| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 281 | 281 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SKID STEER | 2017-11-10 | 21,205 | 18,681 | S/L | 7.0000 | 2,524 | |||
| SOFTWARE | 2018-02-28 | 7,885 | 7,885 | 3.0000 | |||||
| BUNK BEDS | 2019-11-11 | 6,000 | 3,571 | S/L | 7.0000 | 858 | |||
| BUNK BEDS | 2020-01-07 | 5,081 | 2,903 | S/L | 7.0000 | 726 | |||
| STEAM CLEANER | 2020-02-20 | 1,500 | 1,150 | S/L | 5.0000 | 300 | |||
| BOX SCRAPER | 2020-05-01 | 3,080 | 2,259 | S/L | 5.0000 | 616 | |||
| SOFTWARE - CAMP-WISE | 2020-02-07 | 2,940 | 2,940 | S/L | 3.0000 | ||||
| SCISSOR LIFE | 2021-03-29 | 2,543 | 1,399 | S/L | 5.0000 | 508 | |||
| WOOD CHIPPER | 2021-04-05 | 22,000 | 12,100 | S/L | 5.0000 | 4,400 | |||
| GRAPPLE | 2021-04-30 | 8,928 | 4,762 | S/L | 5.0000 | 1,785 | |||
| RAMPS-LIFT | 2021-06-01 | 2,090 | 1,080 | S/L | 5.0000 | 418 | |||
| LAZER TAX SYSTEM | 2021-06-02 | 18,567 | 9,593 | S/L | 5.0000 | 3,713 | |||
| DINING HALL BENCHES & TABLES | 2021-06-08 | 3,419 | 1,262 | S/L | 7.0000 | 488 | |||
| MOWER | 2021-07-20 | 5,899 | 2,851 | S/L | 5.0000 | 1,180 | |||
| DUMP TRAILER | 2021-09-02 | 10,925 | 5,098 | S/L | 5.0000 | 2,185 | |||
| DR & AUDITORIUM LIGHTING | 2021-05-27 | 6,618 | 6,618 | S/L | 15.0000 | ||||
| BOBCAT MINI W/ ATTACHMENTS | 2022-03-31 | 60,427 | 23,431 | 200DB | 7.0000 | 10,570 | |||
| STORAGE CONTAINER | 2022-10-20 | 14,815 | 5,745 | 200DB | 7.0000 | 2,591 | |||
| GENERATOR-LOWER LODGE | 2022-10-03 | 4,700 | 1,822 | 200DB | 7.0000 | 823 | |||
| BUNK BEDS W/ MATTRESSES (40) | 2022-07-15 | 15,355 | 5,954 | 200DB | 7.0000 | 2,686 | |||
| FOOD PROCESSOR | 2022-01-25 | 3,455 | 1,340 | 200DB | 7.0000 | 604 | |||
| CLIMBING WALL EQUIPMENT | 2022-06-06 | 12,805 | 4,965 | 200DB | 7.0000 | 2,240 | |||
| LASER TAG EQUIPMENT | 2023-06-01 | 2,924 | 731 | 200DB | 5.0000 | 877 | |||
| 37 BUNK BEDS | 2023-04-10 | 17,340 | 3,096 | 200DB | 7.0000 | 4,070 | |||
| TOWABLE GRILL | 2023-11-17 | 3,634 | 182 | 200DB | 5.0000 | 1,381 | |||
| SNOW PUSHER | 2023-01-26 | 2,815 | 985 | 200DB | 5.0000 | 732 | |||
| AUGER | 2023-03-03 | 1,760 | 616 | 200DB | 5.0000 | 458 | |||
| PLATE COMPACTOR | 2023-11-17 | 2,210 | 111 | 200DB | 5.0000 | 839 | |||
| HITACHI MINI EXCAVATOR | 2023-11-17 | 26,514 | 1,326 | 200DB | 5.0000 | 10,075 | |||
| COSTCO GENERATOR | 2024-04-25 | 4,700 | S/L | 5.0000 | 627 | ||||
| MINI-SPLIT SYSTEM | 2024-06-14 | 18,000 | S/L | 15.0000 | 700 | ||||
| LAND | 2024-12-26 | 460,885 | |||||||
| BUILDING | 2024-12-26 | 3,179,115 | S/L | 39.0000 | |||||
| 2013 NEW HOLLAND TRACTOR | 2024-10-25 | 10,199 | S/L | 5.0000 | 340 | ||||
| BUILDING IMPROVEMENTS | 2024-12-21 | 20,218 | S/L | 39.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,529,666 | 193,770 | 3,335,896 | 3,796,781 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 5,249 | 5,249 | ||
| FOOD SERVICE | 49,893 | 49,893 | ||
| REPAIRS & MAINTENANCE | 29,702 | 29,702 | ||
| SMALL TOOLS | 4,139 | 4,139 | ||
| OFFICE | 1,045 | 1,045 | ||
| SUPPLIES | 13,176 | 13,176 | ||
| INSURANCE | 24,602 | 24,602 | ||
| UTILITIES | 49,471 | 49,471 | ||
| COMPUTER HARDWARE AND SOFTWAR | 7,353 | 7,353 | ||
| CAMP STORE SUPPLIES | 6,957 | 6,957 | ||
| BANK AND CREDIT CARD FEES | 525 | 525 | ||
| STAFF EXPENSES | 1,162 | 1,162 | ||
| PAYROLL SERVICE FEE | 886 | 886 | ||
| FEES | 2,952 | 2,952 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP STORE | 11,383 | 11,383 | |
| CAMP FEES | 59,508 | 59,508 | |
| MINISTRY PARTNER'S RETREAT | 274,451 | 274,451 | |
| RENTAL INCOME | 23,472 | 23,472 | |
| CREDIT CARD REWARDS | 1,340 | 1,340 | |
| REFUNDS | 1,390 | 1,390 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 121 | 121 |
| Name | Address |
|---|---|
| DAVID JANETTE ROTH |
PO BOX 358 CHRISTMAS VALLEY,OR97641 |