| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX SERVICES | 34,266 | 0 | 0 | 34,266 |
| 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 | 91,198 | SL | 27.500000000000 | 12,800 | 0 | 12,800 | |
| RESIDENCE | 2012-11-30 | 297,000 | 76,947 | SL | 27.500000000000 | 10,800 | 0 | 10,800 | |
| CABIN 1 | 2012-11-30 | 4,328 | 1,119 | SL | 27.500000000000 | 157 | 0 | 157 | |
| CABIN 2 | 2012-11-30 | 5,065 | 1,311 | SL | 27.500000000000 | 184 | 0 | 184 | |
| CABIN 3 | 2012-11-30 | 5,065 | 1,311 | SL | 27.500000000000 | 184 | 0 | 184 | |
| CABIN 4 | 2012-11-30 | 5,065 | 1,311 | SL | 27.500000000000 | 184 | 0 | 184 | |
| BUNKHOUSE | 2012-11-30 | 18,010 | 4,667 | SL | 27.500000000000 | 655 | 0 | 655 | |
| PAVILION | 2012-11-30 | 22,780 | 5,900 | SL | 27.500000000000 | 828 | 0 | 828 | |
| SHED 1 | 2012-11-30 | 4,221 | 1,090 | SL | 27.500000000000 | 153 | 0 | 153 | |
| SHED 2 | 2012-11-30 | 2,111 | 549 | SL | 27.500000000000 | 77 | 0 | 77 | |
| SHED 3 | 2012-11-30 | 965 | 249 | SL | 27.500000000000 | 35 | 0 | 35 | |
| SHED 4 | 2012-11-30 | 1,307 | 342 | SL | 27.500000000000 | 48 | 0 | 48 | |
| SHED 5 | 2012-11-30 | 1,256 | 328 | SL | 27.500000000000 | 46 | 0 | 46 | |
| BATHHOUSE | 2012-11-30 | 4,690 | 1,218 | SL | 27.500000000000 | 171 | 0 | 171 | |
| STORE | 2012-11-30 | 2,814 | 727 | SL | 27.500000000000 | 102 | 0 | 102 | |
| PUMP HOUSE | 2012-11-30 | 804 | 207 | SL | 27.500000000000 | 29 | 0 | 29 | |
| GAZEBO | 2012-11-30 | 4,020 | 1,040 | SL | 27.500000000000 | 146 | 0 | 146 | |
| ARENA | 2012-11-30 | 25,000 | 13,314 | 150DB | 15.000000000000 | 1,478 | 0 | 1,667 | |
| STANDS | 2012-11-30 | 25,000 | 13,314 | 150DB | 15.000000000000 | 1,478 | 0 | 1,667 | |
| ASPHALT | 2012-11-30 | 20,000 | 10,650 | 150DB | 15.000000000000 | 1,182 | 0 | 1,333 | |
| FENCE | 2012-11-30 | 5,000 | 2,664 | 150DB | 15.000000000000 | 296 | 0 | 333 | |
| LIGHTS | 2012-11-30 | 10,000 | 2,594 | SL | 27.500000000000 | 364 | 0 | 364 | |
| LANDSCAPING | 2012-11-30 | 10,000 | 5,325 | 150DB | 15.000000000000 | 591 | 0 | 667 | |
| FURNITURE & EQUIP | 2012-11-30 | 110,000 | 106,931 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 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 | |||
| BLDG RESTORATION | 2019-04-22 | 186,945 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2019-07-01 | 194,339 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2019-08-07 | 152,883 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2019-09-03 | 64,106 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2019-10-31 | 183,312 | 0 % | 0 | 0 | 0 | |||
| BLDG RESTORATION | 2019-11-30 | 131,368 | 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 | 103,998 | 248,002 | 248,002 |
| RESIDENCE | 297,000 | 87,747 | 209,253 | 209,253 |
| CABIN 1 | 4,328 | 1,276 | 3,052 | 3,052 |
| CABIN 2 | 5,065 | 1,495 | 3,570 | 3,570 |
| CABIN 3 | 5,065 | 1,495 | 3,570 | 3,570 |
| CABIN 4 | 5,065 | 1,495 | 3,570 | 3,570 |
| BUNKHOUSE | 18,010 | 5,322 | 12,688 | 12,688 |
| PAVILION | 22,780 | 6,728 | 16,052 | 16,052 |
| SHED 1 | 4,221 | 1,243 | 2,978 | 2,978 |
| SHED 2 | 2,111 | 626 | 1,485 | 1,485 |
| SHED 3 | 965 | 284 | 681 | 681 |
| SHED 4 | 1,307 | 390 | 917 | 917 |
| SHED 5 | 1,256 | 374 | 882 | 882 |
| BATHHOUSE | 4,690 | 1,389 | 3,301 | 3,301 |
| STORE | 2,814 | 829 | 1,985 | 1,985 |
| PUMP HOUSE | 804 | 236 | 568 | 568 |
| GAZEBO | 4,020 | 1,186 | 2,834 | 2,834 |
| ARENA | 25,000 | 14,792 | 10,208 | 10,208 |
| STANDS | 25,000 | 14,792 | 10,208 | 10,208 |
| ASPHALT | 20,000 | 11,832 | 8,168 | 8,168 |
| FENCE | 5,000 | 2,960 | 2,040 | 2,040 |
| LIGHTS | 10,000 | 2,958 | 7,042 | 7,042 |
| LANDSCAPING | 10,000 | 5,916 | 4,084 | 4,084 |
| FURNITURE & EQUIP | 110,000 | 106,931 | 3,069 | 3,069 |
| 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 |
| BLDG RESTORATION | 186,945 | 0 | 186,945 | 186,945 |
| BLDG RESTORATION | 194,339 | 0 | 194,339 | 194,339 |
| BLDG RESTORATION | 152,883 | 0 | 152,883 | 152,883 |
| BLDG RESTORATION | 64,106 | 0 | 64,106 | 64,106 |
| BLDG RESTORATION | 183,312 | 0 | 183,312 | 183,312 |
| BLDG RESTORATION | 131,368 | 0 | 131,368 | 131,368 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 438 | 438 | 0 | 0 |
| BUSINESS LICENSES & PERMITS | 64 | 64 | 0 | 0 |
| EQUIPMENT RENTAL | 1,065 | 0 | 0 | 1,065 |
| POSTAGE & DELIVERY | 700 | 700 | 0 | 0 |
| MANAGEMENT FEES | 20 | 20 | 0 | 0 |
| TELEPHONE EXPENSE | 7,435 | 7,435 | 0 | 0 |
| COMPUTER & INTERNET EXPENSE | 20 | 20 | 0 | 0 |
| INSURANCE EXPENSE | 24,717 | 12,358 | 0 | 12,359 |
| REPAIRS & MAINTENANCE | 15,107 | 15,107 | 0 | 0 |
| UTILITIES | 16,598 | 16,598 | 0 | 0 |
| SUBSCRIPTIONS & PUBLICATIONS | 1,130 | 1,130 | 0 | 0 |
| LANDSCAPING & GROUNDS LABOR | 3,400 | 3,400 | 0 | 0 |
| LODGE SUPPLIES | 3,343 | 3,343 | 0 | 0 |
| MISCELLANEOUS EXPENSE | 1,556 | 1,556 | 0 | 0 |
| ADVERTISING AND PROMOTION | 280 | 280 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 83 | 83 | 0 | 0 |
| OFFICE SUPPLIES | 141 | 0 | 0 | 141 |
| AUTOMOBILE EXPENSE | 23 | 0 | 0 | 23 |
| SECURITY EXPENSES | 1,641 | 1,641 | 0 | 0 |
| FUEL EXPENSE | 288 | 0 | 0 | 288 |
| PROCESSING FEE | 3,962 | 3,962 | 0 | 0 |
| TRASH REMOVAL | 1,722 | 1,722 | 0 | 0 |
| BAD DEBTS EXPENSE | 14,201 | 14,201 | 0 | 0 |
| MOVING & RELOCATION EXPENSE | 3,100 | 3,100 | 0 | 0 |
| STORAGE EXPENSE | 3,000 | 3,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 21,434 | 0 | 0 | 21,434 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,014 | 3,014 | 0 | 0 |
| PROPERTY TAXES | 13,219 | 0 | 0 | 13,219 |