| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX SERVICES | 5,571 | 5,571 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2009-01-01 | 2,600,000 | |||||||
| LAND | 100,000 | L | |||||||
| TRACTOR | 2009-01-01 | 7,910 | 6,144 | M7 | 706 | ||||
| SNOWBLOWER | 2009-01-01 | 683 | 530 | M7 | 61 | ||||
| CARPET | 2009-01-01 | 37,886 | |||||||
| CHAIRS | 2009-01-01 | 991 | |||||||
| WASHER/ DRYER | 2009-01-01 | 228 | |||||||
| STORAGE CONTAINER | 2009-01-01 | 1,818 | |||||||
| VEHICLE | 2009-01-01 | 3,995 | 3,764 | M5 | 230 | ||||
| FF&E | 2009-01-01 | 9,558 | |||||||
| BLDG RESTORATION | 2009-01-01 | 124,041 | |||||||
| BLDG RESTORATION | 2009-01-01 | 22,115 | |||||||
| TRACTOR | 2010-01-27 | 5,409 | 3,720 | M7 | 483 | ||||
| BLDG RESTORATION | 2010-01-01 | 18,426 | |||||||
| BLDG RESTORATION | 2011-01-01 | 21,195 | |||||||
| BLDG RESTORATION | 2012-12-11 | 3,500 | |||||||
| BLDG RESTORATION | 2012-01-31 | 2,648 | |||||||
| LODGE | 2012-11-30 | 352,000 | 14,401 | M27 | 12,799 | ||||
| RESIDENCE | 2012-11-30 | 297,000 | 12,150 | M27 | 10,799 | ||||
| CABIN 1 | 2012-11-30 | 4,328 | 177 | M27 | 157 | ||||
| CABIN 2 | 2012-11-30 | 5,065 | 207 | M27 | 184 | ||||
| CABIN 3 | 2012-11-30 | 5,065 | 207 | M27 | 184 | ||||
| CABIN 4 | 2012-11-30 | 5,065 | 207 | M27 | 184 | ||||
| BUNKHOUSE | 2012-11-30 | 18,010 | 737 | M27 | 655 | ||||
| PAVILION | 2012-11-30 | 22,780 | 932 | M27 | 828 | ||||
| SHED 1 | 2012-11-30 | 4,221 | 172 | M27 | 153 | ||||
| SHED 2 | 2012-11-30 | 2,111 | 87 | M27 | 77 | ||||
| SHED 3 | 2012-11-30 | 965 | 39 | M27 | 35 | ||||
| SHED 4 | 2012-11-30 | 1,307 | 54 | M27 | 48 | ||||
| SHED 5 | 2012-11-30 | 1,256 | 52 | M27 | 46 | ||||
| BATHHOUSE | 2012-11-30 | 4,690 | 192 | M27 | 171 | ||||
| STORE | 2012-11-30 | 2,814 | 115 | M27 | 102 | ||||
| PUMP HOUSE | 2012-11-30 | 804 | 33 | M27 | 29 | ||||
| GAZEBO | 2012-11-30 | 4,020 | 164 | M27 | 146 | ||||
| ARENA | 2012-11-30 | 25,000 | 2,783 | M15 | 2,223 | ||||
| STANDS | 2012-11-30 | 25,000 | 2,783 | M15 | 2,223 | ||||
| ASPHALT | 2012-11-30 | 20,000 | 2,226 | M15 | 1,778 | ||||
| FENCE | 2012-11-30 | 5,000 | 557 | M15 | 445 | ||||
| LIGHTS | 2012-11-30 | 10,000 | 410 | M27 | 364 | ||||
| LANDSCAPING | 2012-11-30 | 10,000 | 1,113 | M15 | 889 | ||||
| FURNITURE & EQUIP | 2012-11-30 | 110,000 | 34,232 | M7 | 21,648 | ||||
| LAND | 2012-11-30 | 63,500 | L | ||||||
| ATV | 2012-11-30 | 1,851 | 796 | M5 | 422 | ||||
| VEHICLE | 2012-11-30 | 1,993 | 857 | M5 | 454 | ||||
| BLDG RESTORATION | 2013-02-19 | 69,974 | |||||||
| BLDG RESTORATION | 2014-09-10 | 386,350 | |||||||
| BLDG RESTORATION | 2014-07-01 | 85,619 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,600,000 | 2,600,000 | ||
| LAND | 100,000 | 100,000 | ||
| TRACTOR | 7,910 | 6,850 | 1,060 | |
| SNOWBLOWER | 683 | 591 | 92 | |
| CARPET | 37,886 | 37,886 | ||
| CHAIRS | 991 | 991 | ||
| WASHER/ DRYER | 228 | 228 | ||
| STORAGE CONTAINER | 1,818 | 1,818 | ||
| VEHICLE | 3,995 | 3,994 | 1 | |
| FF&E | 9,558 | 9,558 | ||
| BLDG RESTORATION | 124,041 | 124,041 | ||
| BLDG RESTORATION | 22,115 | 22,115 | ||
| TRACTOR | 5,409 | 4,203 | 1,206 | |
| BLDG RESTORATION | 18,426 | 18,426 | ||
| BLDG RESTORATION | 21,195 | 21,195 | ||
| BLDG RESTORATION | 3,500 | 3,500 | ||
| BLDG RESTORATION | 2,648 | 2,648 | ||
| LODGE | 352,000 | 27,200 | 324,800 | |
| RESIDENCE | 297,000 | 22,949 | 274,051 | |
| CABIN 1 | 4,328 | 334 | 3,994 | |
| CABIN 2 | 5,065 | 391 | 4,674 | |
| CABIN 3 | 5,065 | 391 | 4,674 | |
| CABIN 4 | 5,065 | 391 | 4,674 | |
| BUNKHOUSE | 18,010 | 1,392 | 16,618 | |
| PAVILION | 22,780 | 1,760 | 21,020 | |
| SHED 1 | 4,221 | 325 | 3,896 | |
| SHED 2 | 2,111 | 164 | 1,947 | |
| SHED 3 | 965 | 74 | 891 | |
| SHED 4 | 1,307 | 102 | 1,205 | |
| SHED 5 | 1,256 | 98 | 1,158 | |
| BATHHOUSE | 4,690 | 363 | 4,327 | |
| STORE | 2,814 | 217 | 2,597 | |
| PUMP HOUSE | 804 | 62 | 742 | |
| GAZEBO | 4,020 | 310 | 3,710 | |
| ARENA | 25,000 | 5,006 | 19,994 | |
| STANDS | 25,000 | 5,006 | 19,994 | |
| ASPHALT | 20,000 | 4,004 | 15,996 | |
| FENCE | 5,000 | 1,002 | 3,998 | |
| LIGHTS | 10,000 | 774 | 9,226 | |
| LANDSCAPING | 10,000 | 2,002 | 7,998 | |
| FURNITURE & EQUIP | 110,000 | 55,880 | 54,120 | |
| LAND | 63,500 | 63,500 | ||
| ATV | 1,851 | 1,218 | 633 | |
| VEHICLE | 1,993 | 1,311 | 682 | |
| BLDG RESTORATION | 69,974 | 69,974 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 3,371 | 3,336 | 35 | |
| BUSINESS LICENSES & PERMITS | 122 | 72 | 50 | |
| EQUIPMENT RENTAL | 5,833 | 5,833 | ||
| SUPPLIES | 21 | 21 | ||
| PRINTING AND REPRODUCTION | 179 | 179 | ||
| POSTAGE & DELIVERY | 563 | 563 | ||
| SMALL TOOLS & EQUIPMENT | 177 | 177 | ||
| TELEPHONE EXPENSE | 4,376 | 4,376 | ||
| COMPUTER & INTERNET EXPENSE | 2,422 | 2,422 | ||
| INSURANCE EXPENSE | 29,254 | 15,312 | 13,942 | |
| REPAIRS & MAINTENANCE | 9,752 | 7,404 | 2,348 | |
| UTILITIES | 15,941 | 13,958 | 1,982 | |
| FUEL EXPENSE | 506 | 506 | ||
| LANDSCAPING & GROUNDS LABOR | 2,266 | 2,266 | ||
| LODGE SUPPLIES | 5,925 | 5,925 | ||
| MISCELLANEOUS EXPENSE | 798 | 798 | ||
| MEALS AND ENTERTAINMENT | 425 | 425 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 12,207 | 12,207 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,691 | 7,691 | ||
| PROPERTY TAXES | 22,339 | 1,480 | 20,859 |