| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX SERVICES | 4,761 | 4,761 |
| 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 | 6,850 | M7 | 706 | ||||
| SNOWBLOWER | 2009-01-01 | 683 | 591 | 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 | 3,994 | M5 | 1 | ||||
| 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 | 4,203 | M7 | 482 | ||||
| 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 | 27,200 | M27 | 12,799 | ||||
| RESIDENCE | 2012-11-30 | 297,000 | 22,949 | M27 | 10,799 | ||||
| CABIN 1 | 2012-11-30 | 4,328 | 334 | M27 | 157 | ||||
| CABIN 2 | 2012-11-30 | 5,065 | 391 | M27 | 184 | ||||
| CABIN 3 | 2012-11-30 | 5,065 | 391 | M27 | 184 | ||||
| CABIN 4 | 2012-11-30 | 5,065 | 391 | M27 | 184 | ||||
| BUNKHOUSE | 2012-11-30 | 18,010 | 1,392 | M27 | 655 | ||||
| PAVILION | 2012-11-30 | 22,780 | 1,760 | M27 | 828 | ||||
| SHED 1 | 2012-11-30 | 4,221 | 325 | M27 | 153 | ||||
| SHED 2 | 2012-11-30 | 2,111 | 164 | M27 | 77 | ||||
| SHED 3 | 2012-11-30 | 965 | 74 | M27 | 35 | ||||
| SHED 4 | 2012-11-30 | 1,307 | 102 | M27 | 48 | ||||
| SHED 5 | 2012-11-30 | 1,256 | 98 | M27 | 46 | ||||
| BATHHOUSE | 2012-11-30 | 4,690 | 363 | M27 | 171 | ||||
| STORE | 2012-11-30 | 2,814 | 217 | M27 | 102 | ||||
| PUMP HOUSE | 2012-11-30 | 804 | 62 | M27 | 29 | ||||
| GAZEBO | 2012-11-30 | 4,020 | 310 | M27 | 146 | ||||
| ARENA | 2012-11-30 | 25,000 | 5,006 | M15 | 2,000 | ||||
| STANDS | 2012-11-30 | 25,000 | 5,006 | M15 | 2,000 | ||||
| ASPHALT | 2012-11-30 | 20,000 | 4,004 | M15 | 1,600 | ||||
| FENCE | 2012-11-30 | 5,000 | 1,002 | M15 | 400 | ||||
| LIGHTS | 2012-11-30 | 10,000 | 774 | M27 | 364 | ||||
| LANDSCAPING | 2012-11-30 | 10,000 | 2,002 | M15 | 800 | ||||
| FURNITURE & EQUIP | 2012-11-30 | 110,000 | 55,880 | M7 | 15,466 | ||||
| LAND | 2012-11-30 | 63,500 | L | ||||||
| ATV | 2012-11-30 | 1,851 | 1,218 | M5 | 253 | ||||
| VEHICLE | 2012-11-30 | 1,993 | 1,311 | M5 | 273 | ||||
| BLDG RESTORATION | 2013-02-19 | 69,974 | |||||||
| BLDG RESTORATION | 2014-09-10 | 386,350 | |||||||
| BLDG RESTORATION | 2014-07-01 | 85,619 | |||||||
| BLDG RESTORATION | 2015-11-20 | 35,100 |
| 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 | 7,556 | 354 | |
| SNOWBLOWER | 683 | 652 | 31 | |
| CARPET | 37,886 | 37,886 | ||
| CHAIRS | 991 | 991 | ||
| WASHER/ DRYER | 228 | 228 | ||
| STORAGE CONTAINER | 1,818 | 1,818 | ||
| VEHICLE | 3,995 | 3,995 | ||
| FF&E | 9,558 | 9,558 | ||
| BLDG RESTORATION | 124,041 | 124,041 | ||
| BLDG RESTORATION | 22,115 | 22,115 | ||
| TRACTOR | 5,409 | 4,685 | 724 | |
| 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 | 39,999 | 312,001 | |
| RESIDENCE | 297,000 | 33,748 | 263,252 | |
| CABIN 1 | 4,328 | 491 | 3,837 | |
| CABIN 2 | 5,065 | 575 | 4,490 | |
| CABIN 3 | 5,065 | 575 | 4,490 | |
| CABIN 4 | 5,065 | 575 | 4,490 | |
| BUNKHOUSE | 18,010 | 2,047 | 15,963 | |
| PAVILION | 22,780 | 2,588 | 20,192 | |
| SHED 1 | 4,221 | 478 | 3,743 | |
| SHED 2 | 2,111 | 241 | 1,870 | |
| SHED 3 | 965 | 109 | 856 | |
| SHED 4 | 1,307 | 150 | 1,157 | |
| SHED 5 | 1,256 | 144 | 1,112 | |
| BATHHOUSE | 4,690 | 534 | 4,156 | |
| STORE | 2,814 | 319 | 2,495 | |
| PUMP HOUSE | 804 | 91 | 713 | |
| GAZEBO | 4,020 | 456 | 3,564 | |
| ARENA | 25,000 | 7,006 | 17,994 | |
| STANDS | 25,000 | 7,006 | 17,994 | |
| ASPHALT | 20,000 | 5,604 | 14,396 | |
| FENCE | 5,000 | 1,402 | 3,598 | |
| LIGHTS | 10,000 | 1,138 | 8,862 | |
| LANDSCAPING | 10,000 | 2,802 | 7,198 | |
| FURNITURE & EQUIP | 110,000 | 71,346 | 38,654 | |
| LAND | 63,500 | 63,500 | ||
| ATV | 1,851 | 1,471 | 380 | |
| VEHICLE | 1,993 | 1,584 | 409 | |
| BLDG RESTORATION | 69,974 | 69,974 | ||
| BLDG RESTORATION | 386,350 | 386,350 | ||
| BLDG RESTORATION | 85,619 | 85,619 | ||
| BLDG RESTORATION | 35,100 | 35,100 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT TO CASH | 22,658 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 3,214 | 3,139 | 75 | |
| BUSINESS LICENSES & PERMITS | 72 | 72 | ||
| EQUIPMENT RENTAL | 1,065 | 1,065 | ||
| POSTAGE & DELIVERY | 663 | 663 | ||
| SMALL TOOLS & EQUIPMENT | 647 | 647 | ||
| TELEPHONE EXPENSE | 7,831 | 7,831 | ||
| COMPUTER & INTERNET EXPENSE | 3,288 | 3,288 | ||
| INSURANCE EXPENSE | 21,815 | 11,181 | 10,634 | |
| REPAIRS & MAINTENANCE | 4,081 | 2,781 | 1,300 | |
| UTILITIES | 11,016 | 9,976 | 1,040 | |
| FUEL EXPENSE | 307 | 307 | ||
| LANDSCAPING & GROUNDS LABOR | 1,792 | 1,792 | ||
| LODGE SUPPLIES | 5,664 | 5,664 | ||
| MISCELLANEOUS EXPENSE | 1,154 | 1,154 | ||
| MOVING & RELOCATION EXPENSE | 2,643 | 2,643 | ||
| SUBSCRIPTIONS & PUBLICATIONS | 166 | 166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 8,907 | 8,907 | ||
| OTHER PROFESSIONAL FEES | 10,448 | 6,685 | 3,763 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 10,369 | 10,369 | ||
| PROPERTY TAXES | 8,763 | 8,763 |