| 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 - ART & CRAFT | 2010-05-26 | 128,500 | 15,239 | S/L | 39.0000 | 3,295 | |||
| BUILDING - BATHHOUSE | 2010-05-26 | 397,400 | 47,128 | S/L | 39.0000 | 10,189 | |||
| BUILDING - CABIN | 2010-05-26 | 1,385,785 | 164,340 | S/L | 39.0000 | 35,533 | |||
| BUILDING - HOUSE | 2010-05-26 | 87,300 | 10,353 | S/L | 39.0000 | 2,238 | |||
| BUILDING - LODGE | 2010-05-26 | 209,300 | 24,821 | S/L | 39.0000 | 5,367 | |||
| BUILDING - MED BUILDING | 2010-05-26 | 74,400 | 8,823 | S/L | 39.0000 | 1,908 | |||
| BUILDING - PAVALION | 2010-05-26 | 384,500 | 45,598 | S/L | 39.0000 | 9,859 | |||
| BUILDING - REC CENTER | 2010-05-26 | 248,500 | 29,470 | S/L | 39.0000 | 6,371 | |||
| BUILDING - SHOP | 2010-05-26 | 245,800 | 29,149 | S/L | 39.0000 | 6,303 | |||
| BUILDING - STORAGE | 2010-05-26 | 48,067 | 5,700 | S/L | 39.0000 | 1,233 | |||
| WATER EQUIPMENT | 2010-05-26 | 73,577 | 65,369 | 200DB | 7.0000 | 3,283 | |||
| ROPES COURSE | 2010-05-26 | 122,700 | 84,461 | 150DB | 15.0000 | 3,824 | |||
| ROAD IMPROVEMENT | 2011-03-15 | 38,546 | 38,546 | 150DB | 15.0000 | ||||
| EQUIPMENT | 2011-06-15 | 110,222 | 110,222 | 200DB | 7.0000 | ||||
| BATHHOUSE ADDITION | 2011-09-15 | 25,912 | 2,187 | S/L | 39.0000 | 664 | |||
| CABIN INSULATION | 2011-02-14 | 5,400 | 537 | S/L | 39.0000 | 138 | |||
| PAVILION ADDITION | 2011-12-14 | 68,143 | 5,315 | S/L | 39.0000 | 1,747 | |||
| STORAGE BUILDING | 2011-03-15 | 4,318 | 420 | S/L | 39.0000 | 110 | |||
| LAKESITE IMPROVEMENT - BULKHEAD | 2012-03-26 | 34,855 | 21,445 | 150DB | 15.0000 | 1,341 | |||
| ROAD IMPROVEMENT | 2012-05-09 | 45,591 | 28,050 | 150DB | 15.0000 | 1,754 | |||
| PAVILION SOUND SYSTEM | 2012-02-28 | 50,338 | 39,331 | 200DB | 7.0000 | 3,145 | |||
| 20 X 20 CANOPY | 2012-02-16 | 1,663 | 1,299 | 200DB | 7.0000 | 104 | |||
| REFRIGERATOR | 2012-03-06 | 2,871 | 2,243 | 200DB | 7.0000 | 180 | |||
| FREEZER | 2012-03-06 | 3,247 | 2,537 | 200DB | 7.0000 | 203 | |||
| COFFE/TEA SERVING EQUIPMENT | 2012-03-06 | 5,515 | 4,309 | 200DB | 7.0000 | 345 | |||
| BAD BOY BUGGY | 2012-03-12 | 6,500 | 5,079 | 200DB | 7.0000 | 406 | |||
| 20 X 20 CANOPY | 2012-03-15 | 1,662 | 1,298 | 200DB | 7.0000 | 104 | |||
| PANASONIC BLUE RAY PLAYER | 2012-03-20 | 578 | 452 | 200DB | 7.0000 | 36 | |||
| GRILLS (2) | 2012-03-22 | 1,088 | 850 | 200DB | 7.0000 | 68 | |||
| SERVING TABLES W/SINK | 2012-04-06 | 6,608 | 5,163 | 200DB | 7.0000 | 413 | |||
| SATELLITE DISH | 2012-05-25 | 1,115 | 872 | 200DB | 7.0000 | 69 | |||
| WATER EQUIP - TRAMPOLINE/SLIDE | 2012-05-25 | 4,732 | 3,697 | 200DB | 7.0000 | 296 | |||
| RADIOS (8) | 2012-06-01 | 7,986 | 6,240 | 200DB | 7.0000 | 499 | |||
| EZ GO CART | 2012-06-01 | 10,986 | 8,584 | 200DB | 7.0000 | 686 | |||
| EZ GO CART | 2012-06-01 | 10,986 | 8,584 | 200DB | 7.0000 | 686 | |||
| TRAILER | 2012-06-12 | 2,294 | 1,792 | 200DB | 7.0000 | 144 | |||
| TRACTOR & ATTACHMENTS | 2012-06-12 | 22,970 | 17,947 | 200DB | 7.0000 | 1,435 | |||
| WATER EQUIP - PADDLE BOARDS (3) | 2012-06-13 | 2,985 | 2,332 | 200DB | 7.0000 | 187 | |||
| TELEVISION | 2012-06-15 | 1,577 | 1,232 | 200DB | 7.0000 | 99 | |||
| 7' MOWER | 2012-06-20 | 3,733 | 2,917 | 200DB | 7.0000 | 233 | |||
| ICE CREAM COOLERS | 2012-06-26 | 1,699 | 1,328 | 200DB | 7.0000 | 106 | |||
| LOG SPLITTER | 2012-11-20 | 1,425 | 1,113 | 200DB | 7.0000 | 89 | |||
| MAC COMPUTER | 2012-01-10 | 1,242 | 1,063 | 200DB | 5.0000 | 71 | |||
| MAC COMPUTER | 2012-06-26 | 2,430 | 2,080 | 200DB | 5.0000 | 140 | |||
| AC AIR HANDLER - LODGE | 2012-08-22 | 1,900 | 1,169 | 150DB | 15.0000 | 73 | |||
| PAVILION ADDITION | 2012-11-28 | 515,218 | 28,073 | S/L | 39.0000 | 13,211 | |||
| WATER LINE - HORSE STABLES | 2012-05-01 | 1,850 | 1,138 | 150DB | 15.0000 | 71 | |||
| STORAGE BUILDING | 2012-05-21 | 4,605 | 310 | S/L | 39.0000 | 118 | |||
| FENCING | 2012-05-10 | 15,965 | 9,822 | 150DB | 15.0000 | 615 | |||
| LIFTMASTER GATE OPERATOR | 2012-07-24 | 3,173 | 1,952 | 150DB | 15.0000 | 122 | |||
| 72" ROUND TABLES (12) | 2012-05-01 | 2,616 | 2,044 | 200DB | 7.0000 | 163 | |||
| 2009 CHEVROLET TRUCK | 2012-04-02 | 23,298 | 19,000 | 200DB | 5.0000 | 1,719 | |||
| 2005 CHEV SILVERADO | 2012-05-16 | 15,000 | 12,840 | 200DB | 5.0000 | 864 | |||
| 1997 FORD LGT CONVT | 2012-05-16 | 4,000 | 3,424 | 200DB | 5.0000 | 230 | |||
| 2005 HUMMER H2 | 2012-05-16 | 21,500 | 17,778 | 200DB | 5.0000 | 1,489 | |||
| 2002 CHEV SILVERADO | 2012-05-16 | 4,500 | 3,852 | 200DB | 5.0000 | 259 | |||
| 1998 CHEV S-10 TRUCK | 2012-05-16 | 2,500 | 2,140 | 200DB | 5.0000 | 144 | |||
| WELL | 2013-06-27 | 6,500 | 943 | 150DB | 15.0000 | 555 | |||
| LANDSCAPING | 2013-08-27 | 195,829 | 28,395 | 150DB | 15.0000 | 16,744 | |||
| ROAD IMPROVEMENT | 2013-05-01 | 39,341 | 5,704 | 150DB | 15.0000 | 3,364 | |||
| APPLE COMPUTER | 2013-02-13 | 2,109 | 1,096 | 200DB | 5.0000 | 405 | |||
| COMPUTER | 2013-04-08 | 2,189 | 1,138 | 200DB | 5.0000 | 421 | |||
| APPLE COMPUTER | 2013-06-11 | 829 | 431 | 200DB | 5.0000 | 159 | |||
| PAVILION ADDITION | 2013-05-01 | 26,965 | 1,124 | S/L | 39.0000 | 691 | |||
| BUILDING - BIG TOP TENT | 2013-02-05 | 771,885 | 37,110 | S/L | 39.0000 | 19,792 | |||
| FENCING | 2013-03-12 | 1,460 | 212 | 150DB | 15.0000 | 125 | |||
| TABLE | 2013-01-18 | 1,900 | 737 | 200DB | 7.0000 | 332 | |||
| TRAILER | 2013-01-23 | 3,285 | 1,274 | 200DB | 7.0000 | 574 | |||
| TRAILER | 2013-02-04 | 5,064 | 1,964 | 200DB | 7.0000 | 885 | |||
| SCISSOR LIFT | 2013-02-05 | 5,302 | 2,056 | 200DB | 7.0000 | 927 | |||
| LEAF REMOVER | 2013-02-13 | 2,105 | 816 | 200DB | 7.0000 | 368 | |||
| HORSE MATTS | 2013-02-13 | 2,075 | 805 | 200DB | 7.0000 | 363 | |||
| DEHUMIDIFIER | 2013-02-13 | 1,135 | 440 | 200DB | 7.0000 | 199 | |||
| WATER EQUIP - BALANCE BOARDS | 2013-03-06 | 2,655 | 1,029 | 200DB | 7.0000 | 465 | |||
| SECURITY SYSTEM | 2013-06-12 | 6,423 | 2,491 | 200DB | 7.0000 | 1,123 | |||
| TRUCK SHED | 2013-04-05 | 1,295 | 502 | 200DB | 7.0000 | 227 | |||
| GENERATOR | 2013-04-08 | 1,100 | 427 | 200DB | 7.0000 | 192 | |||
| DIFIBRILLATOR | 2013-04-10 | 1,945 | 754 | 200DB | 7.0000 | 340 | |||
| COVERED WAGON | 2013-04-11 | 1,500 | 582 | 200DB | 7.0000 | 262 | |||
| TRAILER | 2013-04-17 | 1,106 | 429 | 200DB | 7.0000 | 193 | |||
| ICE CREAM FREEZER | 2013-04-24 | 8,341 | 3,234 | 200DB | 7.0000 | 1,459 | |||
| RADIOS (2) | 2013-05-23 | 1,627 | 631 | 200DB | 7.0000 | 285 | |||
| LAWN MOWER - KAWASAKI | 2013-06-05 | 11,180 | 4,335 | 200DB | 7.0000 | 1,956 | |||
| STIHL BLOWER | 2013-06-05 | 528 | 205 | 200DB | 7.0000 | 92 | |||
| STIHL WEED TRIMMER (3) | 2013-06-05 | 990 | 384 | 200DB | 7.0000 | 173 | |||
| RADIO | 2013-06-13 | 556 | 216 | 200DB | 7.0000 | 97 | |||
| CHAIRS (200) | 2013-07-19 | 2,625 | 1,018 | 200DB | 7.0000 | 459 | |||
| SECURITY - FRONT GATE | 2013-08-13 | 2,475 | 960 | 200DB | 7.0000 | 433 | |||
| TUFLINE DISK | 2013-09-10 | 3,475 | 1,347 | 200DB | 7.0000 | 608 | |||
| ALUMINUM CONTAINMENT SEAT | 2013-10-29 | 1,622 | 629 | 200DB | 7.0000 | 284 | |||
| AC UNIT | 2014-08-21 | 773 | 83 | 200DB | 7.0000 | 197 | |||
| INTERNET EQUIPMENT | 2014-08-21 | 942 | 141 | 200DB | 5.0000 | 320 | |||
| LAND PRIDE SPREADER | 2014-08-28 | 1,188 | 127 | 200DB | 7.0000 | 303 | |||
| GENERATOR | 2014-09-17 | 1,116 | 120 | 200DB | 7.0000 | 284 | |||
| BULL DOG UTV | 2014-11-18 | 3,715 | 133 | 200DB | 7.0000 | 1,023 | |||
| LAWN MOWER | 2015-03-15 | 2,493 | 200DB | 7.0000 | 356 | ||||
| FUN AIR GAGA BALL | 2015-03-20 | 2,695 | 200DB | 7.0000 | 385 | ||||
| 2012 EZ GO GOLF CART | 2015-04-01 | 5,550 | 200DB | 7.0000 | 793 | ||||
| BAD BOY BUGGY | 2015-04-09 | 7,587 | 200DB | 7.0000 | 1,084 | ||||
| LARGE DRUM FANS (2) | 2015-05-21 | 1,588 | 200DB | 7.0000 | 227 | ||||
| PATIO HEATERS (3) | 2015-06-16 | 1,366 | 200DB | 7.0000 | 195 | ||||
| MICROPHONES | 2015-06-19 | 1,081 | 200DB | 7.0000 | 154 | ||||
| TURFLINE TANDEM DISC | 2015-06-25 | 3,857 | 200DB | 7.0000 | 551 | ||||
| FOUR SEAT EZ GO CARTS (2) | 2015-07-02 | 10,128 | 200DB | 7.0000 | 1,447 | ||||
| WINDOW AC UNITS (2) | 2015-07-16 | 1,505 | 200DB | 7.0000 | 215 | ||||
| PROPANE HEATERS (2) | 2015-11-17 | 2,359 | 200DB | 7.0000 | 337 | ||||
| 5 TON HEAT PUMP | 2015-08-20 | 6,477 | 150DB | 15.0000 | 324 | ||||
| PLANTER/GARDEN BEDS | 2015-07-28 | 32,592 | 150DB | 15.0000 | 1,630 | ||||
| ROAD IMPROVEMENTS | 2015-09-30 | 3,400 | 150DB | 15.0000 | 170 | ||||
| ROPES COURSE TREE HOUSE NETTING | 2015-03-11 | 8,886 | 150DB | 15.0000 | 444 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 5,727,885 | 1,256,049 | 4,471,836 | 4,471,836 |
| EQUIPMENT | ||||
| LAND IMPROVEMENTS |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABOR | 1,429 | 1,429 | ||
| POSTAGE & DELIVERY | 52 | 52 | ||
| EQUIPMENT RENTAL | 7,200 | 7,200 | ||
| GROUND MAINTENANCE | 12,037 | 12,037 | ||
| FOOD & GROCERY | 7,092 | 7,092 | ||
| FUEL | 16,213 | 16,213 | ||
| INSURANCE | 85,241 | 85,241 | ||
| MAINTENANCE | 123,375 | 123,375 | ||
| SUPPLIES | 6,872 | 6,872 | ||
| PEST CONTROL | 5,550 | 5,550 | ||
| POND EXPENSE | 15,185 | 15,185 | ||
| SMALL TOOLS AND EQUIPMENT | 39,311 | 39,311 | ||
| TELEPHONE | 2,792 | 2,792 | ||
| UTILITIES | 64,684 | 64,684 | ||
| WASTE MANAGEMENT | 42,547 | 42,547 | ||
| MISCELLANEOUS | 2,023 | 2,023 | ||
| BANK CHARGES | 646 | 646 | ||
| SECURITY | 3,360 | 3,360 | ||
| STORAGE | 6,376 | 6,376 | ||
| WEBSITE MAINTENANCE | 58 | 58 | ||
| CAMP MASH | 22,940 | 22,940 | ||
| FEED/SEED/FERTILIZER | 22,420 | 22,420 | ||
| DUES/SUBSCRIPTION | 1,254 | 1,254 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 9,020 | 9,020 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
EMPLOYEE LOANS |
350 |