| 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 | 5,880 | SL | 39 | 720 | |||
| CABIN #1 | 2006-07-01 | 149,920 | 28,830 | SL | 39 | 3,844 | |||
| CABIN #2 | 2006-07-01 | 157,137 | 30,218 | SL | 39 | 4,029 | |||
| CABIN #3 | 2006-07-01 | 115,585 | 22,230 | SL | 39 | 2,964 | |||
| CABIN #4 | 2006-01-04 | 98,577 | 17,696 | SL | 39 | 2,528 | |||
| CONSTRUCTION-CABIN | 2006-07-01 | 120,362 | 23,145 | SL | 39 | 3,086 | |||
| CONSTRUCTION-DESIG | 2006-07-01 | 14,819 | 2,850 | SL | 39 | 380 | |||
| CONSTRUCTION-LAKE | 2006-07-01 | 184,620 | 35,505 | SL | 39 | 4,734 | |||
| CONSTRUCTION-LODGE | 2006-07-01 | 2,838 | 547 | SL | 39 | 73 | |||
| CONSTRUCTION-ROADS | 2006-07-01 | 67,924 | 13,065 | SL | 39 | 1,742 | |||
| CONSTRUCTION-SURVE | 2006-07-01 | 6,122 | 1,177 | SL | 39 | 157 | |||
| CONSTRUCTION-TRAVE | 2006-07-01 | 994 | 188 | SL | 39 | 25 | |||
| CONSTRUCTION EXPS | 2006-07-01 | 450 | 90 | SL | 39 | 12 | |||
| CONSTRUCTION-CAMP | 2005-08-08 | 9,575 | 2,070 | SL | 39 | 246 | |||
| CAMP LANDSCAPE | 2006-07-01 | 1,529 | 765 | SL | 15 | 102 | |||
| BARN CONSTRUCTION | 2007-07-04 | 5,518 | 917 | SL | 39 | 141 | |||
| 2007 CABIN #1 | 2007-01-21 | 23,600 | 4,185 | SL | 39 | 605 | |||
| 2007 CABIN #2 | 2007-02-08 | 33,183 | 5,886 | SL | 39 | 851 | |||
| 2007 CABIN #3 | 2007-01-16 | 40,860 | 7,248 | SL | 39 | 1,048 | |||
| 2007 CABIN #4 | 2007-01-04 | 57,292 | 10,283 | SL | 39 | 1,469 | |||
| '07 CAMP LANDSCAPE | 2007-04-17 | 2,145 | 953 | SL | 15 | 143 | |||
| '07 CONST. ENG. | 2007-04-05 | 62 | 13 | SL | 39 | 2 | |||
| '07 CONST. LAKE | 2007-05-08 | 4,239 | 726 | SL | 39 | 109 | |||
| '07 CONST. LODGE | 2007-08-22 | 3,470 | 564 | SL | 39 | 89 | |||
| '07 CONST. ROADS | 2007-07-04 | 47,388 | 7,898 | SL | 39 | 1,215 | |||
| TYLER'S TREEHOUSE | 2007-08-03 | 87,396 | 14,380 | SL | 39 | 2,241 | |||
| FURNITURE | 2007-09-16 | 549 | 488 | SL | 7 | 61 | |||
| 72 INCH MOWER | 2007-06-17 | 10,902 | 10,902 | SL | 5 | ||||
| BOBCAT SKID STEER | 2008-11-18 | 26,000 | 26,000 | SL | 5 | ||||
| BARN CONSTRUCTION | 2008-12-31 | 22,198 | 2,845 | SL | 39 | 569 | |||
| CAMP LANDSCAPE | 2008-12-31 | 24,191 | 8,065 | SL | 15 | 1,613 | |||
| TYLER'S TREEHOUSE | 2008-08-03 | 125,029 | 17,366 | SL | 39 | 3,206 | |||
| FURNITURE | 2008-12-25 | 6,370 | 4,550 | SL | 7 | 910 | |||
| ANIMALS | 2008-10-23 | 4,190 | 4,190 | SL | 5 | ||||
| FENCING FOR ANIMAL | 2008-10-20 | 5,123 | 1,767 | SL | 15 | 342 | |||
| 1996 DODGE RAM | 2008-07-15 | 7,000 | 7,000 | SL | 5 | ||||
| BARN CONSTRUCTION | 2009-12-31 | 42,079 | 4,316 | SL | 39 | 1,079 | |||
| CAMP LANDSCAPE | 2009-12-31 | 7,210 | 1,924 | SL | 15 | 481 | |||
| FURNITURE | 2009-09-26 | 1,582 | 961 | SL | 7 | 226 | |||
| TYLER'S TREEHOUSE | 2009-06-18 | 8,735 | 1,008 | SL | 39 | 224 | |||
| FENCING FOR ANIMAL | 2009-06-18 | 3,800 | 1,139 | SL | 15 | 253 | |||
| CAMP LANDSCAPE 10 | 2010-12-31 | 2,528 | 507 | SL | 15 | 169 | |||
| MASTER LODGE 10 | 2010-12-31 | 232,203 | 17,862 | SL | 39 | 5,954 | |||
| FURNITURE 10 | 2010-12-31 | 3,122 | 1,338 | SL | 7 | 446 | |||
| V-HOUSE | 2010-11-20 | 99,754 | 7,887 | SL | 39 | 2,558 | |||
| HORSE TRAILER | 2010-10-20 | 5,695 | 3,607 | SL | 5 | 1,139 | |||
| APPLE LAPTOP | 2010-11-14 | 2,299 | 1,457 | SL | 5 | 460 | |||
| CABIN IMPROVEMENTS | 2011-11-24 | 3,168 | 172 | M39 | 81 | ||||
| VIDEO ARCADE | 2011-04-15 | 2,492 | 1,773 | M5 | 287 | ||||
| VIDEO ARCADE | 2011-07-22 | 2,492 | 1,773 | M5 | 287 | ||||
| GOLF CART | 2011-10-20 | 4,400 | 3,133 | M5 | 507 | ||||
| CONSTRUCTION-LODGE | 2011-06-30 | 58,256 | 3,798 | M39 | 1,493 | ||||
| LAND IMPROVEMENTS | 2011-01-31 | 7,705 | 1,776 | M15 | 593 | ||||
| POLARIS RANGER | 2012-08-27 | 13,625 | 7,085 | M5 | 2,616 | ||||
| KUBOTA 4X4 | 2012-10-16 | 6,188 | 3,218 | M5 | 1,188 | ||||
| FENCING | 2012-12-20 | 1,355 | 90 | SL | 15 | 90 | |||
| QUAD | 2012-04-17 | 1,172 | 609 | M5 | 225 | ||||
| LAWN MOWER | 2012-05-02 | 5,208 | 2,709 | M5 | 1,000 | ||||
| EQUIPMENT EXPENSE | 2012-06-30 | 6,515 | 3,388 | M5 | 1,251 | ||||
| REFRIGERATOR | 2012-07-20 | 897 | 466 | M5 | 172 | ||||
| TRACTOR | 2013-05-10 | 19,423 | 3,885 | M5 | 6,215 | ||||
| LAWN MOWER | 2013-06-19 | 14,170 | 2,834 | M5 | 4,534 | ||||
| FURNITURE | 2013-09-19 | 591 | 84 | M7 | 145 | ||||
| JOHN DEERE XUV | 2014-10-30 | 17,175 | M5 | 859 | |||||
| KUBOTA TRV | 2014-11-18 | 1,985 | M5 | 99 | |||||
| BARN CONSTRUCTION | 2014-06-26 | 1,067 | SL | 39 | 14 | ||||
| FENCING | 2014-11-07 | 2,993 | SL | 15 | 33 | ||||
| CONSTRUCTION ROADS | 2014-12-01 | 6,747 | M15 | 84 |
| 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 | 6,600 | 21,487 | |
| CABIN #1 | 149,920 | 32,674 | 117,246 | |
| CABIN #2 | 157,137 | 34,247 | 122,890 | |
| CABIN #3 | 115,585 | 25,194 | 90,391 | |
| CABIN #4 | 98,577 | 20,224 | 78,353 | |
| CONSTRUCTION-CABIN | 120,362 | 26,231 | 94,131 | |
| CONSTRUCTION-DESIG | 14,819 | 3,230 | 11,589 | |
| CONSTRUCTION-LAKE | 184,620 | 40,239 | 144,381 | |
| CONSTRUCTION-LODGE | 2,838 | 620 | 2,218 | |
| CONSTRUCTION-ROADS | 67,924 | 14,807 | 53,117 | |
| CONSTRUCTION-SURVE | 6,122 | 1,334 | 4,788 | |
| CONSTRUCTION-TRAVE | 994 | 213 | 781 | |
| CONSTRUCTION EXPS | 450 | 102 | 348 | |
| CONSTRUCTION-CAMP | 9,575 | 2,316 | 7,259 | |
| CAMP LANDSCAPE | 1,529 | 867 | 662 | |
| BARN CONSTRUCTION | 5,518 | 1,058 | 4,460 | |
| 2007 CABIN #1 | 23,600 | 4,790 | 18,810 | |
| 2007 CABIN #2 | 33,183 | 6,737 | 26,446 | |
| 2007 CABIN #3 | 40,860 | 8,296 | 32,564 | |
| 2007 CABIN #4 | 57,292 | 11,752 | 45,540 | |
| '07 CAMP LANDSCAPE | 2,145 | 1,096 | 1,049 | |
| '07 CONST. ENG. | 62 | 15 | 47 | |
| '07 CONST. LAKE | 4,239 | 835 | 3,404 | |
| '07 CONST. LODGE | 3,470 | 653 | 2,817 | |
| '07 CONST. ROADS | 47,388 | 9,113 | 38,275 | |
| TYLER'S TREEHOUSE | 87,396 | 16,621 | 70,775 | |
| FURNITURE | 549 | 549 | ||
| 72 INCH MOWER | 10,902 | 10,902 | ||
| BOBCAT SKID STEER | 26,000 | 26,000 | ||
| BARN CONSTRUCTION | 22,198 | 3,414 | 18,784 | |
| CAMP LANDSCAPE | 24,191 | 9,678 | 14,513 | |
| TYLER'S TREEHOUSE | 125,029 | 20,572 | 104,457 | |
| FURNITURE | 6,370 | 5,460 | 910 | |
| ANIMALS | 4,190 | 4,190 | ||
| FENCING FOR ANIMAL | 5,123 | 2,109 | 3,014 | |
| 1996 DODGE RAM | 7,000 | 7,000 | ||
| BARN CONSTRUCTION | 42,079 | 5,395 | 36,684 | |
| CAMP LANDSCAPE | 7,210 | 2,405 | 4,805 | |
| FURNITURE | 1,582 | 1,187 | 395 | |
| TYLER'S TREEHOUSE | 8,735 | 1,232 | 7,503 | |
| FENCING FOR ANIMAL | 3,800 | 1,392 | 2,408 | |
| CAMP LANDSCAPE 10 | 2,528 | 676 | 1,852 | |
| MASTER LODGE 10 | 232,203 | 23,816 | 208,387 | |
| FURNITURE 10 | 3,122 | 1,784 | 1,338 | |
| V-HOUSE | 99,754 | 10,445 | 89,309 | |
| HORSE TRAILER | 5,695 | 4,746 | 949 | |
| APPLE LAPTOP | 2,299 | 1,917 | 382 | |
| CABIN IMPROVEMENTS | 3,168 | 253 | 2,915 | |
| VIDEO ARCADE | 2,492 | 2,060 | 432 | |
| VIDEO ARCADE | 2,492 | 2,060 | 432 | |
| GOLF CART | 4,400 | 3,640 | 760 | |
| CONSTRUCTION-LODGE | 58,256 | 5,291 | 52,965 | |
| LAND IMPROVEMENTS | 7,705 | 2,369 | 5,336 | |
| POLARIS RANGER | 13,625 | 9,701 | 3,924 | |
| KUBOTA 4X4 | 6,188 | 4,406 | 1,782 | |
| FENCING | 1,355 | 180 | 1,175 | |
| QUAD | 1,172 | 834 | 338 | |
| LAWN MOWER | 5,208 | 3,709 | 1,499 | |
| EQUIPMENT EXPENSE | 6,515 | 4,639 | 1,876 | |
| REFRIGERATOR | 897 | 638 | 259 | |
| TRACTOR | 19,423 | 10,100 | 9,323 | |
| LAWN MOWER | 14,170 | 7,368 | 6,802 | |
| FURNITURE | 591 | 229 | 362 | |
| JOHN DEERE XUV | 17,175 | 859 | 16,316 | |
| KUBOTA TRV | 1,985 | 99 | 1,886 | |
| BARN CONSTRUCTION | 1,067 | 14 | 1,053 | |
| FENCING | 2,993 | 33 | 2,960 | |
| CONSTRUCTION ROADS | 6,747 | 84 | 6,663 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 59 | 59 | ||
| CAMP RECREATION | 657 | 657 | ||
| COMPUTER/INTERNET EXPENSE | 5,700 | 5,700 | ||
| DUES & SUBSCRIPTIONS | 45 | 45 | ||
| REPAIRS & MAINTENANCE | 53,180 | 53,180 | ||
| CELL PHONES | 6,115 | 6,115 | ||
| GASOLINE | 5,538 | 5,538 | ||
| INSURANCE EXPENSE | 17,380 | 17,380 | ||
| LICENSES & PERMITS | 522 | 522 | ||
| OFFICE SUPPLIES | 402 | 402 | ||
| POSTAGE & DELIVERY | 457 | 457 | ||
| TELEPHONE | 1,490 | 1,490 | ||
| TELEVISION | 1,697 | 1,697 | ||
| UTILITIES | 20,021 | 20,021 | ||
| VOLUNTEER EXPENSES | 30 | 30 | ||
| TRASH DISPOSAL | 1,521 | 1,521 | ||
| TOOLS | 645 | 645 | ||
| ANIMAL EXPENSES | 6,076 | 6,076 | ||
| HOLIDAY EXPENSE | 2,500 | 2,500 | ||
| EQUIPMENT EXPENSE | 1,449 | 1,449 | ||
| FIELDTRIPS | 6,251 | 6,251 | ||
| SUPPLIES | 3,624 | 3,624 | ||
| MISCELLANEOUS EXPENSE | 2,583 | 103 | 2,480 | |
| CAMP MEALS | 1,531 | 1,531 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INSURANCE REIMBURSEMENT | 18,509 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 10,271 |