting/Outside Services | 2,500 | 0 | 0 | 2,500 |
| Payroll Service | 2,020 | 0 | 0 | 2,020 |
| Name | Address |
|---|---|
| David Booth |
4107 Lakeplace Lane Austin,TX78746 |
| Windrose Fund of RSF Social Finance |
1002 OReilly Avenue San Francisco,CA94129 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 48 | 48 | ||
| PAYROLL TAXES | 33,203 | 33,203 |