| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 450 | 450 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| POLARIS RANGER 4X4 | 2002-08-15 | 5,250 | 5,250 | S/L | 5.0000 | ||||
| CARPETING | 1998-08-01 | 861 | 861 | S/L | 7.0000 | ||||
| MATTRESSES | 1999-02-15 | 4,069 | 4,069 | S/L | 7.0000 | ||||
| MATTRESSES | 1999-07-15 | 2,771 | 2,771 | S/L | 7.0000 | ||||
| BABY GRAND PIANO | 2000-05-15 | 4,500 | 4,500 | S/L | 7.0000 | ||||
| FURNISHINGS | 2001-01-01 | 3,219 | 3,219 | S/L | 7.0000 | ||||
| FURNISHINGS | 2003-11-13 | 2,418 | 2,418 | S/L | 7.0000 | ||||
| FURNISHINGS | 2004-12-06 | 1,433 | 1,433 | S/L | 7.0000 | ||||
| BEDS | 2006-01-08 | 2,880 | 2,675 | S/L | 7.0000 | 205 | 205 | ||
| CHAIRS (100) | 2006-04-11 | 2,099 | 2,025 | S/L | 7.0000 | 74 | 74 | ||
| LODGE FURNITURE | 2006-06-26 | 1,018 | 1,018 | S/L | 7.0000 | ||||
| PANASONIC TV | 2007-05-31 | 529 | 494 | S/L | 7.0000 | 35 | 35 | ||
| 2 MAGNAVOX TV | 2007-08-22 | 1,083 | 1,007 | S/L | 7.0000 | 76 | 76 | ||
| 155 CHAIRS | 2008-03-17 | 6,089 | 4,785 | S/L | 7.0000 | 870 | 870 | ||
| REMODELING IMPROVEMENTS | 1998-09-01 | 6,662 | 2,747 | S/L | 39.0000 | 171 | 171 | ||
| REMODELING-PRAYER CHAPEL | 2001-01-01 | 58,652 | 18,048 | S/L | 39.0000 | 1,504 | 1,504 | ||
| REMODEL WINDOWS-WILLAPA | 2001-01-01 | 8,974 | 2,540 | S/L | 39.0000 | 230 | 230 | ||
| REMODEL WINDOWS-HILLSIDE | 2001-01-01 | 5,103 | 1,446 | S/L | 39.0000 | 131 | 131 | ||
| ROOF-WILLAPA | 2001-01-01 | 11,305 | 3,202 | S/L | 39.0000 | 290 | 290 | ||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 996 | S/L | 39.0000 | 96 | 96 | ||
| CONFERENCE CENTER | 2001-01-01 | 9,702 | 6,437 | 200DB | 7.0000 | ||||
| HILLSIDE | 2001-01-01 | 3,091 | 2,051 | 200DB | 7.0000 | ||||
| WILLAPA/CEDAR LODGE | 2001-01-01 | 79,468 | 48,772 | 200DB | 7.0000 | ||||
| REMODELING-WILLAPA | 2001-01-01 | 22,394 | 4,616 | S/L | 39.0000 | 574 | 574 | ||
| REMODELING IMPROVEMENT | 2001-01-01 | 21,988 | 4,536 | S/L | 39.0000 | 564 | 564 | ||
| REMODELING CONFERENCE CTR | 2001-01-01 | 2,865 | 514 | S/L | 39.0000 | 73 | 73 | ||
| CREEKSIDE PROCH/WALKWAY | 2001-01-01 | 12,223 | 2,204 | S/L | 39.0000 | 313 | 313 | ||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 510 | S/L | 39.0000 | 79 | 79 | ||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 6,348 | S/L | 39.0000 | 1,259 | 1,259 | ||
| CREEKSID FLOORING/PAINT | 2001-01-01 | 16,872 | 1,750 | S/L | 39.0000 | 433 | 433 | ||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 149 | S/L | 39.0000 | 34 | 34 | ||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 5,423 | S/L | 39.0000 | 1,132 | 1,132 | ||
| SHOP BUILDING | 2010-11-16 | 119,287 | 9,559 | S/L | 39.0000 | 3,059 | 3,059 | ||
| GYM & SHED | 2010-12-31 | 359,299 | S/L | 39.0000 | |||||
| SHOP-HEATER | 2011-05-20 | 3,883 | 2,185 | 200DB | 7.0000 | 485 | 485 | ||
| SALAD BAR | 1999-08-31 | 1,200 | 1,200 | S/L | 5.0000 | ||||
| ESPRESSO MACHINE | 1999-12-30 | 4,500 | 4,500 | S/L | 5.0000 | ||||
| ICE CREAM CABINET | 2000-02-04 | 1,740 | 1,740 | S/L | 5.0000 | ||||
| WATER TREATMENT SYSTEM | 2001-01-01 | 16,936 | 16,936 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2001-05-16 | 2,049 | 2,049 | S/L | 5.0000 | ||||
| JD MDL 1565 & MDL 72 | 2002-05-01 | 21,512 | 21,512 | S/L | 5.0000 | ||||
| HOT WATER HEATER | 2003-06-26 | 1,082 | 1,082 | S/L | 5.0000 | ||||
| 4 GAS HOT WATER HEATERS | 2003-09-25 | 4,328 | 4,328 | S/L | 5.0000 | ||||
| MOWER | 2004-02-10 | 750 | 750 | S/L | 5.0000 | ||||
| WATER HEATER | 2004-04-15 | 5,131 | 5,131 | S/L | 5.0000 | ||||
| PING PONG TABLE | 2005-04-30 | 678 | 678 | S/L | 5.0000 | ||||
| FREEZER | 2005-09-30 | 599 | 599 | S/L | 5.0000 | ||||
| SOUND EQUIPMENT | 2005-05-02 | 462 | 462 | S/L | 5.0000 | ||||
| MOBILITY WHEEL CHAIR | 2005-06-13 | 2,916 | 2,916 | S/L | 5.0000 | ||||
| MOWER DECK | 2005-03-31 | 1,594 | 1,594 | S/L | 5.0000 | ||||
| NEW HOLLAND TC30 TRACTOR | 2006-06-08 | 18,761 | 18,761 | S/L | 5.0000 | ||||
| COMPRESSOR | 2007-01-15 | 1,647 | 1,481 | S/L | 5.0000 | 166 | 166 | ||
| 2 WIRELESS MICROPHONE | 2007-02-08 | 2,245 | 2,058 | S/L | 5.0000 | 187 | 187 | ||
| HOBARD AM-15-5 DISHWASHER | 2007-03-28 | 7,389 | 7,020 | S/L | 5.0000 | 369 | 369 | ||
| 2 STAINLESS DISHTABLES | 2007-09-10 | 3,815 | 3,815 | S/L | 5.0000 | ||||
| WHIRLPOOL WASHER | 2008-03-29 | 1,226 | 1,164 | S/L | 5.0000 | 62 | 62 | ||
| SAW-MYRTLE CREEK SAW | 2008-05-13 | 1,067 | 1,030 | S/L | 5.0000 | 37 | 37 | ||
| PRESSURE WASHER JD3800PSI | 2009-04-22 | 899 | 832 | S/L | 5.0000 | 67 | 67 | ||
| TECHNICS DIGITAL KEYBOARD | 2009-10-15 | 2,000 | 1,650 | S/L | 5.0000 | 350 | 350 | ||
| 2 MAYTAG WASHERS SKY60444 | 2010-05-21 | 1,798 | 1,260 | S/L | 5.0000 | 360 | 360 | ||
| 1000 GL FUEL TANK | 2010-08-25 | 7,513 | 5,260 | S/L | 5.0000 | 1,503 | 1,503 | ||
| 2007 RANGER XT-USED | 2010-09-07 | 6,327 | 4,428 | S/L | 5.0000 | 1,265 | 1,265 | ||
| SOUND SYSTEM | 2010-10-15 | 1,522 | 1,064 | S/L | 5.0000 | 304 | 304 | ||
| HC6500 SOUND SYS-MITSUBIS | 2010-11-15 | 2,311 | 1,617 | S/L | 5.0000 | 462 | 462 | ||
| KITCHEN GREASE TRAP | 2010-10-21 | 5,758 | 2,880 | S/L | 7.0000 | 823 | 823 | ||
| POOL HEATER | 2011-05-12 | 1,104 | 621 | 200DB | 7.0000 | 138 | 138 | ||
| PROJECTOR W/ACCESSORIES | 2011-07-21 | 1,626 | 1,157 | 200DB | 5.0000 | 188 | 188 | ||
| AVIDAN TECH-CUST SFTWRE | 2011-04-20 | 5,103 | 4,536 | S/L | 3.0000 | 567 | 567 | ||
| 2000 CHAMPION 15 PAS BUS | 2012-08-28 | 9,257 | 2,468 | S/L | 5.0000 | 1,851 | 1,851 | ||
| CISSELL MDL CT075NQ DRYER | 2012-04-04 | 3,857 | 964 | S/L | 7.0000 | 551 | 551 | ||
| ICE-O-MATIC ICE MACHINE | 2012-01-10 | 2,950 | 842 | S/L | 7.0000 | 421 | 421 | ||
| GUTTERS 2012 | 2012-10-31 | 3,514 | 105 | S/L | 39.0000 | 90 | 90 | ||
| CONF CENTER 2012 PROJ | 2012-09-14 | 45,000 | 1,539 | S/L | 39.0000 | 1,154 | 1,154 | ||
| 2012 SHED PROJECT | 2012-09-14 | 7,500 | 256 | S/L | 39.0000 | 192 | 192 | ||
| GYM TO WOODLANDS CONF CTR | 2012-02-28 | 17,844 | 839 | S/L | 39.0000 | 458 | 458 | ||
| SHOP 2012 PROJECT | 2012-09-14 | 48,774 | 1,668 | S/L | 39.0000 | 1,251 | 1,251 | ||
| AVIDIAN TECH-CUST SOFTWRE | 2012-03-22 | 1,134 | 662 | S/L | 3.0000 | 378 | 378 | ||
| 2013 FIRS DINING HALL REM | 2013-07-08 | 5,976 | 77 | S/L | 39.0000 | 153 | 153 | ||
| 2013 PRAYER CHAPEL REMODE | 2013-04-30 | 2,610 | 45 | S/L | 39.0000 | 67 | 67 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 1,167,381 | 321,235 | 846,146 | 846,146 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| 196,294 | 123,326 | 71,918 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GUEST GROUPS INCOME | 257,131 | 257,131 | |
| EVENTS INCOME | 12,855 | 12,855 | |
| STORE SALES | 8,837 | 8,837 | |
| MISC INCOME | 1,945 | 1,945 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVATION DEPOSITS | 11,615 | 6,970 |
| PAYROLL LIABILITIES | 4,589 | 3,216 |
| WA B&O TAX PAYABLE | 6 | |
| USE TAX PAYABLE | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 49,849 | 49,849 |