| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,650 | 3,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COPIER | 2003-06-26 | 420 | 420 | SL | 5 | ||||
| TRAILER | 2003-05-04 | 1,300 | 1,300 | SL | 5 | ||||
| COMPUTER | 2004-02-24 | 2,640 | 2,640 | SL | 5 | ||||
| COMPUTER | 2004-10-04 | 972 | 972 | SL | 5 | ||||
| XC70 STATION WAGON | 2004-12-20 | 38,211 | 38,211 | SL | 5 | ||||
| TRAILER | 2004-02-24 | 27,735 | 27,735 | SL | 5 | ||||
| TRAILER | 2004-07-18 | 2,879 | 2,879 | SL | 5 | ||||
| BARN | 2005-10-28 | 28,087 | 10,200 | SL | 39 | 720 | |||
| CABIN #1 | 2006-07-01 | 149,920 | 51,894 | SL | 39 | 3,844 | |||
| CABIN #2 | 2006-07-01 | 157,137 | 54,392 | SL | 39 | 4,029 | |||
| CABIN #3 | 2006-07-01 | 115,585 | 40,014 | SL | 39 | 2,964 | |||
| CABIN #4 | 2006-01-04 | 98,577 | 32,864 | SL | 39 | 2,528 | |||
| CONSTRUCTION-CABIN | 2006-07-01 | 120,362 | 41,661 | SL | 39 | 3,086 | |||
| CONSTRUCTION-DESIG | 2006-07-01 | 14,819 | 5,130 | SL | 39 | 380 | |||
| CONSTRUCTION-LAKE | 2006-07-01 | 184,620 | 63,909 | SL | 39 | 4,734 | |||
| CONSTRUCTION-LODGE | 2006-07-01 | 2,838 | 985 | SL | 39 | 73 | |||
| CONSTRUCTION-ROADS | 2006-07-01 | 67,924 | 23,517 | SL | 39 | 1,742 | |||
| CONSTRUCTION-SURVE | 2006-07-01 | 6,122 | 2,119 | SL | 39 | 157 | |||
| CONSTRUCTION-TRAVE | 2006-07-01 | 994 | 338 | SL | 39 | 25 | |||
| CONSTRUCTION EXPS | 2006-07-01 | 450 | 162 | SL | 39 | 12 | |||
| CONSTRUCTION-CAMP | 2005-08-08 | 9,575 | 3,546 | SL | 39 | 246 | |||
| CAMP LANDSCAPE | 2006-07-01 | 1,529 | 1,377 | SL | 15 | 102 | |||
| BARN CONSTRUCTION | 2007-07-04 | 5,518 | 1,763 | SL | 39 | 141 | |||
| 2007 CABIN #1 | 2007-01-21 | 23,600 | 7,815 | SL | 39 | 605 | |||
| 2007 CABIN #2 | 2007-02-08 | 33,183 | 10,992 | SL | 39 | 851 | |||
| 2007 CABIN #3 | 2007-01-16 | 40,860 | 13,536 | SL | 39 | 1,048 | |||
| 2007 CABIN #4 | 2007-01-04 | 57,292 | 19,097 | SL | 39 | 1,469 | |||
| '07 CAMP LANDSCAPE | 2007-04-17 | 2,145 | 1,811 | SL | 15 | 143 | |||
| '07 CONST. ENG. | 2007-04-05 | 62 | 25 | SL | 39 | 2 | |||
| '07 CONST. LAKE | 2007-05-08 | 4,239 | 1,380 | SL | 39 | 109 | |||
| '07 CONST. LODGE | 2007-08-22 | 3,470 | 1,098 | SL | 39 | 89 | |||
| '07 CONST. ROADS | 2007-07-04 | 47,388 | 15,188 | SL | 39 | 1,215 | |||
| TYLER'S TREEHOUSE | 2007-08-03 | 87,396 | 27,826 | SL | 39 | 2,241 | |||
| FURNITURE | 2007-09-16 | 549 | 549 | SL | 7 | ||||
| 72 INCH MOWER | 2007-06-17 | 10,902 | 10,902 | SL | 5 | ||||
| BOBCAT SKID STEER | 2008-11-18 | 26,000 | 26,000 | SL | 5 | ||||
| BARN CONSTRUCTION | 2008-12-31 | 22,198 | 6,259 | SL | 39 | 569 | |||
| CAMP LANDSCAPE | 2008-12-31 | 24,191 | 17,743 | SL | 15 | 1,613 | |||
| TYLER'S TREEHOUSE | 2008-08-03 | 125,029 | 36,602 | SL | 39 | 3,206 | |||
| FURNITURE | 2008-12-25 | 6,370 | 6,370 | SL | 7 | ||||
| ANIMALS | 2008-10-23 | 4,190 | 4,190 | SL | 5 | ||||
| FENCING FOR ANIMAL | 2008-10-20 | 5,123 | 3,819 | SL | 15 | 342 | |||
| 1996 DODGE RAM | 2008-07-15 | 7,000 | 7,000 | SL | 5 | ||||
| BARN CONSTRUCTION | 2009-12-31 | 42,079 | 10,790 | SL | 39 | 1,079 | |||
| CAMP LANDSCAPE | 2009-12-31 | 7,210 | 4,810 | SL | 15 | 481 | |||
| FURNITURE | 2009-09-26 | 1,582 | 1,582 | SL | 7 | ||||
| TYLER'S TREEHOUSE | 2009-06-18 | 8,735 | 2,352 | SL | 39 | 224 | |||
| FENCING FOR ANIMAL | 2009-06-18 | 3,800 | 2,657 | SL | 15 | 253 | |||
| CAMP LANDSCAPE 10 | 2010-12-31 | 2,528 | 1,521 | SL | 15 | 169 | |||
| MASTER LODGE 10 | 2010-12-31 | 232,203 | 53,586 | SL | 39 | 5,954 | |||
| FURNITURE 10 | 2010-12-31 | 3,122 | 3,122 | SL | 7 | ||||
| V-HOUSE | 2010-11-20 | 99,754 | 23,235 | SL | 39 | 2,558 | |||
| APPLE LAPTOP | 2010-11-14 | 2,299 | 2,299 | SL | 5 | ||||
| CABIN IMPROVEMENTS | 2011-11-24 | 3,168 | 658 | M39 | 81 | ||||
| VIDEO ARCADE | 2011-04-15 | 2,492 | 2,491 | M5 | |||||
| VIDEO ARCADE | 2011-07-22 | 2,492 | 2,491 | M5 | |||||
| GOLF CART | 2011-10-20 | 4,400 | 4,400 | M5 | |||||
| CONSTRUCTION-LODGE | 2011-06-30 | 58,256 | 12,761 | M39 | 1,494 | ||||
| LAND IMPROVEMENTS | 2011-01-31 | 7,705 | 4,748 | M15 | 455 | ||||
| POLARIS RANGER | 2012-08-27 | 13,625 | 13,625 | M5 | |||||
| FENCING | 2012-12-20 | 1,355 | 630 | SL | 15 | 90 | |||
| EQUIPMENT EXPENSE | 2012-06-30 | 6,515 | 6,515 | M5 | |||||
| REFRIGERATOR | 2012-07-20 | 897 | 896 | M5 | |||||
| LAWN MOWER | 2013-06-19 | 14,170 | 14,169 | M5 | |||||
| FURNITURE | 2013-09-19 | 591 | 565 | M7 | 26 | ||||
| JOHN DEERE XUV | 2014-10-30 | 17,175 | 17,175 | M5 | |||||
| KUBOTA TRV | 2014-11-18 | 1,985 | 1,985 | M5 | |||||
| BARN CONSTRUCTION | 2014-06-26 | 1,067 | 149 | SL | 39 | 27 | |||
| FENCING | 2014-11-07 | 2,993 | 1,033 | SL | 15 | 200 | |||
| CONSTRUCTION ROADS | 2014-12-01 | 6,747 | 2,814 | M15 | 398 | ||||
| CHEVY CAMP TRUCK | 2015-10-02 | 45,424 | 42,808 | M5 | 2,616 | ||||
| KUBOTA TRACTOR | 2015-08-27 | 34,450 | 32,466 | M5 | 1,984 | ||||
| BASEBALL FIELD | 2015-01-01 | 176,200 | 66,392 | M15 | 10,977 | ||||
| KUBOTA RTV | 2016-05-31 | 15,040 | 12,442 | M5 | 1,733 | ||||
| KUBOTA TRACTOR | 2016-05-08 | 9,715 | 8,036 | M5 | 1,119 | ||||
| MANURE SPREADER | 2016-05-31 | 5,750 | 4,756 | M5 | 662 | ||||
| MOWER - SMITH IMPL | 2017-05-04 | 9,400 | 6,862 | M5 | 1,069 | ||||
| TRACTOR - KOENIG | 2017-10-30 | 22,150 | 14,575 | M5 | 3,030 | ||||
| FENCE | 2018-09-12 | 11,840 | M15 | ||||||
| ATV | 2019-12-15 | 21,357 | M5 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COPIER | 420 | 420 | ||
| TRAILER | 1,300 | 1,300 | ||
| COMPUTER | 2,640 | 2,640 | ||
| COMPUTER | 972 | 972 | ||
| XC70 STATION WAGON | 38,211 | 38,211 | ||
| TRAILER | 27,735 | 27,735 | ||
| TRAILER | 2,879 | 2,879 | ||
| BARN | 28,087 | 10,920 | 17,167 | |
| CABIN #1 | 149,920 | 55,738 | 94,182 | |
| CABIN #2 | 157,137 | 58,421 | 98,716 | |
| CABIN #3 | 115,585 | 42,978 | 72,607 | |
| CABIN #4 | 98,577 | 35,392 | 63,185 | |
| CONSTRUCTION-CABIN | 120,362 | 44,747 | 75,615 | |
| CONSTRUCTION-DESIG | 14,819 | 5,510 | 9,309 | |
| CONSTRUCTION-LAKE | 184,620 | 68,643 | 115,977 | |
| CONSTRUCTION-LODGE | 2,838 | 1,058 | 1,780 | |
| CONSTRUCTION-ROADS | 67,924 | 25,259 | 42,665 | |
| CONSTRUCTION-SURVE | 6,122 | 2,276 | 3,846 | |
| CONSTRUCTION-TRAVE | 994 | 363 | 631 | |
| CONSTRUCTION EXPS | 450 | 174 | 276 | |
| CONSTRUCTION-CAMP | 9,575 | 3,792 | 5,783 | |
| CAMP LANDSCAPE | 1,529 | 1,479 | 50 | |
| BARN CONSTRUCTION | 5,518 | 1,904 | 3,614 | |
| 2007 CABIN #1 | 23,600 | 8,420 | 15,180 | |
| 2007 CABIN #2 | 33,183 | 11,843 | 21,340 | |
| 2007 CABIN #3 | 40,860 | 14,584 | 26,276 | |
| 2007 CABIN #4 | 57,292 | 20,566 | 36,726 | |
| '07 CAMP LANDSCAPE | 2,145 | 1,954 | 191 | |
| '07 CONST. ENG. | 62 | 27 | 35 | |
| '07 CONST. LAKE | 4,239 | 1,489 | 2,750 | |
| '07 CONST. LODGE | 3,470 | 1,187 | 2,283 | |
| '07 CONST. ROADS | 47,388 | 16,403 | 30,985 | |
| TYLER'S TREEHOUSE | 87,396 | 30,067 | 57,329 | |
| FURNITURE | 549 | 549 | ||
| 72 INCH MOWER | 10,902 | 10,902 | ||
| BOBCAT SKID STEER | 26,000 | 26,000 | ||
| BARN CONSTRUCTION | 22,198 | 6,828 | 15,370 | |
| CAMP LANDSCAPE | 24,191 | 19,356 | 4,835 | |
| TYLER'S TREEHOUSE | 125,029 | 39,808 | 85,221 | |
| FURNITURE | 6,370 | 6,370 | ||
| ANIMALS | 4,190 | 4,190 | ||
| FENCING FOR ANIMAL | 5,123 | 4,161 | 962 | |
| 1996 DODGE RAM | 7,000 | 7,000 | ||
| BARN CONSTRUCTION | 42,079 | 11,869 | 30,210 | |
| CAMP LANDSCAPE | 7,210 | 5,291 | 1,919 | |
| FURNITURE | 1,582 | 1,582 | ||
| TYLER'S TREEHOUSE | 8,735 | 2,576 | 6,159 | |
| FENCING FOR ANIMAL | 3,800 | 2,910 | 890 | |
| CAMP LANDSCAPE 10 | 2,528 | 1,690 | 838 | |
| MASTER LODGE 10 | 232,203 | 59,540 | 172,663 | |
| FURNITURE 10 | 3,122 | 3,122 | ||
| V-HOUSE | 99,754 | 25,793 | 73,961 | |
| APPLE LAPTOP | 2,299 | 2,299 | ||
| CABIN IMPROVEMENTS | 3,168 | 739 | 2,429 | |
| VIDEO ARCADE | 2,492 | 2,491 | 1 | |
| VIDEO ARCADE | 2,492 | 2,491 | 1 | |
| GOLF CART | 4,400 | 4,400 | ||
| CONSTRUCTION-LODGE | 58,256 | 14,255 | 44,001 | |
| LAND IMPROVEMENTS | 7,705 | 5,203 | 2,502 | |
| POLARIS RANGER | 13,625 | 13,625 | ||
| FENCING | 1,355 | 720 | 635 | |
| EQUIPMENT EXPENSE | 6,515 | 6,515 | ||
| REFRIGERATOR | 897 | 896 | 1 | |
| LAWN MOWER | 14,170 | 14,169 | 1 | |
| FURNITURE | 591 | 591 | ||
| JOHN DEERE XUV | 17,175 | 17,175 | ||
| KUBOTA TRV | 1,985 | 1,985 | ||
| BARN CONSTRUCTION | 1,067 | 176 | 891 | |
| FENCING | 2,993 | 1,233 | 1,760 | |
| CONSTRUCTION ROADS | 6,747 | 3,212 | 3,535 | |
| CHEVY CAMP TRUCK | 45,424 | 45,424 | ||
| KUBOTA TRACTOR | 34,450 | 34,450 | ||
| BASEBALL FIELD | 176,200 | 77,369 | 98,831 | |
| KUBOTA RTV | 15,040 | 14,175 | 865 | |
| KUBOTA TRACTOR | 9,715 | 9,155 | 560 | |
| MANURE SPREADER | 5,750 | 5,418 | 332 | |
| MOWER - SMITH IMPL | 9,400 | 7,931 | 1,469 | |
| TRACTOR - KOENIG | 22,150 | 17,605 | 4,545 | |
| FENCE | 11,840 | 11,840 | ||
| ATV | 21,357 | 21,357 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 186 | 186 | ||
| ATV MAINTENANCE | 1,423 | 1,423 | ||
| CAMP RECREATION | 1,269 | 1,269 | ||
| COMPUTER/INTERNET EXPENSE | 5,306 | 5,306 | ||
| REPAIRS & MAINTENANCE | 55,480 | 55,480 | ||
| CELL PHONES | 8,349 | 8,349 | ||
| GASOLINE | 3,446 | 3,446 | ||
| INSURANCE EXPENSE | 17,657 | 17,657 | ||
| LICENSES & PERMITS | 322 | 322 | ||
| OFFICE SUPPLIES | 410 | 410 | ||
| POSTAGE & DELIVERY | 486 | 486 | ||
| TELEPHONE | 1,045 | 1,045 | ||
| TELEVISON | 2,013 | 2,013 | ||
| UTILITIES | 20,461 | 20,461 | ||
| TRASH DISPOSAL | 934 | 934 | ||
| TOOLS | 966 | 966 | ||
| ANIMAL EXPENSES | 5,180 | 5,180 | ||
| EQUIPMENT EXPENSE | 4,099 | 4,099 | ||
| FIELDTRIPS | 211 | 211 | ||
| SUPPLIES | 4,336 | 4,336 | ||
| A/C SERVICES | 6,982 | 6,982 | ||
| CABIN ACCESSORIES | 4,197 | 4,197 | ||
| BANK SERVICE CHARGE | 366 | 366 | ||
| PAYPAL FEE | 94 | 94 | ||
| CAMP GATE | 839 | 839 | ||
| CAMP LANDSCAPE | 5,079 | 5,079 | ||
| CLEANING EXPENSE | 12,000 | 12,000 | ||
| WEBSITE | 12,391 | 12,500 | ||
| VOLUNTEER EXPENSE | 648 | 648 | ||
| DUES & SUBSCRIPTIONS | 100 | 100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 0 | 16,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,984 | 2,984 | ||
| REAL ESTATE TAXES | 18,425 | 18,425 |