| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 06 DODGE GRAND CARAVAN SE | 2007-06-01 | 14,600 | 13,759 | 92 | 5.0000 | 421 | |||
| AVIDIAN TECH-CUST SOFTWRE | 2012-03-22 | 1,134 | 91 | 3.0000 | 284 | ||||
| SHOP 2012 PROJECT | 2012-09-14 | 48,774 | 91 | 39.0000 | 417 | ||||
| GYM TO WOODLANDS CONF CTR | 2012-02-28 | 17,844 | 91 | 39.0000 | 381 | ||||
| 2012 SHED PROJECT | 2012-09-14 | 7,500 | 91 | 39.0000 | 64 | ||||
| CONF CENTER 2012 PROJ | 2012-09-14 | 45,000 | 91 | 39.0000 | 385 | ||||
| GUTTERS 2012 | 2012-10-31 | 3,514 | 91 | 39.0000 | 15 | ||||
| ICE-O-MATIC ICE MACHINE | 2012-01-10 | 2,950 | 91 | 7.0000 | 421 | ||||
| CISSELL MDL CT075NQ DRYER | 2012-04-04 | 3,857 | 91 | 7.0000 | 413 | ||||
| 2000 CHAMPION 15 PAS BUS | 2012-08-28 | 9,257 | 91 | 5.0000 | 617 | ||||
| AVIDAN TECH-CUST SFTWRE | 2011-04-20 | 5,103 | 1,134 | 91 | 3.0000 | 1,701 | |||
| PROJECTOR W/ACCESSORIES | 2011-07-21 | 1,626 | 325 | 92 | 5.0000 | 520 | |||
| POOL HEATER | 2011-05-12 | 1,104 | 158 | 92 | 7.0000 | 270 | |||
| KITCHEN GREASE TRAP | 2010-10-21 | 5,758 | 1,234 | 91 | 7.0000 | 823 | |||
| HC6500 SOUND SYS-MITSUBIS | 2010-11-15 | 2,311 | 693 | 91 | 5.0000 | 462 | |||
| SOUND SYSTEM | 2010-10-15 | 1,522 | 456 | 91 | 5.0000 | 304 | |||
| 2007 RANGER XT-USED | 2010-09-07 | 6,327 | 1,898 | 91 | 5.0000 | 1,265 | |||
| 1000 GL FUEL TANK | 2010-08-25 | 7,513 | 2,254 | 91 | 5.0000 | 1,503 | |||
| 2 MAYTAG WASHERS SKY60444 | 2010-05-21 | 1,798 | 540 | 91 | 5.0000 | 360 | |||
| TECHNICS DIGITAL KEYBOARD | 2009-10-15 | 2,000 | 850 | 91 | 5.0000 | 400 | |||
| PRESSURE WASHER JD3800PSI | 2009-04-22 | 899 | 472 | 91 | 5.0000 | 180 | |||
| SAW-MYRTLE CREEK SAW | 2008-05-13 | 1,067 | 746 | 91 | 5.0000 | 213 | |||
| WHIRLPOOL WASHER | 2008-03-29 | 1,226 | 858 | 91 | 5.0000 | 245 | |||
| 2 STAINLESS DISHTABLES | 2007-09-10 | 3,815 | 3,434 | 91 | 5.0000 | 381 | |||
| HOBARD AM-15-5 DISHWASHER | 2007-03-28 | 7,389 | 6,651 | 91 | 5.0000 | 369 | |||
| 2 WIRELESS MICROPHONE | 2007-02-08 | 2,245 | 2,021 | 91 | 5.0000 | 37 | |||
| SHOP-HEATER | 2011-05-20 | 3,883 | 555 | 92 | 7.0000 | 951 | |||
| SHOP BUILDING | 2010-11-16 | 119,287 | 3,441 | 91 | 39.0000 | 3,059 | |||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 3,159 | 91 | 39.0000 | 1,132 | |||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 81 | 91 | 39.0000 | 34 | |||
| CREEKSID FLOORING/PAINT | 2001-01-01 | 16,872 | 884 | 91 | 39.0000 | 433 | |||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 3,830 | 91 | 39.0000 | 1,259 | |||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 352 | 91 | 39.0000 | 79 | |||
| CREEKSIDE PROCH/WALKWAY | 2001-01-01 | 12,223 | 1,578 | 91 | 39.0000 | 313 | |||
| REMODELING CONFERENCE CTR | 2001-01-01 | 2,865 | 368 | 91 | 39.0000 | 73 | |||
| REMODELING IMPROVEMENT | 2001-01-01 | 21,988 | 3,408 | 91 | 39.0000 | 564 | |||
| REMODELING-WILLAPA | 2001-01-01 | 22,394 | 3,468 | 91 | 39.0000 | 574 | |||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 804 | 91 | 39.0000 | 96 | |||
| ROOF-WILLAPA | 2001-01-01 | 11,305 | 2,622 | 91 | 39.0000 | 290 | |||
| REMODEL WINDOWS-HILLSIDE | 2001-01-01 | 5,103 | 1,184 | 91 | 39.0000 | 131 | |||
| REMODEL WINDOWS-WILLAPA | 2001-01-01 | 8,974 | 2,080 | 91 | 39.0000 | 230 | |||
| REMODELING-PRAYER CHAPEL | 2001-01-01 | 58,652 | 15,040 | 91 | 39.0000 | 1,504 | |||
| REMODELING IMPROVEMENTS | 1998-09-01 | 6,662 | 2,405 | 91 | 39.0000 | 171 | |||
| 155 CHAIRS | 2008-03-17 | 6,089 | 3,045 | 91 | 7.0000 | 870 | |||
| 2 MAGNAVOX TV | 2007-08-22 | 1,083 | 697 | 91 | 7.0000 | 155 | |||
| PANASONIC TV | 2007-05-31 | 529 | 342 | 91 | 7.0000 | 76 | |||
| LODGE FURNITURE | 2006-06-26 | 1,018 | 798 | 91 | 7.0000 | 145 | |||
| CHAIRS (100) | 2006-04-11 | 2,099 | 1,650 | 91 | 7.0000 | 300 | |||
| BEDS | 2006-01-08 | 2,880 | 2,264 | 91 | 7.0000 | 411 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 6,237 | 3,119 | 3,118 | |
| Improvements | 965,790 | 114,674 | 851,116 | 841,637 |
| Machinery and Equipment | 148,550 | 117,092 | 31,458 | 35,000 |
| Furniture and Fixtures | 32,969 | 30,024 | 2,945 | 8,000 |
| Auto./Transportation Equip. | 5,250 | 5,250 | 4,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 408 | 0 | 408 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE | 2,268 | 2,268 | ||
| SCRAPBOOK | 161 | 161 | ||
| ROUNDING | -4 | -4 | ||
| RENT | 81,000 | 81,000 | ||
| RECREATION FACILITIES | 1,179 | 1,179 | ||
| PROMOTION | 1,424 | 1,424 | ||
| PROGRAM COSTS | 1,509 | 1,509 | ||
| PRINTING & REPRODUCTION | 1,325 | 1,325 | ||
| OPERATION SUPPLIES | 406 | 406 | ||
| MAINTENANCE | 34,501 | 17,251 | 17,250 | |
| LICENSES AND FEES | 549 | 549 | ||
| LIABILITY INSURANCE | 19,908 | 19,908 | ||
| INTERVIEW COSTS | 492 | 492 | ||
| HOUSEKEEPING | 7,458 | 7,458 | ||
| FOOD SERVICE | 71,330 | 71,330 | ||
| EQUIPMENT RENTAL | 130 | 130 | ||
| DUES AND SUBSCIRPTIONS | 1,015 | 1,015 | ||
| CONVENTIONS/SEMINARS | 2,302 | 2,302 | ||
| COGS - STORE | 3,570 | 3,570 | ||
| BANK SERVICE CHARGE | 667 | 667 | ||
| AUTOMOBILE EXPENSE | 9,550 | 9,550 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STORE SALES | 10,567 | ||
| MISC INCOME | 741 | ||
| GUEST GROUPS INCOME | 336,298 | ||
| EVENTS INCOME | 11,683 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVATION DEPOSITS | 8,500 | 10,723 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WA USE TAX | 197 | 197 | ||
| WA B&O TAX | 6,386 | 6,386 | ||
| SALES TAX | 10 | 10 | ||
| PROPERTY TAXES | 28,500 | 28,500 | ||
| PAYROLL TAXES | 18,733 | 18,733 |