| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 90 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2008-12-31 | 278,662 | |||||||
| STONE | 2011-02-19 | 7,164 | 4,214 | 150DB | 15.0000 | 843 | 843 | ||
| LODGE | 2011-02-19 | 531,770 | 161,917 | S/L | 39.0000 | 13,635 | 13,635 | ||
| CABINS | 2011-02-19 | 42,750 | 13,017 | S/L | 39.0000 | 1,096 | 1,096 | ||
| FURNITURE & FIXTURES | 2011-02-19 | 9,659 | 9,659 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2011-02-19 | 16,000 | 16,000 | 200DB | 7.0000 | ||||
| FURNITURE AND FIXTURES | 2011-02-19 | 4,345 | 4,345 | 200DB | 7.0000 | ||||
| LODGE IMPROVEMENTS - BASIC | 2011-02-19 | 351 | 107 | S/L | 39.0000 | 9 | 9 | ||
| APPLIANCES | 2011-03-01 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| LODGE - RAILING | 2011-06-30 | 459 | 136 | S/L | 39.0000 | 11 | 11 | ||
| GATE/INTERCOM SYSTEM | 2011-11-08 | 1,326 | 378 | S/L | 39.0000 | 34 | 34 | ||
| BACK PATIO | 2011-05-04 | 19,152 | 5,709 | S/L | 39.0000 | 470 | 470 | ||
| DINING HALL | 2011-12-05 | 72,992 | 20,666 | S/L | 39.0000 | 1,871 | 1,871 | ||
| PATIO FURNITURE | 2011-07-11 | 2,455 | 2,455 | 200DB | 7.0000 | ||||
| TARGET GUNS | 2011-09-22 | 5,335 | 5,335 | 200DB | 7.0000 | ||||
| LAPTOPS | 2011-12-01 | 640 | 640 | 200DB | 5.0000 | ||||
| TARGET GUNS | 2011-12-21 | 2,320 | 2,320 | 200DB | 7.0000 | ||||
| SHOOTING RANGE | 2011-09-20 | 4,189 | 1,213 | S/L | 39.0000 | 107 | 107 | ||
| HP LAPTOP COMPUTER | 2013-03-29 | 500 | 500 | 200DB | 3.0000 | ||||
| SHOOTING RANGE SHELTER D | 2013-11-15 | 1,000 | 231 | S/L | 39.0000 | 25 | 25 | ||
| WOODS FOOD PLOT PLANTER | 2013-04-11 | 9,285 | 9,285 | 200DB | 7.0000 | ||||
| CASE IH FARMAL TRACTOR | 2013-07-23 | 31,000 | 31,000 | 200DB | 7.0000 | ||||
| DINING HALL | 2012-08-01 | 26,122 | 6,977 | S/L | 39.0000 | 670 | 670 | ||
| WOODWORKING EQUIPMENT | 2013-01-21 | 2,072 | 2,072 | 200DB | 7.0000 | ||||
| SURVAILLANCE SYSTEM | 2012-04-27 | 2,550 | 2,550 | 200DB | 5.0000 | ||||
| WEATHERVANE | 2012-08-18 | 1,960 | 1,960 | 200DB | 7.0000 | ||||
| SHOOTING RANGE | 2014-04-22 | 10,085 | 2,252 | S/L | 39.0000 | 258 | 258 | ||
| 2 CHARIS | 2014-07-01 | 337 | 337 | 200DB | 7.0000 | ||||
| GPS TRACKING | 2015-02-17 | 590 | 590 | 200DB | 5.0000 | ||||
| COMPUTER | 2015-02-19 | 792 | 792 | 200DB | 5.0000 | ||||
| 41" SAMSUNG TV | 2015-04-23 | 355 | 355 | 200DB | 5.0000 | ||||
| FIRE ARMS | 2015-01-01 | 1,658 | 1,658 | 200DB | 7.0000 | ||||
| FERRIS MOWER | 2021-12-31 | 7,700 | 2,200 | 200DB | 7.0000 | 786 | 786 | ||
| LARGE EQUIP | 2022-07-01 | 5,549 | 5,549 | 200DB | 7.0000 | ||||
| BUILDING IMPR | 2022-07-01 | 34,441 | 405 | S/L | 39.0000 | 883 | 883 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ABAN MISSING ASSETS | PURCHASE | 2023-12 | 69,257 | -17,998 | 51,259 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 39582 | 790,372 | 288,991 | 501,381 | |
| 278,662 | 278,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 22,707 |
| Item No. | 1 |
|---|---|
| Lender's Name | JACK CRAIG |
| Lender's Title | TRUSTEE, DIRECTOR AND OFFICER |
| Original Amount of Loan | 17300 |
| Balance Due | 17300 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | ASSETS |
| Purpose of Loan | CASH FLOW |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VENUE INCOME | ||||
| ADVERTISING | 1,135 | 1,135 | ||
| OFFICE EXPENSE | 7,186 | 7,186 | ||
| COMPUTER AND SOFTWARE | 162 | 162 | ||
| EQUIPMENT RENTAL | 734 | 734 | ||
| MAINTENACE USED FOR 1 YEAR LI | 15,138 | 15,138 | ||
| MAINTENACE HVAC | 150 | 150 | ||
| MAINTENACE LAWN CARE PEST CON | 3,363 | 3,363 | ||
| UTILITIES, TELEPHONE AND INTE | 8,182 | 8,182 | ||
| HEATING PROPANE | 4,289 | 4,289 | ||
| CREDIT CARD FEE | 1,134 | 1,134 | ||
| INSURANCE | 5,110 | 5,110 | ||
| DIRECT WAGES AND W-2S SENT | 17,073 | 17,073 | ||
| SMALL TOOLS LESS THAN 1K | 1,019 | 1,019 | ||
| EXPENSES | ||||
| MINISTRY PROGRAMS | 2,320 | 2,320 | ||
| BANK AND SERVICE FEES | 72 | |||
| INSURANCE DIRECTORS & OFFICER | 1,352 | |||
| PROMOTION MEALS | 890 | 890 | ||
| REIMBURSEMENT OF SUPPLIES | 1,255 | |||
| BUILDING MAINTENACE | 4,718 | |||
| MISC | 1,577 | |||
| ADJ OF ACCOUNTS | 550 | |||
| ROUNDING | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AMERICAN EXPRESS | 786 | 269 |
| PAYROLL TAX LIABILITIES | 259 | |
| ADVANCE FOR PAYROLL BY T CARPENTER | 1,000 | |
| DEPOSIT | -349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMP DIRECTOR | 18,782 | 18,782 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VENUE INCOME | 1,631 | 1,631 |