| 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 | 5,057 | 150DB | 15.0000 | 843 | 843 | ||
| LODGE | 2011-02-19 | 531,770 | 175,552 | S/L | 39.0000 | 13,635 | 13,635 | ||
| CABINS | 2011-02-19 | 42,750 | 14,113 | S/L | 39.0000 | 1,096 | 1,096 | ||
| LODGE IMPROVEMENTS - BASIC | 2011-02-19 | 351 | 116 | S/L | 39.0000 | 9 | 9 | ||
| DINING HALL | 2011-12-05 | 72,992 | 22,537 | S/L | 39.0000 | 1,872 | 1,872 | ||
| SHOOTING RANGE | 2011-09-20 | 4,189 | 1,320 | S/L | 39.0000 | 108 | 108 | ||
| SHOOTING RANGE SHELTER D | 2013-11-15 | 1,000 | 256 | S/L | 39.0000 | 26 | 26 | ||
| DINING HALL | 2012-08-01 | 26,122 | 7,647 | S/L | 39.0000 | 670 | 670 | ||
| SHOOTING RANGE | 2014-04-22 | 10,085 | 2,510 | S/L | 39.0000 | 259 | 259 | ||
| BUILDING IMPR | 2022-07-01 | 34,441 | 1,288 | S/L | 39.0000 | 883 | 883 | ||
| 2024 | 2024-07-01 | 67,299 | S/L | 39.0000 | 791 | 791 | |||
| 2024 | 2024-07-01 | 59,662 | S/L | 39.0000 | 701 | 701 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 39582 | 857,825 | 251,289 | 606,536 | |
| 278,662 | 278,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VENUE INCOME | 19,245 | 19,245 |
| Item No. | 1 |
|---|---|
| Lender's Name | JACK CRAIG |
| Lender's Title | TRUSTEE, DIRECTOR AND OFFICER |
| Original Amount of Loan | 17300 |
| Balance Due | |
| 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 | 363 | 363 | ||
| OFFICE EXPENSE | 1,062 | 1,062 | ||
| COMPUTER AND SOFTWARE | 1,306 | 1,306 | ||
| EQUIPMENT RENTAL | ||||
| MAINTENACE USED FOR 1 YEAR LI | 2,853 | 2,853 | ||
| MAINTENACE HVAC | 10,845 | 10,845 | ||
| MAINTENACE LAWN CARE PEST CON | 2,228 | 2,228 | ||
| UTILITIES, TELEPHONE AND INTE | 6,589 | 6,589 | ||
| CREDIT CARD FEE | 122 | 122 | ||
| INSURANCE | 7,275 | 7,275 | ||
| DIRECT WAGES AND W-2S SENT | 10,113 | 10,113 | ||
| TAXES | 669 | 669 | ||
| TRAVEL-ACCOUNTABLE PLAN | 10,634 | 10,634 | ||
| TRAVEL | 448 | 448 | ||
| CAMP DIRECTOR SETTLEMENT | 14,817 | 14,817 | ||
| SMALL TOOLS LESS THAN 1K | 1,247 | 1,247 | ||
| REIMBURSEMENT OF SUPPLIES | 517 | 517 | ||
| OTHR | 1 | 1 | ||
| ADJ OF ACCOUNTS | 17 | 17 | ||
| EXPENSES | ||||
| MINISTRY PROGRAMS | ||||
| BANK AND SERVICE FEES | ||||
| INSURANCE DIRECTORS & OFFICER | ||||
| PROMOTION MEALS | ||||
| REIMBURSEMENT OF SUPPLIES | ||||
| BUILDING MAINTENACE | ||||
| MISC | ||||
| ADJ OF ACCOUNTS | ||||
| ROUNDING |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AMERICAN EXPRESS | 269 | |
| PAYROLL TAX LIABILITIES | 259 | 152 |
| ADVANCE FOR PAYROLL BY T CARPENTER | 1,000 | |
| DEPOSIT | -349 |