| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AVIDIAN TECH-CUST SFTWRE | 2011-04-20 | 5,103 | 91 | 3.0000 | 1,134 | ||||
| PROJECTOR W/ACCESSORIES | 2011-07-21 | 1,626 | 53 | 20.00 % | 325 | ||||
| SHOP-HEATER | 2011-05-20 | 3,883 | 57 | 14.29 % | 555 | ||||
| POOL HEATER | 2011-05-12 | 1,104 | 57 | 14.29 % | 158 | ||||
| KITCHEN GREASE TRAP | 2010-10-21 | 5,758 | 411 | 58 | 14.29 % | 823 | |||
| SHOP BUILDING | 2010-11-16 | 119,287 | 382 | 87 | 2.56 % | 3,059 | |||
| HC6500 SOUND SYS-MITSUBIS | 2010-11-15 | 2,311 | 231 | 54 | 20.00 % | 462 | |||
| SOUND SYSTEM | 2010-10-15 | 1,522 | 152 | 54 | 20.00 % | 304 | |||
| 2007 RANGER XT-USED | 2010-09-07 | 6,327 | 633 | 54 | 20.00 % | 1,265 | |||
| 1000 GL FUEL TANK | 2010-08-25 | 7,513 | 751 | 54 | 20.00 % | 1,503 | |||
| 2MAYTAG WASHERS SKY604449 | 2010-05-21 | 1,798 | 180 | 54 | 20.00 % | 360 | |||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 2,028 | 87 | 2.56 % | 1,131 | |||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 47 | 87 | 2.56 % | 34 | |||
| CREEKSID FLOORING/PAINT | 2009-12-31 | 16,872 | 451 | 87 | 2.56 % | 433 | |||
| TECHNICS DIGITAL KEYBOARD | 2009-10-15 | 2,000 | 450 | 54 | 20.00 % | 400 | |||
| PRESSURE WASHER JD3800PSI | 2009-04-22 | 899 | 292 | 54 | 20.00 % | 180 | |||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 2,571 | 87 | 2.56 % | 1,259 | |||
| SAW-MYRTLE CREEK SAW | 2008-05-13 | 1,067 | 533 | 54 | 20.00 % | 213 | |||
| WHIRLPOOL WASHER | 2008-03-29 | 1,226 | 613 | 54 | 20.00 % | 245 | |||
| 155 CHAIRS | 2008-03-17 | 6,089 | 2,175 | 58 | 14.28 % | 870 | |||
| 2 STAINLESS DISHTABLES | 2007-09-10 | 3,815 | 2,671 | 54 | 20.00 % | 763 | |||
| 2 MAGNAVOX TV | 2007-08-22 | 1,083 | 542 | 58 | 14.29 % | 155 | |||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 273 | 87 | 2.56 % | 79 | |||
| 06 DODGE GRAND CARAVAN SE | 2007-06-01 | 14,600 | 12,077 | 45 | 11.52 % | 1,682 | |||
| PANASONIC TV | 2007-05-31 | 529 | 266 | 58 | 14.29 % | 76 | |||
| HOBART AM-15-5 DISHWASHER | 2007-03-28 | 7,389 | 5,173 | 54 | 20.00 % | 1,478 | |||
| 2 WIRELESS MICROPHONE | 2007-02-08 | 2,245 | 1,572 | 54 | 20.00 % | 449 | |||
| COMPRESSOR | 2007-01-15 | 1,647 | 1,152 | 54 | 20.00 % | 329 | |||
| CREEKSID PORCH/ WALKWAY | 2006-12-31 | 12,223 | 1,265 | 87 | 2.56 % | 313 | |||
| REMODELING CONFERENCE CTR | 2006-12-31 | 2,865 | 295 | 87 | 2.56 % | 73 | |||
| NEW HOLLAND TC30 TRACTOR | 2006-06-08 | 18,761 | 16,884 | 54 | 10.00 % | 1,877 | |||
| LODGE FURNITURE | 2006-06-26 | 1,018 | 653 | 58 | 14.28 % | 145 | |||
| CHAIRS (100) | 2006-04-11 | 2,099 | 1,350 | 58 | 14.28 % | 300 | |||
| BEDS | 2006-01-08 | 2,880 | 1,853 | 58 | 14.28 % | 411 | |||
| REMODELING IMPROVEMENT | 2005-12-31 | 21,988 | 2,844 | 87 | 2.56 % | 564 | |||
| REMODELING-WILLAPA | 2005-12-31 | 22,394 | 2,894 | 87 | 2.56 % | 574 | |||
| FURNISHINGS | 2004-12-06 | 1,433 | 1,332 | 58 | 7.14 % | 101 | |||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 708 | 87 | 2.56 % | 96 | |||
| ROOF- WILLAPA | 2002-12-31 | 11,305 | 2,332 | 87 | 2.56 % | 290 | |||
| REMODEL WINDOWS- HILLSIDE | 2002-12-31 | 5,103 | 1,053 | 87 | 2.56 % | 131 | |||
| REMODEL WINDOWS-WILLAPA | 2002-12-31 | 8,974 | 1,850 | 87 | 2.56 % | 230 | |||
| REMODELING-PRAYER CHAPEL | 2001-12-31 | 58,652 | 13,536 | 87 | 2.56 % | 1,504 | |||
| REMODELING IMPROVEMENTS | 1998-09-01 | 6,662 | 2,234 | 87 | 2.56 % | 171 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 5,103 | 1,134 | 3,969 | 3,969 |
| Improvements | 843,158 | 102,519 | 740,639 | 740,639 |
| Machinery and Equipment | 132,486 | 108,309 | 24,177 | 24,177 |
| Furniture and Fixtures | 32,969 | 28,067 | 4,902 | 4,902 |
| Auto./Transportation Equip. | 19,850 | 19,009 | 841 | 841 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEB SITE | 3,018 | 3,018 | ||
| RENT | 81,000 | 81,000 | ||
| RECREATION FACILITIES | 907 | 907 | ||
| RECLASSIFY EXCESS EXPENSES | -101,670 | 101,670 | ||
| PROMOTION | 2,101 | 2,101 | ||
| PROGRAM COSTS | 1,417 | 1,417 | ||
| PRINTING & REPRODUCTION | 304 | 304 | ||
| POSTAGE & DELIVERY | 33 | 33 | ||
| OPERATION SUPPLIES | 561 | 561 | ||
| MISCELLANEOUS | 12 | 12 | ||
| MAINTENANCE | 17,383 | 17,383 | ||
| LICENSES AND FEES | 400 | 400 | ||
| LIABILITY INSURANCE | 20,207 | 20,207 | ||
| HOUSEKEEPING | 10,863 | 10,863 | ||
| FOOD SERVICE | 72,954 | 72,954 | ||
| EQUIPMENT RENTAL | 108 | 108 | ||
| DUES AND SUBSCRIPTIONS | 1,070 | 1,070 | ||
| CONVENTIONS/SEMINARS | 180 | 180 | ||
| COGS STORE | 3,842 | 3,842 | ||
| BENEFITS-OTHER | 5,754 | 5,754 | ||
| BANK SERVICE CHARGE | 573 | 173 | 400 | |
| AUTOMOBILE EXPENSE | 12,375 | 12,375 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 8,610 | 8,610 | |
| OTHER EVENTS INCOME | 300 | 300 | |
| MISC INCOME | 1,235 | 1,235 | |
| GUEST GROUPS INCOME | 286,546 | 286,546 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVATION DEPOSITS | 7,985 | 8,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WA USE TAX | 1,090 | |||
| WA B & O TAX | 5,171 | |||
| PROPERTY TAXES | 25,858 | |||
| OR INVESTMENT INCOME TAX | 135 | |||
| FED INVESTMENT INCOME TAX | 34 |