| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 450 | 0 | 450 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CHAIRS (100) | 2006-04-11 | 2,099 | 1,950 | 91 | 7.0000 | 75 | |||
| LODGE FURNITURE | 2006-06-26 | 1,018 | 943 | 91 | 7.0000 | 75 | |||
| PANASONIC TV | 2007-05-31 | 529 | 418 | 91 | 7.0000 | 76 | |||
| 2 MAGNAVOX TV | 2007-08-22 | 1,083 | 852 | 91 | 7.0000 | 155 | |||
| 155 CHAIRS | 2008-03-17 | 6,089 | 3,915 | 91 | 7.0000 | 870 | |||
| REMODELING IMPROVEMENTS | 1998-09-01 | 6,662 | 2,576 | 91 | 39.0000 | 171 | |||
| REMODELING-PRAYER CHAPEL | 2001-01-01 | 58,652 | 16,544 | 91 | 39.0000 | 1,504 | |||
| REMODEL WINDOWS-WILLAPA | 2001-01-01 | 8,974 | 2,310 | 91 | 39.0000 | 230 | |||
| REMODEL WINDOWS-HILLSIDE | 2001-01-01 | 5,103 | 1,315 | 91 | 39.0000 | 131 | |||
| ROOF-WILLAPA | 2001-01-01 | 11,305 | 2,912 | 91 | 39.0000 | 290 | |||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 900 | 91 | 39.0000 | 96 | |||
| REMODELING-WILLAPA | 2001-01-01 | 22,394 | 4,042 | 91 | 39.0000 | 574 | |||
| REMODELING IMPROVEMENT | 2001-01-01 | 21,988 | 3,972 | 91 | 39.0000 | 564 | |||
| REMODELING CONFERENCE CTR | 2001-01-01 | 2,865 | 441 | 91 | 39.0000 | 73 | |||
| CREEKSIDE PROCH/WALKWAY | 2001-01-01 | 12,223 | 1,891 | 91 | 39.0000 | 313 | |||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 431 | 91 | 39.0000 | 79 | |||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 5,089 | 91 | 39.0000 | 1,259 | |||
| CREEKSID FLOORING/PAINT | 2001-01-01 | 16,872 | 1,317 | 91 | 39.0000 | 433 | |||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 115 | 91 | 39.0000 | 34 | |||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 4,291 | 91 | 39.0000 | 1,132 | |||
| SHOP BUILDING | 2010-11-16 | 119,287 | 6,500 | 91 | 39.0000 | 3,059 | |||
| SHOP-HEATER | 2011-05-20 | 3,883 | 1,506 | 92 | 7.0000 | 679 | |||
| WHIRLPOOL WASHER | 2008-03-29 | 1,226 | 1,103 | 91 | 5.0000 | 61 | |||
| SAW-MYRTLE CREEK SAW | 2008-05-13 | 1,067 | 959 | 91 | 5.0000 | 71 | |||
| PRESSURE WASHER JD3800PSI | 2009-04-22 | 899 | 652 | 91 | 5.0000 | 180 | |||
| TECHNICS DIGITAL KEYBOARD | 2009-10-15 | 2,000 | 1,250 | 91 | 5.0000 | 400 | |||
| 2 MAYTAG WASHERS SKY60444 | 2010-05-21 | 1,798 | 900 | 91 | 5.0000 | 360 | |||
| 1000 GL FUEL TANK | 2010-08-25 | 7,513 | 3,757 | 91 | 5.0000 | 1,503 | |||
| 2007 RANGER XT-USED | 2010-09-07 | 6,327 | 3,163 | 91 | 5.0000 | 1,265 | |||
| SOUND SYSTEM | 2010-10-15 | 1,522 | 760 | 91 | 5.0000 | 304 | |||
| HC6500 SOUND SYS-MITSUBIS | 2010-11-15 | 2,311 | 1,155 | 91 | 5.0000 | 462 | |||
| KITCHEN GREASE TRAP | 2010-10-21 | 5,758 | 2,057 | 91 | 7.0000 | 823 | |||
| POOL HEATER | 2011-05-12 | 1,104 | 428 | 92 | 7.0000 | 193 | |||
| PROJECTOR W/ACCESSORIES | 2011-07-21 | 1,626 | 845 | 92 | 5.0000 | 312 | |||
| AVIDAN TECH-CUST SFTWRE | 2011-04-20 | 5,103 | 2,835 | 91 | 3.0000 | 1,701 | |||
| 2000 CHAMPION 15 PAS BUS | 2012-08-28 | 9,257 | 617 | 91 | 5.0000 | 1,851 | |||
| CISSELL MDL CT075NQ DRYER | 2012-04-04 | 3,857 | 413 | 91 | 7.0000 | 551 | |||
| ICE-O-MATIC ICE MACHINE | 2012-01-10 | 2,950 | 421 | 91 | 7.0000 | 421 | |||
| GUTTERS 2012 | 2012-10-31 | 3,514 | 15 | 91 | 39.0000 | 90 | |||
| CONF CENTER 2012 PROJ | 2012-09-14 | 45,000 | 385 | 91 | 39.0000 | 1,154 | |||
| 2012 SHED PROJECT | 2012-09-14 | 7,500 | 64 | 91 | 39.0000 | 192 | |||
| GYM TO WOODLANDS CONF CTR | 2012-02-28 | 17,844 | 381 | 91 | 39.0000 | 458 | |||
| SHOP 2012 PROJECT | 2012-09-14 | 48,774 | 417 | 91 | 39.0000 | 1,251 | |||
| AVIDIAN TECH-CUST SOFTWRE | 2012-03-22 | 1,134 | 284 | 91 | 3.0000 | 378 | |||
| 2013 Firs Dining Hall Rem | 2013-07-08 | 5,976 | 91 | 39.0000 | 77 | ||||
| 2013 Prayer Chapel Remode | 2013-04-30 | 2,610 | 91 | 39.0000 | 45 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 5,250 | 5,250 | ||
| Furniture and Fixtures | 32,969 | 31,275 | 1,694 | 1,694 |
| Machinery and Equipment | 148,550 | 125,849 | 22,701 | 22,701 |
| Buildings | 845,813 | |||
| Improvements | 974,376 | 128,562 | 845,814 | |
| Miscellaneous | 6,237 | 5,198 | 1,039 | 1,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 9,957 | 9,957 | ||
| BANK SERVICE CHARGE | 18 | 18 | ||
| COGS - STORE | 3,647 | 3,647 | ||
| DUES AND SUBSCIRPTIONS | 1,100 | 1,100 | ||
| EQUIPMENT RENTAL | 130 | 130 | ||
| FOOD SERVICE | 68,464 | 68,464 | ||
| HOUSEKEEPING | 8,772 | 8,772 | ||
| LIABILITY INSURANCE | 18,988 | 19,988 | ||
| LICENSES AND FEES | 282 | 282 | ||
| MAINTENANCE | 26,201 | 13,100 | 13,101 | |
| OPERATION SUPPLIES | 169 | 169 | ||
| PROGRAM COSTS | 2,741 | 2,741 | ||
| PROMOTION | 158 | 158 | ||
| RECREATION FACILITIES | 13 | 13 | ||
| RENT | 81,000 | 81,000 | ||
| ROUNDING | 1 | 1 | ||
| SCRAPBOOK | 586 | 586 | ||
| WEBSITE | 2,268 | 2,268 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENTS INCOME | 9,752 | ||
| GUEST GROUPS INCOME | 308,176 | ||
| MISC INCOME | 181 | ||
| STORE SALES | 8,924 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVATION DEPOSITS | 10,723 | 11,615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,328 | 18,328 | ||
| PROPERTY TAXES | 30,514 | 30,514 | ||
| SALES TAX | 6 | 6 | ||
| WA B&O TAX | 5,099 | 5,099 | ||
| WA USE TAX | 135 | 135 |