| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accountants | 1,400 | 0 | 0 | 700 |
| Category | Amount |
|---|---|
| Equipment | 1,284 |
| 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 | 1,162 | SL | 20.000000000000 | 155 | 0 | 155 | |
| Improvements to Chapel | 2011-07-01 | 9,833 | 3,198 | SL | 20.000000000000 | 492 | 0 | 492 | |
| Cabin | 2011-07-01 | 19,795 | 6,435 | SL | 20.000000000000 | 990 | 0 | 990 | |
| Pool Improvements | 2012-07-01 | 10,910 | 2,002 | SL | 30.000000000000 | 364 | 0 | 364 | |
| Appliances | 2012-07-01 | 1,646 | 1,646 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Road improvements | 2012-07-01 | 998 | 182 | SL | 30.000000000000 | 33 | 0 | 33 | |
| Landscaping(A1 Landscaping) | 2013-08-20 | 1,850 | 403 | SL | 20.000000000000 | 93 | 0 | 93 | |
| Improvements (Curtis Lumber) | 2013-08-06 | 1,606 | 353 | SL | 20.000000000000 | 80 | 0 | 80 | |
| Pool filter equipment(Spaulding Pools) | 2013-07-02 | 1,068 | 688 | SL | 7.000000000000 | 153 | 0 | 153 | |
| Washing Machine (SEARS) | 2013-06-15 | 634 | 417 | SL | 7.000000000000 | 91 | 0 | 91 | |
| Bathroom Improvements to chapel | 2015-07-20 | 9,190 | 570 | SL | 39.000000000000 | 236 | 0 | 236 | |
| COMMERCIAL DRYER | 2015-06-15 | 1,939 | 716 | SL | 7.000000000000 | 277 | 0 | 277 | |
| Commercial Washing Machine from Wilsons Appliance | 2016-06-08 | 1,198 | 271 | SL | 7.000000000000 | 171 | 0 | 171 | |
| Building/Bathroom Improvements-Forest Brook | 2016-12-07 | 3,390 | 184 | SL | 20.000000000000 | 170 | 0 | 170 | |
| Tractor from Yandow Sales and Service | 2017-01-17 | 22,618 | 2,962 | SL | 7.000000000000 | 3,231 | 0 | 3,231 | |
| Refrigerator | 2017-06-28 | 1,899 | 136 | SL | 7.000000000000 | 271 | 0 | 271 | |
| BARN ROOF | 2018-07-09 | 15,675 | SL | 20.000000000000 | 392 | 0 | 392 | ||
| ROAD RE-PAVED | 2018-08-08 | 17,900 | SL | 30.000000000000 | 249 | 0 | 249 | ||
| JD POWERGARD WARRANTY PLAN ON TRACTOR | 2018-12-19 | 1,284 | SL | 7.000000000000 | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | FMV | 1,352,144 | 1,709,706 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Camp | 588,000 | 558,600 | 29,400 | 3,449,365 |
| 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 | 1,317 | 1,777 | 1,777 |
| Improvements to Chapel | 9,833 | 3,690 | 6,143 | 6,143 |
| Cabin | 19,795 | 7,425 | 12,370 | 12,370 |
| Pool Improvements | 10,910 | 2,366 | 8,544 | 8,544 |
| Appliances | 1,646 | 1,646 | 0 | 0 |
| Road improvements | 998 | 215 | 783 | 783 |
| Landscaping(A1 Landscaping) | 1,850 | 496 | 1,354 | 1,354 |
| Improvements (Curtis Lumber) | 1,606 | 433 | 1,173 | 1,173 |
| Pool filter equipment(Spaulding Pools) | 1,068 | 841 | 227 | 227 |
| Washing Machine (SEARS) | 634 | 508 | 126 | 126 |
| Bathroom Improvements to chapel | 9,190 | 806 | 8,384 | 8,384 |
| COMMERCIAL DRYER | 1,939 | 993 | 946 | 946 |
| Commercial Washing Machine from Wilsons Appliance | 1,198 | 442 | 756 | 756 |
| Building/Bathroom Improvements-Forest Brook | 3,390 | 354 | 3,036 | 3,036 |
| Tractor from Yandow Sales and Service | 22,618 | 6,193 | 16,425 | 16,425 |
| Refrigerator | 1,899 | 407 | 1,492 | 1,492 |
| BARN ROOF | 15,675 | 392 | 15,283 | 15,283 |
| ROAD RE-PAVED | 17,900 | 249 | 17,651 | 17,651 |
| JD POWERGARD WARRANTY PLAN ON TRACTOR | 1,284 | 0 | 1,284 | 1,284 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Caretaking, supplies, other | 2,391 | 0 | 0 | 2,391 |
| Repairs and Maintenance | 11,073 | 0 | 0 | 11,073 |
| Utilities | 11,625 | 0 | 0 | 11,625 |
| Insurance | 5,102 | 0 | 0 | 5,102 |
| Vehicle Expenses | 386 | 0 | 0 | 386 |
| Management Fees | 13,180 | 0 | 0 | 13,180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate taxes | 9 | 0 | 0 | 9 |
| Federal excise tax | 2,105 | 0 | 0 | 2,105 |
| Foreign tax withheld from dividends | 403 | 403 | 0 | 0 |
| State filing fees | 250 | 0 | 0 | 250 |