| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX SERVICES | 4,239 | 0 | 0 | 4,239 |
| 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 | 0 % | 0 | 0 | 0 | |||
| LAND | 100,000 | L | 0 | 0 | 0 | ||||
| TRACTOR | 2009-01-01 | 7,910 | 7,910 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SNOWBLOWER | 2009-01-01 | 683 | 683 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CARPET | 2009-01-01 | 37,886 | 0 % | 0 | 0 | 0 | |||
| CHAIRS | 2009-01-01 | 991 | 0 % | 0 | 0 | 0 | |||
| WASHER/ DRYER | 2009-01-01 | 228 | 0 % | 0 | 0 | 0 | |||
| STORAGE CONTAINER | 2009-01-01 | 1,818 | 0 % | 0 | 0 | 0 | |||
| VEHICLE | 2009-01-01 | 3,995 | 3,995 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FF&E | 2009-01-01 | 9,558 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2009-01-01 | 124,041 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2009-01-01 | 22,115 | 0 % | 0 | 0 | 0 | |||
| TRACTOR | 2010-01-27 | 5,409 | 5,409 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| BLDG RESTORATION | 2010-01-01 | 18,426 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2011-01-01 | 21,195 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2012-12-11 | 3,500 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2012-01-31 | 2,648 | 0 % | 0 | 0 | 0 | |||
| LODGE | 2012-11-30 | 352,000 | 65,598 | SL | 27.500000000000 | 12,800 | 0 | 12,800 | |
| RESIDENCE | 2012-11-30 | 297,000 | 55,347 | SL | 27.500000000000 | 10,800 | 0 | 10,800 | |
| CABIN 1 | 2012-11-30 | 4,328 | 805 | SL | 27.500000000000 | 157 | 0 | 157 | |
| CABIN 2 | 2012-11-30 | 5,065 | 943 | SL | 27.500000000000 | 184 | 0 | 184 | |
| CABIN 3 | 2012-11-30 | 5,065 | 943 | SL | 27.500000000000 | 184 | 0 | 184 | |
| CABIN 4 | 2012-11-30 | 5,065 | 943 | SL | 27.500000000000 | 184 | 0 | 184 | |
| BUNKHOUSE | 2012-11-30 | 18,010 | 3,357 | SL | 27.500000000000 | 655 | 0 | 655 | |
| PAVILION | 2012-11-30 | 22,780 | 4,244 | SL | 27.500000000000 | 828 | 0 | 828 | |
| SHED 1 | 2012-11-30 | 4,221 | 784 | SL | 27.500000000000 | 153 | 0 | 153 | |
| SHED 2 | 2012-11-30 | 2,111 | 395 | SL | 27.500000000000 | 77 | 0 | 77 | |
| SHED 3 | 2012-11-30 | 965 | 179 | SL | 27.500000000000 | 35 | 0 | 35 | |
| SHED 4 | 2012-11-30 | 1,307 | 246 | SL | 27.500000000000 | 48 | 0 | 48 | |
| SHED 5 | 2012-11-30 | 1,256 | 236 | SL | 27.500000000000 | 46 | 0 | 46 | |
| BATHHOUSE | 2012-11-30 | 4,690 | 876 | SL | 27.500000000000 | 171 | 0 | 171 | |
| STORE | 2012-11-30 | 2,814 | 523 | SL | 27.500000000000 | 102 | 0 | 102 | |
| PUMP HOUSE | 2012-11-30 | 804 | 149 | SL | 27.500000000000 | 29 | 0 | 29 | |
| GAZEBO | 2012-11-30 | 4,020 | 748 | SL | 27.500000000000 | 146 | 0 | 146 | |
| ARENA | 2012-11-30 | 25,000 | 10,364 | 150DB | 15.000000000000 | 1,475 | 0 | 1,667 | |
| STANDS | 2012-11-30 | 25,000 | 10,364 | 150DB | 15.000000000000 | 1,475 | 0 | 1,667 | |
| ASPHALT | 2012-11-30 | 20,000 | 8,290 | 150DB | 15.000000000000 | 1,180 | 0 | 1,333 | |
| FENCE | 2012-11-30 | 5,000 | 2,074 | 150DB | 15.000000000000 | 295 | 0 | 333 | |
| LIGHTS | 2012-11-30 | 10,000 | 1,866 | SL | 27.500000000000 | 364 | 0 | 364 | |
| LANDSCAPING | 2012-11-30 | 10,000 | 4,145 | 150DB | 15.000000000000 | 590 | 0 | 667 | |
| FURNITURE & EQUIP | 2012-11-30 | 110,000 | 92,202 | 200DB | 7.000000000000 | 9,823 | 0 | 15,714 | |
| LAND | 2012-11-30 | 63,500 | L | 0 | 0 | 0 | |||
| ATV | 2012-11-30 | 1,851 | 1,851 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLE | 2012-11-30 | 1,993 | 1,993 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BLDG RESTORATION | 2013-02-19 | 69,974 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2014-09-10 | 386,350 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2014-07-01 | 85,619 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2015-11-20 | 35,100 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2016-12-01 | 108,900 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2017-08-23 | 3,575 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2018-12-27 | 311,575 | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,600,000 | 0 | 2,600,000 | 2,600,000 |
| LAND | 100,000 | 0 | 100,000 | 100,000 |
| TRACTOR | 7,910 | 7,910 | 0 | 0 |
| SNOWBLOWER | 683 | 683 | 0 | 0 |
| CARPET | 37,886 | 0 | 37,886 | 37,886 |
| CHAIRS | 991 | 0 | 991 | 991 |
| WASHER/ DRYER | 228 | 0 | 228 | 228 |
| STORAGE CONTAINER | 1,818 | 0 | 1,818 | 1,818 |
| VEHICLE | 3,995 | 3,995 | 0 | 0 |
| FF&E | 9,558 | 0 | 9,558 | 9,558 |
| BLDG RESTORATION | 124,041 | 0 | 124,041 | 124,041 |
| BLDG RESTORATION | 22,115 | 0 | 22,115 | 22,115 |
| TRACTOR | 5,409 | 5,409 | 0 | 0 |
| BLDG RESTORATION | 18,426 | 0 | 18,426 | 18,426 |
| BLDG RESTORATION | 21,195 | 0 | 21,195 | 21,195 |
| BLDG RESTORATION | 3,500 | 0 | 3,500 | 3,500 |
| BLDG RESTORATION | 2,648 | 0 | 2,648 | 2,648 |
| LODGE | 352,000 | 78,398 | 273,602 | 273,602 |
| RESIDENCE | 297,000 | 66,147 | 230,853 | 230,853 |
| CABIN 1 | 4,328 | 962 | 3,366 | 3,366 |
| CABIN 2 | 5,065 | 1,127 | 3,938 | 3,938 |
| CABIN 3 | 5,065 | 1,127 | 3,938 | 3,938 |
| CABIN 4 | 5,065 | 1,127 | 3,938 | 3,938 |
| BUNKHOUSE | 18,010 | 4,012 | 13,998 | 13,998 |
| PAVILION | 22,780 | 5,072 | 17,708 | 17,708 |
| SHED 1 | 4,221 | 937 | 3,284 | 3,284 |
| SHED 2 | 2,111 | 472 | 1,639 | 1,639 |
| SHED 3 | 965 | 214 | 751 | 751 |
| SHED 4 | 1,307 | 294 | 1,013 | 1,013 |
| SHED 5 | 1,256 | 282 | 974 | 974 |
| BATHHOUSE | 4,690 | 1,047 | 3,643 | 3,643 |
| STORE | 2,814 | 625 | 2,189 | 2,189 |
| PUMP HOUSE | 804 | 178 | 626 | 626 |
| GAZEBO | 4,020 | 894 | 3,126 | 3,126 |
| ARENA | 25,000 | 11,839 | 13,161 | 13,161 |
| STANDS | 25,000 | 11,839 | 13,161 | 13,161 |
| ASPHALT | 20,000 | 9,470 | 10,530 | 10,530 |
| FENCE | 5,000 | 2,369 | 2,631 | 2,631 |
| LIGHTS | 10,000 | 2,230 | 7,770 | 7,770 |
| LANDSCAPING | 10,000 | 4,735 | 5,265 | 5,265 |
| FURNITURE & EQUIP | 110,000 | 102,025 | 7,975 | 7,975 |
| LAND | 63,500 | 0 | 63,500 | 63,500 |
| ATV | 1,851 | 1,851 | 0 | 0 |
| VEHICLE | 1,993 | 1,993 | 0 | 0 |
| BLDG RESTORATION | 69,974 | 0 | 69,974 | 69,974 |
| BLDG RESTORATION | 386,350 | 0 | 386,350 | 386,350 |
| BLDG RESTORATION | 85,619 | 0 | 85,619 | 85,619 |
| BLDG RESTORATION | 35,100 | 0 | 35,100 | 35,100 |
| BLDG RESTORATION | 108,900 | 0 | 108,900 | 108,900 |
| BLDG RESTORATION | 3,575 | 0 | 3,575 | 3,575 |
| BLDG RESTORATION | 311,575 | 0 | 311,575 | 311,575 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 2,521 | 2,507 | 0 | 14 |
| BUSINESS LICENSES & PERMITS | 90 | 90 | 0 | 0 |
| EQUIPMENT RENTAL | 290 | 0 | 0 | 290 |
| POSTAGE & DELIVERY | 403 | 373 | 0 | 30 |
| SMALL TOOLS & EQUIPMENT | 857 | 857 | 0 | 0 |
| TELEPHONE EXPENSE | 2,085 | 2,085 | 0 | 0 |
| COMPUTER & INTERNET EXPENSE | 2,403 | 2,403 | 0 | 0 |
| INSURANCE EXPENSE | 8,528 | 10 | 0 | 8,518 |
| REPAIRS & MAINTENANCE | 3,930 | 3,930 | 0 | 0 |
| UTILITIES | 18,036 | 17,814 | 0 | 222 |
| SUBSCRIPTIONS & PUBLICATIONS | 396 | 396 | 0 | 0 |
| LANDSCAPING & GROUNDS LABOR | 1,325 | 1,325 | 0 | 0 |
| LODGE SUPPLIES | 755 | 755 | 0 | 0 |
| MISCELLANEOUS EXPENSE | 3,239 | 3,214 | 0 | 25 |
| ADVERTISING AND PROMOTION | 120 | 120 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 110 | 110 | 0 | 0 |
| OFFICE SUPPLIES | 224 | 0 | 0 | 224 |
| AUTOMOBILE EXPENSE | 1,758 | 0 | 0 | 1,758 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 4,603 | 0 | 0 | 4,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,758 | 3,758 | 0 | 0 |
| PROPERTY TAXES | 15,669 | 62 | 0 | 15,607 |