| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2004-01-01 | 4,062,688 | 1,828,002 | SL | 30.000000000000 | 135,423 | 0 | 135,423 | |
| BUILDING IMPROVEMENTS | 2004-01-01 | 1,345,893 | 605,518 | SL | 30.000000000000 | 44,863 | 0 | 44,863 | |
| LAND | 1987-01-01 | 688,000 | L | 0 | 0 | 0 | |||
| EQUIPMENT | 2007-06-30 | 4,673 | 2,772 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2010-02-19 | 1,440 | 1,440 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2010-07-22 | 1,348 | 1,348 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROAD | 2011-06-06 | 25,669 | 14,687 | SL | 15.000000000000 | 1,711 | 0 | 1,711 | |
| AC UNITS | 2011-05-09 | 6,574 | 6,574 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC | 2012-04-23 | 4,009 | 4,009 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HVAC | 2012-06-21 | 4,866 | 4,866 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HVAC | 2012-06-26 | 4,454 | 4,454 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KABOTO LOADER | 2012-12-11 | 24,000 | 24,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROCK CLIMBING WALL | 2013-09-03 | 48,871 | 44,218 | SL | 7.000000000000 | 4,653 | 0 | 4,653 | |
| BACKHOE | 2013-02-06 | 7,500 | 7,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BASKETBALL HOOP | 2013-04-01 | 4,576 | 4,576 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AC UNIT | 2013-06-20 | 3,579 | 3,579 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AC UNIT | 2013-07-03 | 3,013 | 3,013 | SL | 5.000000000000 | 0 | 0 | 0 | |
| POLARIS RANGER 570 | 2013-09-24 | 10,200 | 10,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2013-11-26 | 11,675 | 10,147 | SL | 7.000000000000 | 1,528 | 0 | 1,528 | |
| CHAPEL SOUND SYSTEM | 2013-10-23 | 1,835 | 1,835 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VOLLEYBALL SYSTEM | 2013-09-24 | 2,484 | 2,484 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LODGE ROOF REPLACEMENT | 2014-09-08 | 24,370 | 6,501 | SL | 20.000000000000 | 1,219 | 0 | 1,219 | |
| PORCH | 2014-10-23 | 5,062 | 1,307 | SL | 20.000000000000 | 253 | 0 | 253 | |
| CHALLENGE COURSE | 2014-02-24 | 4,000 | 3,332 | SL | 7.000000000000 | 571 | 0 | 571 | |
| SALT SPREADER | 2014-03-05 | 800 | 800 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AUDIO VIDEO LIGHTING | 2014-03-05 | 10,266 | 10,266 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHALLENGE COURSE | 2014-04-14 | 4,300 | 3,531 | SL | 7.000000000000 | 614 | 0 | 614 | |
| MOWER | 2014-05-16 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHALLENGE COURSE | 2014-06-03 | 1,992 | 1,591 | SL | 7.000000000000 | 285 | 0 | 285 | |
| AUDIO SOUND UPGRADES | 2014-06-19 | 764 | 764 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHALLENGE COURSE | 2014-06-23 | 1,135 | 891 | SL | 7.000000000000 | 162 | 0 | 162 | |
| PICNIC TABLE | 2014-07-01 | 3,646 | 2,865 | SL | 7.000000000000 | 521 | 0 | 521 | |
| FURNITURE | 2014-07-02 | 3,438 | 2,701 | SL | 7.000000000000 | 491 | 0 | 491 | |
| AUDIO | 2014-07-17 | 674 | 674 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRESENTATION DIGITAL SWITCHER | 2014-08-01 | 1,196 | 1,196 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2014-09-04 | 1,195 | 912 | SL | 7.000000000000 | 171 | 0 | 171 | |
| MOWER | 2014-10-27 | 9,539 | 9,539 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AUDIO & LIGHT - CHAPEL & PRAYER ROOM | 2014-11-05 | 4,544 | 4,544 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TELEVISIONS | 2014-11-03 | 2,674 | 2,674 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SCISSORS LIFT | 2014-04-16 | 9,006 | 9,006 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FRYER | 2014-04-30 | 8,352 | 8,352 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AUDIO & LIGHTING EQUIPMENT | 2014-12-18 | 4,143 | 4,143 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STACK CHAIRS | 2014-10-29 | 5,095 | 3,761 | SL | 7.000000000000 | 728 | 0 | 728 | |
| STOOL SETS | 2014-10-29 | 2,868 | 2,118 | SL | 7.000000000000 | 410 | 0 | 410 | |
| BUNK BEDS | 2015-01-22 | 1,733 | 1,219 | SL | 7.000000000000 | 248 | 0 | 248 | |
| CAFE EQUIPMENT | 2015-02-19 | 861 | 832 | SL | 5.000000000000 | 29 | 0 | 29 | |
| 24 BUNK BEDS | 2015-03-02 | 9,576 | 6,612 | SL | 7.000000000000 | 1,368 | 0 | 1,368 | |
| STOOLS, BLINDS, TABLES | 2015-03-02 | 2,482 | 1,716 | SL | 7.000000000000 | 355 | 0 | 355 | |
| 40' STEEL STORAGE CONTAINER | 2015-05-01 | 5,061 | 4,723 | SL | 5.000000000000 | 338 | 0 | 338 | |
| WASHER & DRYER | 2015-05-21 | 13,824 | 12,673 | SL | 5.000000000000 | 1,151 | 0 | 1,151 | |
| DRYER | 2015-05-21 | 600 | 550 | SL | 5.000000000000 | 50 | 0 | 50 | |
| A/C UNIT | 2015-07-01 | 3,019 | 2,718 | SL | 5.000000000000 | 301 | 0 | 301 | |
| CARPET | 2015-07-01 | 2,924 | 1,314 | SL | 10.000000000000 | 292 | 0 | 292 | |
| HOT CART | 2015-12-01 | 4,404 | 3,597 | SL | 5.000000000000 | 807 | 0 | 807 | |
| MATTRESSES & COVERS | 2015-11-25 | 2,081 | 1,213 | SL | 7.000000000000 | 297 | 0 | 297 | |
| CHAPEL CHAIRS | 2015-12-22 | 11,822 | 6,756 | SL | 7.000000000000 | 1,689 | 0 | 1,689 | |
| TABLES | 2015-04-06 | 2,215 | 1,501 | SL | 7.000000000000 | 316 | 0 | 316 | |
| MEETING ROOM IMPROVEMENT | 2015-02-04 | 11,171 | 2,748 | SL | 20.000000000000 | 559 | 0 | 559 | |
| CAFE EXTENSION | 2015-09-08 | 52,537 | NC | 0 % | 0 | 0 | 0 | ||
| RETREAT HOUSE SHINGLES | 2015-10-01 | 5,122 | 1,088 | SL | 20.000000000000 | 256 | 0 | 256 | |
| WATER TREATMENT RESTORATION | 2016-08-25 | 44,784 | 7,463 | SL | 20.000000000000 | 2,239 | 0 | 2,239 | |
| PROPANE HEATING SYSTEM & TANKS | 2016-04-05 | 12,610 | 2,366 | SL | 20.000000000000 | 631 | 0 | 631 | |
| SEWAGE PUMP | 2016-02-26 | 1,087 | 832 | SL | 5.000000000000 | 217 | 0 | 217 | |
| FARMHOUSE ROOF RE SHINGLE | 2016-12-05 | 3,080 | 632 | SL | 15.000000000000 | 205 | 0 | 205 | |
| COMPUTER | 2016-06-02 | 1,578 | 1,132 | SL | 5.000000000000 | 316 | 0 | 316 | |
| PROJECTOR | 2016-06-02 | 3,225 | 2,311 | SL | 5.000000000000 | 645 | 0 | 645 | |
| FURNITURE | 2016-11-25 | 1,485 | 654 | SL | 7.000000000000 | 212 | 0 | 212 | |
| WASHER | 2016-05-12 | 549 | 403 | SL | 5.000000000000 | 110 | 0 | 110 | |
| REFRIGERATOR | 2016-11-14 | 620 | 393 | SL | 5.000000000000 | 124 | 0 | 124 | |
| REFRIGERATOR | 2016-11-14 | 620 | 393 | SL | 5.000000000000 | 124 | 0 | 124 | |
| STOVE | 2016-11-26 | 399 | 247 | SL | 5.000000000000 | 80 | 0 | 80 | |
| REFRIGERATOR | 2016-11-29 | 597 | 367 | SL | 5.000000000000 | 119 | 0 | 119 | |
| NEW FLOORING IN CHAPEL | 2017-02-24 | 6,172 | 875 | SL | 20.000000000000 | 309 | 0 | 309 | |
| BUILDING IMPROVEMENTS | 2017-02-28 | 3,167 | 598 | SL | 15.000000000000 | 211 | 0 | 211 | |
| FACILITY UPGRADES | 2017-05-31 | 8,458 | 1,457 | SL | 15.000000000000 | 564 | 0 | 564 | |
| HEATING AND A/C IMPROVEMENTS | 2017-06-22 | 11,659 | 1,943 | SL | 15.000000000000 | 777 | 0 | 777 | |
| FACILITY UPGRADES AND IMPROVEMENTS | 2017-06-30 | 7,125 | 1,188 | SL | 15.000000000000 | 475 | 0 | 475 | |
| POOL DECK | 2017-04-17 | 22,500 | 4,000 | SL | 15.000000000000 | 1,500 | 0 | 1,500 | |
| CAFETERIA ADDITION | 2018-12-04 | 455,134 | 24,653 | SL | 20.000000000000 | 22,757 | 0 | 22,757 | |
| HVAC UPGRADES | 2018-07-30 | 13,500 | 1,275 | SL | 15.000000000000 | 900 | 0 | 900 | |
| PLUMBING UPGRADE | 2018-04-30 | 25,416 | 2,824 | SL | 15.000000000000 | 1,694 | 0 | 1,694 | |
| BLODGETT DOUBLE DECK GAS OVEN | 2018-07-09 | 8,534 | 2,560 | SL | 5.000000000000 | 1,707 | 0 | 1,707 | |
| MACBOOK PRO | 2018-11-05 | 650 | 253 | SL | 3.000000000000 | 217 | 0 | 217 | |
| CARPET | 2019-06-15 | 19,630 | 1,145 | SL | 10.000000000000 | 1,963 | 0 | 1,963 | |
| 2 HVAC (HEAT PUMPS) FOR GYM | 2019-03-31 | 14,250 | 713 | SL | 15.000000000000 | 950 | 0 | 950 | |
| FLOORING | 2019-04-01 | 6,826 | 256 | SL | 20.000000000000 | 341 | 0 | 341 | |
| HVAC MINI SPLIT FOR DINING ROOM | 2019-05-31 | 24,200 | 941 | SL | 15.000000000000 | 1,613 | 0 | 1,613 | |
| WASHING MACHINE | 2019-12-31 | 14,079 | SL | 5.000000000000 | 2,816 | 0 | 2,816 | ||
| GOLF CARTS | 2019-07-02 | 9,742 | 974 | SL | 5.000000000000 | 1,948 | 0 | 1,948 | |
| DRYER | 2019-12-31 | 3,770 | SL | 5.000000000000 | 754 | 0 | 754 | ||
| FREEZER | 2019-12-31 | 4,585 | SL | 5.000000000000 | 917 | 0 | 917 | ||
| CONCRETE PARKING STOPS | 2019-05-23 | 7,872 | 306 | SL | 15.000000000000 | 525 | 0 | 525 | |
| SEWER PLANT UPGRADE - FLOWMETER | 2019-04-01 | 4,199 | 210 | SL | 15.000000000000 | 280 | 0 | 280 | |
| PAVING | 2019-04-30 | 210,838 | 9,371 | SL | 15.000000000000 | 14,056 | 0 | 14,056 | |
| RESURFACING PLASTER POOL | 2019-05-31 | 27,950 | 815 | SL | 20.000000000000 | 1,398 | 0 | 1,398 | |
| CONCRETE SIDEWALKS - MTN VIEW CONCRETE | 2020-02-25 | 8,415 | SL | 20.000000000000 | 351 | 0 | 351 | ||
| CARPET SQUARES INSTALLATION | 2020-02-25 | 3,079 | SL | 10.000000000000 | 257 | 0 | 257 | ||
| COMMERCIAL FREEZER | 2020-04-04 | 7,725 | SL | 5.000000000000 | 1,159 | 0 | 1,159 | ||
| COMMERCIAL FREEZER | 2020-03-13 | 7,403 | SL | 5.000000000000 | 1,234 | 0 | 1,234 | ||
| RETAINING WALL | 2020-05-05 | 4,505 | SL | 15.000000000000 | 200 | 0 | 200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 4,062,688 | 1,963,425 | 2,099,263 | |
| BUILDING IMPROVEMENTS | 1,345,893 | 650,381 | 695,512 | |
| LAND | 688,000 | 0 | 688,000 | |
| EQUIPMENT | 4,673 | 2,772 | 1,901 | |
| EQUIPMENT | 1,440 | 1,440 | 0 | |
| EQUIPMENT | 1,348 | 1,348 | 0 | |
| ROAD | 25,669 | 16,398 | 9,271 | |
| KABOTO LOADER | 24,000 | 24,000 | 0 | |
| ROCK CLIMBING WALL | 48,871 | 48,871 | 0 | |
| BACKHOE | 7,500 | 7,500 | 0 | |
| BASKETBALL HOOP | 4,576 | 4,576 | 0 | |
| POLARIS RANGER 570 | 10,200 | 10,200 | 0 | |
| FURNITURE | 11,675 | 11,675 | 0 | |
| CHAPEL SOUND SYSTEM | 1,835 | 1,835 | 0 | |
| VOLLEYBALL SYSTEM | 2,484 | 2,484 | 0 | |
| LODGE ROOF REPLACEMENT | 24,370 | 7,720 | 16,650 | |
| PORCH | 5,062 | 1,560 | 3,502 | |
| CHALLENGE COURSE | 4,000 | 3,903 | 97 | |
| SALT SPREADER | 800 | 800 | 0 | |
| AUDIO VIDEO LIGHTING | 10,266 | 10,266 | 0 | |
| CHALLENGE COURSE | 4,300 | 4,145 | 155 | |
| MOWER | 1,100 | 1,100 | 0 | |
| CHALLENGE COURSE | 1,992 | 1,876 | 116 | |
| AUDIO SOUND UPGRADES | 764 | 764 | 0 | |
| CHALLENGE COURSE | 1,135 | 1,053 | 82 | |
| PICNIC TABLE | 3,646 | 3,386 | 260 | |
| FURNITURE | 3,438 | 3,192 | 246 | |
| AUDIO | 674 | 674 | 0 | |
| PRESENTATION DIGITAL SWITCHER | 1,196 | 1,196 | 0 | |
| FURNITURE | 1,195 | 1,083 | 112 | |
| MOWER | 9,539 | 9,539 | 0 | |
| AUDIO & LIGHT - CHAPEL & PRAYER ROOM | 4,544 | 4,544 | 0 | |
| TELEVISIONS | 2,674 | 2,674 | 0 | |
| SCISSORS LIFT | 9,006 | 9,006 | 0 | |
| FRYER | 8,352 | 8,352 | 0 | |
| AUDIO & LIGHTING EQUIPMENT | 4,143 | 4,143 | 0 | |
| STACK CHAIRS | 5,095 | 4,489 | 606 | |
| STOOL SETS | 2,868 | 2,528 | 340 | |
| BUNK BEDS | 1,733 | 1,467 | 266 | |
| CAFE EQUIPMENT | 861 | 861 | 0 | |
| 24 BUNK BEDS | 9,576 | 7,980 | 1,596 | |
| STOOLS, BLINDS, TABLES | 2,482 | 2,071 | 411 | |
| 40' STEEL STORAGE CONTAINER | 5,061 | 5,061 | 0 | |
| WASHER & DRYER | 13,824 | 13,824 | 0 | |
| DRYER | 600 | 600 | 0 | |
| A/C UNIT | 3,019 | 3,019 | 0 | |
| CARPET | 2,924 | 1,606 | 1,318 | |
| HOT CART | 4,404 | 4,404 | 0 | |
| MATTRESSES & COVERS | 2,081 | 1,510 | 571 | |
| CHAPEL CHAIRS | 11,822 | 8,445 | 3,377 | |
| TABLES | 2,215 | 1,817 | 398 | |
| MEETING ROOM IMPROVEMENT | 11,171 | 3,307 | 7,864 | |
| CAFE EXTENSION | 52,537 | 0 | 52,537 | |
| RETREAT HOUSE SHINGLES | 5,122 | 1,344 | 3,778 | |
| WATER TREATMENT RESTORATION | 44,784 | 9,702 | 35,082 | |
| PROPANE HEATING SYSTEM & TANKS | 12,610 | 2,997 | 9,613 | |
| SEWAGE PUMP | 1,087 | 1,049 | 38 | |
| FARMHOUSE ROOF RE SHINGLE | 3,080 | 837 | 2,243 | |
| COMPUTER | 1,578 | 1,448 | 130 | |
| FURNITURE | 1,485 | 866 | 619 | |
| WASHER | 549 | 513 | 36 | |
| REFRIGERATOR | 620 | 517 | 103 | |
| REFRIGERATOR | 620 | 517 | 103 | |
| STOVE | 399 | 327 | 72 | |
| REFRIGERATOR | 597 | 486 | 111 | |
| NEW FLOORING IN CHAPEL | 6,172 | 1,184 | 4,988 | |
| BUILDING IMPROVEMENTS | 3,167 | 809 | 2,358 | |
| FACILITY UPGRADES | 8,458 | 2,021 | 6,437 | |
| HEATING AND A/C IMPROVEMENTS | 11,659 | 2,720 | 8,939 | |
| FACILITY UPGRADES AND IMPROVEMENTS | 7,125 | 1,663 | 5,462 | |
| POOL DECK | 22,500 | 5,500 | 17,000 | |
| CAFETERIA ADDITION | 455,134 | 47,410 | 407,724 | |
| HVAC UPGRADES | 13,500 | 2,175 | 11,325 | |
| PLUMBING UPGRADE | 25,416 | 4,518 | 20,898 | |
| BLODGETT DOUBLE DECK GAS OVEN | 8,534 | 4,267 | 4,267 | |
| MACBOOK PRO | 650 | 470 | 180 | |
| CARPET | 19,630 | 3,108 | 16,522 | |
| 2 HVAC (HEAT PUMPS) FOR GYM | 14,250 | 1,663 | 12,587 | |
| FLOORING | 6,826 | 597 | 6,229 | |
| HVAC MINI SPLIT FOR DINING ROOM | 24,200 | 2,554 | 21,646 | |
| WASHING MACHINE | 14,079 | 2,816 | 11,263 | |
| GOLF CARTS | 9,742 | 2,922 | 6,820 | |
| DRYER | 3,770 | 754 | 3,016 | |
| FREEZER | 4,585 | 917 | 3,668 | |
| CONCRETE PARKING STOPS | 7,872 | 831 | 7,041 | |
| SEWER PLANT UPGRADE - FLOWMETER | 4,199 | 490 | 3,709 | |
| PAVING | 210,838 | 23,427 | 187,411 | |
| RESURFACING PLASTER POOL | 27,950 | 2,213 | 25,737 | |
| CONCRETE SIDEWALKS - MTN VIEW CONCRETE | 8,415 | 351 | 8,064 | |
| CARPET SQUARES INSTALLATION | 3,079 | 257 | 2,822 | |
| COMMERCIAL FREEZER | 7,725 | 1,159 | 6,566 | |
| COMMERCIAL FREEZER | 7,403 | 1,234 | 6,169 | |
| RETAINING WALL | 4,505 | 200 | 4,305 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 17,150 | 0 | 0 | 17,150 |
| REPAIRS & MAINTENANCE | 59,849 | 0 | 0 | 59,849 |
| TELEPHONE | 8,512 | 0 | 0 | 8,512 |
| EVENT EXPENSE | 28,540 | 0 | 0 | 28,540 |
| MISCELLANEOUS | 594 | 0 | 0 | 594 |
| ADVERTISING & MARKETING | 10,122 | 0 | 0 | 10,122 |
| BANK CHARGES | 2,675 | 0 | 0 | 2,675 |
| FACILITY UPGRADE | 1,401 | 0 | 0 | 1,401 |
| OFFICE SUPPLIES | 215 | 0 | 0 | 215 |
| CONTINUING EDUCATION | 1,245 | 0 | 0 | 1,245 |
| POSTAGE | 60 | 0 | 0 | 60 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP AND RETREAT USER FEES | 108,327 | 108,327 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO POTOMAC CAMPING MINISTRIES | 409,403 | 447,616 |