| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFF ROAD VEHICLES | 2003-10-02 | 13,983 | 13,983 | SL | 5 | ||||
| COPIER | 2003-06-26 | 420 | 420 | SL | 5 | ||||
| TRAILER | 2003-05-04 | 1,300 | 1,300 | SL | 5 | ||||
| COMPUTER | 2004-02-24 | 2,640 | 2,640 | SL | 5 | ||||
| COMPUTER | 2004-10-04 | 972 | 972 | SL | 5 | ||||
| XC70 STATION WAGON | 2004-12-20 | 38,211 | 38,211 | SL | 5 | ||||
| TRAILER | 2004-02-24 | 27,735 | 27,735 | SL | 5 | ||||
| TRAILER | 2004-07-18 | 2,879 | 2,879 | SL | 5 | ||||
| BARN | 2005-10-28 | 28,087 | 5,160 | SL | 39 | 720 | |||
| CABIN #1 | 2006-07-01 | 149,920 | 24,986 | SL | 39 | 3,844 | |||
| CABIN #2 | 2006-07-01 | 157,137 | 26,189 | SL | 39 | 4,029 | |||
| CABIN #3 | 2006-07-01 | 115,585 | 19,266 | SL | 39 | 2,964 | |||
| CABIN #4 | 2006-01-04 | 98,577 | 15,168 | SL | 39 | 2,528 | |||
| CONSTRUCTION-CABIN | 2006-07-01 | 120,362 | 20,059 | SL | 39 | 3,086 | |||
| CONSTRUCTION-DESIG | 2006-07-01 | 14,819 | 2,470 | SL | 39 | 380 | |||
| CONSTRUCTION-LAKE | 2006-07-01 | 184,620 | 30,771 | SL | 39 | 4,734 | |||
| CONSTRUCTION-LODGE | 2006-07-01 | 2,838 | 474 | SL | 39 | 73 | |||
| CONSTRUCTION-ROADS | 2006-07-01 | 67,924 | 11,323 | SL | 39 | 1,742 | |||
| CONSTRUCTION-SURVE | 2006-07-01 | 6,122 | 1,020 | SL | 39 | 157 | |||
| CONSTRUCTION-TRAVE | 2006-07-01 | 994 | 163 | SL | 39 | 25 | |||
| CONSTRUCTION EXPS | 2006-07-01 | 450 | 78 | SL | 39 | 12 | |||
| CONSTRUCTION-CAMP | 2005-08-08 | 9,575 | 1,824 | SL | 39 | 246 | |||
| CAMP LANDSCAPE | 2006-07-01 | 1,529 | 663 | SL | 15 | 102 | |||
| BARN CONSTRUCTION | 2007-07-04 | 5,518 | 776 | SL | 39 | 141 | |||
| 2007 CABIN #1 | 2007-01-21 | 23,600 | 3,580 | SL | 39 | 605 | |||
| 2007 CABIN #2 | 2007-02-08 | 33,183 | 5,035 | SL | 39 | 851 | |||
| 2007 CABIN #3 | 2007-01-16 | 40,860 | 6,200 | SL | 39 | 1,048 | |||
| 2007 CABIN #4 | 2007-01-04 | 57,292 | 8,814 | SL | 39 | 1,469 | |||
| '07 CAMP LANDSCAPE | 2007-04-17 | 2,145 | 810 | SL | 15 | 143 | |||
| '07 CONST. ENG. | 2007-04-05 | 62 | 11 | SL | 39 | 2 | |||
| '07 CONST. LAKE | 2007-05-08 | 4,239 | 617 | SL | 39 | 109 | |||
| '07 CONST. LODGE | 2007-08-22 | 3,470 | 475 | SL | 39 | 89 | |||
| '07 CONST. ROADS | 2007-07-04 | 47,388 | 6,683 | SL | 39 | 1,215 | |||
| TYLER'S TREEHOUSE | 2007-08-03 | 87,396 | 12,139 | SL | 39 | 2,241 | |||
| FURNITURE | 2007-09-16 | 549 | 410 | SL | 7 | 78 | |||
| 72 INCH MOWER | 2007-06-17 | 10,902 | 10,902 | SL | 5 | ||||
| BOBCAT SKID STEER | 2008-11-18 | 26,000 | 21,233 | SL | 5 | 4,767 | |||
| BARN CONSTRUCTION | 2008-12-31 | 22,198 | 2,276 | SL | 39 | 569 | |||
| CAMP LANDSCAPE | 2008-12-31 | 24,191 | 6,452 | SL | 15 | 1,613 | |||
| TYLER'S TREEHOUSE | 2008-08-03 | 125,029 | 14,160 | SL | 39 | 3,206 | |||
| FURNITURE | 2008-12-25 | 6,370 | 3,640 | SL | 7 | 910 | |||
| ANIMALS | 2008-10-23 | 4,190 | 3,492 | SL | 5 | 698 | |||
| FENCING FOR ANIMAL | 2008-10-20 | 5,123 | 1,425 | SL | 15 | 342 | |||
| 1996 DODGE RAM | 2008-07-15 | 7,000 | 6,300 | SL | 5 | 700 | |||
| BARN CONSTRUCTION | 2009-12-31 | 42,079 | 3,237 | SL | 39 | 1,079 | |||
| CAMP LANDSCAPE | 2009-12-31 | 7,210 | 1,443 | SL | 15 | 481 | |||
| FURNITURE | 2009-09-26 | 1,582 | 735 | SL | 7 | 226 | |||
| TYLER'S TREEHOUSE | 2009-06-18 | 8,735 | 784 | SL | 39 | 224 | |||
| FENCING FOR ANIMAL | 2009-06-18 | 3,800 | 886 | SL | 15 | 253 | |||
| CAMP LANDSCAPE 10 | 2010-12-31 | 2,528 | 338 | SL | 15 | 169 | |||
| MASTER LODGE 10 | 2010-12-31 | 232,203 | 11,908 | SL | 39 | 5,954 | |||
| FURNITURE 10 | 2010-12-31 | 3,122 | 892 | SL | 7 | 446 | |||
| V-HOUSE | 2010-11-20 | 99,754 | 5,329 | SL | 39 | 2,558 | |||
| HORSE TRAILER | 2010-10-20 | 5,695 | 2,468 | SL | 5 | 1,139 | |||
| APPLE LAPTOP | 2010-11-14 | 2,299 | 997 | SL | 5 | 460 | |||
| CABIN IMPROVEMENTS | 2011-11-24 | 3,168 | 91 | M39 | 81 | ||||
| VIDEO ARCADE | 2011-04-15 | 2,492 | 1,295 | M5 | 478 | ||||
| VIDEO ARCADE | 2011-07-22 | 2,492 | 1,295 | M5 | 478 | ||||
| GOLF CART | 2011-10-20 | 4,400 | 2,288 | M5 | 845 | ||||
| CONSTRUCTION-LODGE | 2011-06-30 | 58,256 | 2,304 | M39 | 1,494 | ||||
| LAND IMPROVEMENTS | 2011-01-31 | 7,705 | 1,117 | M15 | 659 | ||||
| POLARIS RANGER | 2012-08-27 | 13,625 | 2,725 | M5 | 4,360 | ||||
| KUBOTA 4X4 | 2012-10-16 | 6,188 | 1,238 | M5 | 1,980 | ||||
| FENCING | 2012-12-20 | 1,355 | SL | 15 | 90 | ||||
| QUAD | 2012-04-17 | 1,172 | 234 | M5 | 375 | ||||
| LAWN MOWER | 2012-05-02 | 5,208 | 1,042 | M5 | 1,667 | ||||
| EQUIPMENT EXPENSE | 2012-06-30 | 6,515 | 1,303 | M5 | 2,085 | ||||
| REFRIGERATOR | 2012-07-20 | 897 | 179 | M5 | 287 | ||||
| TRACTOR | 2013-05-10 | 19,423 | M5 | 3,885 | |||||
| LAWN MOWER | 2013-06-19 | 14,170 | M5 | 2,834 | |||||
| FURNITURE | 2013-09-19 | 591 | M7 | 84 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFF ROAD VEHICLES | 13,983 | 13,983 | ||
| COPIER | 420 | 420 | ||
| TRAILER | 1,300 | 1,300 | ||
| COMPUTER | 2,640 | 2,640 | ||
| COMPUTER | 972 | 972 | ||
| XC70 STATION WAGON | 38,211 | 38,211 | ||
| TRAILER | 27,735 | 27,735 | ||
| TRAILER | 2,879 | 2,879 | ||
| BARN | 28,087 | 5,880 | 22,207 | |
| CABIN #1 | 149,920 | 28,830 | 121,090 | |
| CABIN #2 | 157,137 | 30,218 | 126,919 | |
| CABIN #3 | 115,585 | 22,230 | 93,355 | |
| CABIN #4 | 98,577 | 17,696 | 80,881 | |
| CONSTRUCTION-CABIN | 120,362 | 23,145 | 97,217 | |
| CONSTRUCTION-DESIG | 14,819 | 2,850 | 11,969 | |
| CONSTRUCTION-LAKE | 184,620 | 35,505 | 149,115 | |
| CONSTRUCTION-LODGE | 2,838 | 547 | 2,291 | |
| CONSTRUCTION-ROADS | 67,924 | 13,065 | 54,859 | |
| CONSTRUCTION-SURVE | 6,122 | 1,177 | 4,945 | |
| CONSTRUCTION-TRAVE | 994 | 188 | 806 | |
| CONSTRUCTION EXPS | 450 | 90 | 360 | |
| CONSTRUCTION-CAMP | 9,575 | 2,070 | 7,505 | |
| CAMP LANDSCAPE | 1,529 | 765 | 764 | |
| BARN CONSTRUCTION | 5,518 | 917 | 4,601 | |
| 2007 CABIN #1 | 23,600 | 4,185 | 19,415 | |
| 2007 CABIN #2 | 33,183 | 5,886 | 27,297 | |
| 2007 CABIN #3 | 40,860 | 7,248 | 33,612 | |
| 2007 CABIN #4 | 57,292 | 10,283 | 47,009 | |
| '07 CAMP LANDSCAPE | 2,145 | 953 | 1,192 | |
| '07 CONST. ENG. | 62 | 13 | 49 | |
| '07 CONST. LAKE | 4,239 | 726 | 3,513 | |
| '07 CONST. LODGE | 3,470 | 564 | 2,906 | |
| '07 CONST. ROADS | 47,388 | 7,898 | 39,490 | |
| TYLER'S TREEHOUSE | 87,396 | 14,380 | 73,016 | |
| FURNITURE | 549 | 488 | 61 | |
| 72 INCH MOWER | 10,902 | 10,902 | ||
| BOBCAT SKID STEER | 26,000 | 26,000 | ||
| BARN CONSTRUCTION | 22,198 | 2,845 | 19,353 | |
| CAMP LANDSCAPE | 24,191 | 8,065 | 16,126 | |
| TYLER'S TREEHOUSE | 125,029 | 17,366 | 107,663 | |
| FURNITURE | 6,370 | 4,550 | 1,820 | |
| ANIMALS | 4,190 | 4,190 | ||
| FENCING FOR ANIMAL | 5,123 | 1,767 | 3,356 | |
| 1996 DODGE RAM | 7,000 | 7,000 | ||
| BARN CONSTRUCTION | 42,079 | 4,316 | 37,763 | |
| CAMP LANDSCAPE | 7,210 | 1,924 | 5,286 | |
| FURNITURE | 1,582 | 961 | 621 | |
| TYLER'S TREEHOUSE | 8,735 | 1,008 | 7,727 | |
| FENCING FOR ANIMAL | 3,800 | 1,139 | 2,661 | |
| CAMP LANDSCAPE 10 | 2,528 | 507 | 2,021 | |
| MASTER LODGE 10 | 232,203 | 17,862 | 214,341 | |
| FURNITURE 10 | 3,122 | 1,338 | 1,784 | |
| V-HOUSE | 99,754 | 7,887 | 91,867 | |
| HORSE TRAILER | 5,695 | 3,607 | 2,088 | |
| APPLE LAPTOP | 2,299 | 1,457 | 842 | |
| CABIN IMPROVEMENTS | 3,168 | 172 | 2,996 | |
| VIDEO ARCADE | 2,492 | 1,773 | 719 | |
| VIDEO ARCADE | 2,492 | 1,773 | 719 | |
| GOLF CART | 4,400 | 3,133 | 1,267 | |
| CONSTRUCTION-LODGE | 58,256 | 3,798 | 54,458 | |
| LAND IMPROVEMENTS | 7,705 | 1,776 | 5,929 | |
| POLARIS RANGER | 13,625 | 7,085 | 6,540 | |
| KUBOTA 4X4 | 6,188 | 3,218 | 2,970 | |
| FENCING | 1,355 | 90 | 1,265 | |
| QUAD | 1,172 | 609 | 563 | |
| LAWN MOWER | 5,208 | 2,709 | 2,499 | |
| EQUIPMENT EXPENSE | 6,515 | 3,388 | 3,127 | |
| REFRIGERATOR | 897 | 466 | 431 | |
| TRACTOR | 19,423 | 3,885 | 15,538 | |
| LAWN MOWER | 14,170 | 2,834 | 11,336 | |
| FURNITURE | 591 | 84 | 507 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 386 | 386 | ||
| CAMP RECREATION | 484 | 484 | ||
| COMPUTER/INTERNET EXPENSE | 6,313 | 6,313 | ||
| DUES & SUBSCRIPTIONS | 45 | 45 | ||
| REPAIRS & MAINTENANCE | 51,632 | 51,632 | ||
| CELL PHONES | 5,945 | 5,945 | ||
| GASOLINE | 5,702 | 5,702 | ||
| INSURANCE EXPENSE | 16,104 | 16,104 | ||
| LICENSES & PERMITS | 509 | 509 | ||
| OFFICE SUPPLIES | 1,769 | 1,769 | ||
| POSTAGE & DELIVERY | 354 | 354 | ||
| TELEPHONE | 1,653 | 1,653 | ||
| TELEVISION | 1,656 | 1,656 | ||
| UTILITIES | 17,649 | 17,649 | ||
| VOLUNTEER EXPENSES | 497 | 497 | ||
| TRASH DISPOSAL | 1,387 | 1,387 | ||
| TOOLS | 176 | 176 | ||
| ANIMAL EXPENSES | 6,726 | 6,726 | ||
| CABIN EXPENSES | 3,190 | 3,190 | ||
| EQUIPMENT EXPENSE | 2,197 | 2,197 | ||
| FIELDTRIPS | 2,766 | 2,766 | ||
| SUPPLIES | 4,712 | 4,712 | ||
| MISCELLANEOUS EXPENSE | 629 | 314 | 315 | |
| HOLIDAY EXPENSE | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,617 |