| 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 | 31,713 | S/L | 39.0000 | 3,295 | |||
| BUILDING - BATHHOUSE | 2010-05-26 | 397,400 | 98,076 | S/L | 39.0000 | 10,190 | |||
| BUILDING - CABIN | 2010-05-26 | 1,385,785 | 342,005 | S/L | 39.0000 | 35,533 | |||
| BUILDING - HOUSE | 2010-05-26 | 87,300 | 21,545 | S/L | 39.0000 | 2,238 | |||
| BUILDING - LODGE | 2010-05-26 | 209,300 | 51,654 | S/L | 39.0000 | 5,367 | |||
| BUILDING - MED BUILDING | 2010-05-26 | 74,400 | 18,362 | S/L | 39.0000 | 1,908 | |||
| BUILDING - PAVALION | 2010-05-26 | 384,500 | 94,893 | S/L | 39.0000 | 9,859 | |||
| BUILDING - REC CENTER | 2010-05-26 | 248,500 | 61,328 | S/L | 39.0000 | 6,372 | |||
| BUILDING - SHOP | 2010-05-26 | 245,800 | 60,662 | S/L | 39.0000 | 6,303 | |||
| BUILDING - STORAGE | 2010-05-26 | 48,067 | 11,863 | S/L | 39.0000 | 1,232 | |||
| WATER EQUIPMENT | 2010-05-26 | 73,577 | 73,577 | 200DB | 7.0000 | ||||
| ROPES COURSE | 2010-05-26 | 122,700 | 102,775 | 150DB | 15.0000 | 3,623 | |||
| 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 | 5,509 | S/L | 39.0000 | 664 | |||
| CABIN INSULATION | 2011-02-14 | 5,400 | 1,229 | S/L | 39.0000 | 138 | |||
| PAVILION ADDITION | 2011-12-14 | 68,143 | 14,051 | S/L | 39.0000 | 1,747 | |||
| STORAGE BUILDING | 2011-03-15 | 4,318 | 973 | S/L | 39.0000 | 111 | |||
| LAKESITE IMPROVEMENT - BULKHEAD | 2012-03-26 | 34,855 | 27,137 | 150DB | 15.0000 | 1,029 | |||
| ROAD IMPROVEMENT | 2012-05-09 | 45,591 | 35,495 | 150DB | 15.0000 | 1,346 | |||
| PAVILION SOUND SYSTEM | 2012-02-28 | 50,338 | 50,338 | 200DB | 7.0000 | ||||
| 20 X 20 CANOPY | 2012-02-16 | 1,663 | 1,663 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 2012-03-06 | 2,871 | 2,871 | 200DB | 7.0000 | ||||
| FREEZER | 2012-03-06 | 3,247 | 3,247 | 200DB | 7.0000 | ||||
| COFFE/TEA SERVING EQUIPMENT | 2012-03-06 | 5,515 | 5,515 | 200DB | 7.0000 | ||||
| BAD BOY BUGGY | 2012-03-12 | 6,500 | 6,500 | 200DB | 7.0000 | ||||
| 20 X 20 CANOPY | 2012-03-15 | 1,662 | 1,662 | 200DB | 7.0000 | ||||
| PANASONIC BLUE RAY PLAYER | 2012-03-20 | 578 | 578 | 200DB | 7.0000 | ||||
| GRILLS (2) | 2012-03-22 | 1,088 | 1,088 | 200DB | 7.0000 | ||||
| SERVING TABLES W/SINK | 2012-04-06 | 6,608 | 6,608 | 200DB | 7.0000 | ||||
| SATELLITE DISH | 2012-05-25 | 1,115 | 1,115 | 200DB | 7.0000 | ||||
| WATER EQUIP - TRAMPOLINE/SLIDE | 2012-05-25 | 4,732 | 4,732 | 200DB | 7.0000 | ||||
| RADIOS (8) | 2012-06-01 | 7,986 | 7,986 | 200DB | 7.0000 | ||||
| EZ GO CART | 2012-06-01 | 10,986 | 10,986 | 200DB | 7.0000 | ||||
| EZ GO CART | 2012-06-01 | 10,986 | 10,986 | 200DB | 7.0000 | ||||
| TRAILER | 2012-06-12 | 2,294 | 2,294 | 200DB | 7.0000 | ||||
| WATER EQUIP - PADDLE BOARDS (3) | 2012-06-13 | 2,985 | 2,985 | 200DB | 7.0000 | ||||
| TELEVISION | 2012-06-15 | 1,577 | 1,577 | 200DB | 7.0000 | ||||
| 7' MOWER | 2012-06-20 | 3,733 | 3,733 | 200DB | 7.0000 | ||||
| ICE CREAM COOLERS | 2012-06-26 | 1,699 | 1,699 | 200DB | 7.0000 | ||||
| LOG SPLITTER | 2012-11-20 | 1,425 | 1,425 | 200DB | 7.0000 | ||||
| MAC COMPUTER | 2012-01-10 | 1,242 | 1,242 | 200DB | 5.0000 | ||||
| MAC COMPUTER | 2012-06-26 | 2,430 | 2,430 | 200DB | 5.0000 | ||||
| AC AIR HANDLER - LODGE | 2012-08-22 | 1,900 | 1,479 | 150DB | 15.0000 | 56 | |||
| PAVILION ADDITION | 2012-11-28 | 515,218 | 94,126 | S/L | 39.0000 | 13,211 | |||
| WATER LINE - HORSE STABLES | 2012-05-01 | 1,850 | 1,440 | 150DB | 15.0000 | 55 | |||
| STORAGE BUILDING | 2012-05-21 | 4,605 | 900 | S/L | 39.0000 | 118 | |||
| FENCING | 2012-05-10 | 15,965 | 12,430 | 150DB | 15.0000 | 471 | |||
| LIFTMASTER GATE OPERATOR | 2012-07-24 | 3,173 | 2,470 | 150DB | 15.0000 | 94 | |||
| 72" ROUND TABLES (12) | 2012-05-01 | 2,616 | 2,616 | 200DB | 7.0000 | ||||
| 2009 CHEVROLET TRUCK | 2012-04-02 | 23,298 | 23,298 | 200DB | 5.0000 | ||||
| 2005 CHEV SILVERADO | 2012-05-16 | 15,000 | 15,000 | 200DB | 5.0000 | ||||
| 1997 FORD LGT CONVT | 2012-05-16 | 4,000 | 4,000 | 200DB | 5.0000 | ||||
| 2005 HUMMER H2 | 2012-05-16 | 21,500 | 21,500 | 200DB | 5.0000 | ||||
| 2002 CHEV SILVERADO | 2012-05-16 | 4,500 | 4,500 | 200DB | 5.0000 | ||||
| 1998 CHEV S-10 TRUCK | 2012-05-16 | 2,500 | 2,500 | 200DB | 5.0000 | ||||
| WELL | 2013-06-27 | 6,500 | 3,238 | 150DB | 15.0000 | 384 | |||
| LANDSCAPING | 2013-08-27 | 195,829 | 97,539 | 150DB | 15.0000 | 11,563 | |||
| ROAD IMPROVEMENT | 2013-05-01 | 39,341 | 19,595 | 150DB | 15.0000 | 2,323 | |||
| APPLE COMPUTER | 2013-02-13 | 2,109 | 2,109 | 200DB | 5.0000 | ||||
| COMPUTER | 2013-04-08 | 2,189 | 2,189 | 200DB | 5.0000 | ||||
| APPLE COMPUTER | 2013-06-11 | 829 | 829 | 200DB | 5.0000 | ||||
| PAVILION ADDITION | 2013-05-01 | 26,965 | 4,581 | S/L | 39.0000 | 691 | |||
| BUILDING - BIG TOP TENT | 2013-02-05 | 771,885 | 136,069 | S/L | 39.0000 | 19,792 | |||
| FENCING | 2013-03-12 | 1,460 | 727 | 150DB | 15.0000 | 86 | |||
| TABLE | 2013-01-18 | 1,900 | 1,815 | 200DB | 7.0000 | 85 | |||
| TRAILER | 2013-01-23 | 3,285 | 3,138 | 200DB | 7.0000 | 147 | |||
| TRAILER | 2013-02-04 | 5,064 | 4,838 | 200DB | 7.0000 | 226 | |||
| SCISSOR LIFT | 2013-02-05 | 5,302 | 5,065 | 200DB | 7.0000 | 237 | |||
| LEAF REMOVER | 2013-02-13 | 2,105 | 2,011 | 200DB | 7.0000 | 94 | |||
| HORSE MATTS | 2013-02-13 | 2,075 | 1,982 | 200DB | 7.0000 | 93 | |||
| DEHUMIDIFIER | 2013-02-13 | 1,135 | 1,085 | 200DB | 7.0000 | 51 | |||
| WATER EQUIP - BALANCE BOARDS | 2013-03-06 | 2,655 | 2,536 | 200DB | 7.0000 | 118 | |||
| SECURITY SYSTEM | 2013-06-12 | 6,423 | 6,137 | 200DB | 7.0000 | 287 | |||
| TRUCK SHED | 2013-04-05 | 1,295 | 1,237 | 200DB | 7.0000 | 58 | |||
| GENERATOR | 2013-04-08 | 1,100 | 1,051 | 200DB | 7.0000 | 49 | |||
| DIFIBRILLATOR | 2013-04-10 | 1,945 | 1,858 | 200DB | 7.0000 | 87 | |||
| COVERED WAGON | 2013-04-11 | 1,500 | 1,433 | 200DB | 7.0000 | 67 | |||
| TRAILER | 2013-04-17 | 1,106 | 1,057 | 200DB | 7.0000 | 49 | |||
| ICE CREAM FREEZER | 2013-04-24 | 8,341 | 7,969 | 200DB | 7.0000 | 372 | |||
| RADIOS (2) | 2013-05-23 | 1,627 | 1,555 | 200DB | 7.0000 | 73 | |||
| LAWN MOWER - KAWASAKI | 2013-06-05 | 11,180 | 10,682 | 200DB | 7.0000 | 499 | |||
| STIHL BLOWER | 2013-06-05 | 528 | 504 | 200DB | 7.0000 | 24 | |||
| STIHL WEED TRIMMER (3) | 2013-06-05 | 990 | 946 | 200DB | 7.0000 | 44 | |||
| RADIO | 2013-06-13 | 556 | 531 | 200DB | 7.0000 | 25 | |||
| CHAIRS (200) | 2013-07-19 | 2,625 | 2,508 | 200DB | 7.0000 | 117 | |||
| SECURITY - FRONT GATE | 2013-08-13 | 2,475 | 2,365 | 200DB | 7.0000 | 110 | |||
| TUFLINE DISK | 2013-09-10 | 3,475 | 3,320 | 200DB | 7.0000 | 155 | |||
| ALUMINUM CONTAINMENT SEAT | 2013-10-29 | 1,622 | 1,550 | 200DB | 7.0000 | 72 | |||
| AC UNIT | 2014-08-21 | 773 | 662 | 200DB | 7.0000 | 68 | |||
| INTERNET EQUIPMENT | 2014-08-21 | 942 | 942 | 200DB | 5.0000 | ||||
| LAND PRIDE SPREADER | 2014-08-28 | 1,188 | 1,017 | 200DB | 7.0000 | 105 | |||
| GENERATOR | 2014-09-17 | 1,116 | 956 | 200DB | 7.0000 | 99 | |||
| BULL DOG UTV | 2014-11-18 | 3,715 | 3,107 | 200DB | 7.0000 | 324 | |||
| LAWN MOWER | 2015-03-15 | 2,493 | 1,936 | 200DB | 7.0000 | 222 | |||
| FUN AIR GAGA BALL | 2015-03-20 | 2,695 | 2,094 | 200DB | 7.0000 | 241 | |||
| 2012 EZ GO GOLF CART | 2015-04-01 | 5,550 | 4,312 | 200DB | 7.0000 | 495 | |||
| BAD BOY BUGGY | 2015-04-09 | 7,587 | 5,894 | 200DB | 7.0000 | 677 | |||
| LARGE DRUM FANS (2) | 2015-05-21 | 1,588 | 1,234 | 200DB | 7.0000 | 142 | |||
| PATIO HEATERS (3) | 2015-06-16 | 1,366 | 1,061 | 200DB | 7.0000 | 122 | |||
| MICROPHONES | 2015-06-19 | 1,081 | 840 | 200DB | 7.0000 | 96 | |||
| TURFLINE TANDEM DISC | 2015-06-25 | 3,857 | 2,996 | 200DB | 7.0000 | 344 | |||
| FOUR SEAT EZ GO CARTS (2) | 2015-07-02 | 10,128 | 7,868 | 200DB | 7.0000 | 904 | |||
| WINDOW AC UNITS (2) | 2015-07-16 | 1,505 | 1,169 | 200DB | 7.0000 | 134 | |||
| PROPANE HEATERS (2) | 2015-11-17 | 2,359 | 1,832 | 200DB | 7.0000 | 211 | |||
| 5 TON HEAT PUMP | 2015-08-20 | 6,477 | 2,440 | 150DB | 15.0000 | 404 | |||
| PLANTER/GARDEN BEDS | 2015-07-28 | 32,592 | 12,278 | 150DB | 15.0000 | 2,031 | |||
| ROAD IMPROVEMENTS | 2015-09-30 | 3,400 | 1,281 | 150DB | 15.0000 | 212 | |||
| ROPES COURSE TREE HOUSE NETTING | 2015-03-11 | 8,886 | 3,347 | 150DB | 15.0000 | 554 | |||
| LANDPRIDE FINISH MOWER | 2016-06-21 | 5,132 | 3,529 | 200DB | 7.0000 | 458 | |||
| KUBOTO ZERO TURN | 2016-06-21 | 15,351 | 10,556 | 200DB | 7.0000 | 1,370 | |||
| USED TRACTOR | 2016-06-15 | 6,210 | 4,270 | 200DB | 7.0000 | 554 | |||
| MACBOOK FOR PAVILLION SOUND SYSTEM | 2016-10-27 | 2,210 | 1,829 | 200DB | 5.0000 | 255 | |||
| GOLF CART - LEEANNE LAMHAM | 2017-05-05 | 4,000 | 2,251 | 200DB | 7.0000 | 500 | |||
| TUFLINE - CULTI PACKER/BEDDER | 2017-05-22 | 4,137 | 2,328 | 200DB | 7.0000 | 517 | |||
| MOWER - TIMECUTTER SS5000 KAWASAKI | 2017-09-08 | 3,138 | 1,766 | 200DB | 7.0000 | 392 | |||
| MOWER - LANDPRIDE 90" | 2017-11-20 | 5,090 | 2,864 | 200DB | 7.0000 | 636 | |||
| ROCK SOLID CARGO TRAILER | 2017-10-10 | 5,049 | 2,841 | 200DB | 7.0000 | 631 | |||
| EZGO GOLF CART | 2017-11-10 | 10,179 | 5,728 | 200DB | 7.0000 | 1,272 | |||
| BATHHOUSE IMPROVEMENTS | 2017-12-21 | 22,350 | 1,170 | S/L | 39.0000 | 573 | |||
| CABINS IMPROVEMENTS | 2017-08-10 | 49,038 | 2,986 | S/L | 39.0000 | 1,257 | |||
| CHAPEL | 2018-08-01 | 1,311,857 | 46,251 | S/L | 39.0000 | 33,637 | |||
| BATHHOUSE TRAILER | 2018-06-18 | 35,698 | 5,176 | 150DB | 15.0000 | 3,052 | |||
| LANDSCAPING | 2018-04-06 | 57,333 | 8,313 | 150DB | 15.0000 | 4,902 | |||
| ROAD PAVING | 2018-02-19 | 24,000 | 3,480 | 150DB | 15.0000 | 2,052 | |||
| POND IMPROVEMENTS | 2018-06-13 | 6,500 | |||||||
| 7X16 ENCLOSED TRAILER | 2018-01-26 | 4,438 | 2,308 | 200DB | 5.0000 | 852 | |||
| USED 2016 KUBOTA TRACTOR M5-111 CAB & LOADER | 2019-09-27 | 50,000 | 7,143 | 200DB | 7.0000 | 12,245 | |||
| 6 SEATER GOLF CART | 2019-08-13 | 8,759 | 1,251 | 200DB | 7.0000 | 2,145 | |||
| IMAC WITH RETINA 4K 21.5 IN | 2019-08-26 | 2,970 | 594 | 200DB | 5.0000 | 950 | |||
| BATHHOUSE IMPROVEMENTS | 2019-03-15 | 8,088 | 164 | S/L | 39.0000 | 207 | |||
| CURTAINS FOR PAVILLION | 2019-04-17 | 36,300 | 1,815 | 150DB | 15.0000 | 3,449 | |||
| CUSTOM STORAGE SHED | 2019-08-20 | 7,997 | 77 | S/L | 39.0000 | 205 | |||
| ICE MACHINE | 2019-09-27 | 4,245 | 607 | 200DB | 7.0000 | 1,040 | |||
| MATTRESSES (25) | 2019-11-14 | 4,677 | 668 | 200DB | 7.0000 | 1,145 | |||
| USED KABOTA 4WD M7040SU | 2017-08-21 | 30,472 | 17,146 | 200DB | 7.0000 | 1,904 | |||
| NETWORK & SECURITY UPGRADES | 2020-12-15 | 164,628 | 200DB | 7.0000 | 5,880 | ||||
| NEW WELL | 2020-02-19 | 3,200 | 150DB | 15.0000 | 280 | ||||
| BIG TOP APSE | 2020-12-16 | 15,068 | 150DB | 15.0000 | 188 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| USED KABOTA 4WD M7040SU | 2017-08 | PURCHASE | 2020-01 | 22,500 | 30,472 | 11,077 | 19,049 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 7,576,057 | 2,263,376 | 5,312,681 | 5,312,676 |
| EQUIPMENT | ||||
| LAND IMPROVEMENTS | ||||
| 6,500 | 6,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO REPAIRS | 12,917 | 12,917 | ||
| BANK FEES | 320 | 320 | ||
| CABLE TV | 2,203 | 2,203 | ||
| CAMP MASH | ||||
| CONSULTING | 750 | 750 | ||
| CONTRACT LABOR | 6,845 | 6,845 | ||
| DUES/SUBSCRIPTION | 1,953 | 1,953 | ||
| EQUIPMENT RENTAL | 2,895 | 2,895 | ||
| FACILITY SUPPLIES | 20,013 | 20,013 | ||
| FEED/SEED/FERTILIZER | 10,378 | 10,378 | ||
| FOOD & GROCERY | 3,254 | 3,254 | ||
| FUEL | 22,715 | 22,715 | ||
| INSURANCE | 72,694 | 72,694 | ||
| MAINTENANCE | 111,834 | 111,834 | ||
| MEALS - STAFF | 1,692 | 1,692 | ||
| MEDICAL | 19,746 | 19,746 | ||
| OFFICE SUPPLIES | 8,124 | 8,124 | ||
| PEST CONTROL | 5,315 | 5,315 | ||
| POND EXPENSE | 14,735 | 14,735 | ||
| POSTAGE | 12 | 12 | ||
| SECURITY | 3,589 | 3,589 | ||
| SMALL TOOLS AND EQUIPMENT | 3,639 | 3,639 | ||
| STORAGE | 4,185 | 4,185 | ||
| TELEPHONE | 9,796 | 9,796 | ||
| UTILITIES | 41,431 | 41,431 | ||
| WASTE MANAGEMENT | 26,624 | 26,624 | ||
| WEBSITE MAINTENANCE | 899 | 899 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| COMPASS CREDIT CARD | 3,924 | 4,235 |
| PPP LOAN - BBVA | 77,372 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
MISC RECEIVABLES |
36,713 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICES | 1,714 | 1,714 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 497 | 497 |