| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2008-12-31 | 278,662 | |||||||
| STONE | 2011-02-19 | 7,164 | 2,528 | 150DB | 15.0000 | 843 | 843 | ||
| LODGE | 2011-02-19 | 531,770 | 134,647 | S/L | 39.0000 | 13,635 | 13,635 | ||
| CABINS | 2011-02-19 | 42,750 | 10,824 | S/L | 39.0000 | 1,097 | 1,097 | ||
| FURNITURE & FIXTURES | 2011-02-19 | 9,659 | 9,659 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2011-02-19 | 16,000 | 16,000 | 200DB | 7.0000 | ||||
| FURNITURE AND FIXTURES | 2011-02-19 | 4,345 | 4,345 | 200DB | 7.0000 | ||||
| LODGE IMPROVEMENTS - BASIC | 2011-02-19 | 351 | 89 | S/L | 39.0000 | 9 | 9 | ||
| APPLIANCES | 2011-03-01 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| LODGE - RAILING | 2011-06-30 | 459 | 112 | S/L | 39.0000 | 12 | 12 | ||
| GATE/INTERCOM SYSTEM | 2011-11-08 | 1,326 | 310 | S/L | 39.0000 | 34 | 34 | ||
| BACK PATIO | 2011-05-04 | 19,152 | 4,727 | S/L | 39.0000 | 491 | 491 | ||
| DINING HALL | 2011-12-05 | 72,992 | 16,922 | S/L | 39.0000 | 1,872 | 1,872 | ||
| PATIO FURNITURE | 2011-07-11 | 2,455 | 2,455 | 200DB | 7.0000 | ||||
| TARGET GUNS | 2011-09-22 | 5,335 | 5,335 | 200DB | 7.0000 | ||||
| LAPTOPS | 2011-12-01 | 640 | 640 | 200DB | 5.0000 | ||||
| TARGET GUNS | 2011-12-21 | 2,320 | 2,320 | 200DB | 7.0000 | ||||
| SHOOTING RANGE | 2011-09-20 | 4,189 | 998 | S/L | 39.0000 | 107 | 107 | ||
| HP LAPTOP COMPUTER | 2013-03-29 | 500 | 500 | 200DB | 3.0000 | ||||
| SHOOTING RANGE SHELTER D | 2013-11-15 | 1,000 | 179 | S/L | 39.0000 | 26 | 26 | ||
| WOODS FOOD PLOT PLANTER | 2013-04-11 | 9,285 | 9,285 | 200DB | 7.0000 | ||||
| CASE IH FARMAL TRACTOR | 2013-07-23 | 31,000 | 31,000 | 200DB | 7.0000 | ||||
| DINING HALL | 2012-08-01 | 26,122 | 5,637 | S/L | 39.0000 | 670 | 670 | ||
| WOODWORKING EQUIPMENT | 2013-01-21 | 2,072 | 2,072 | 200DB | 7.0000 | ||||
| SURVAILLANCE SYSTEM | 2012-04-27 | 2,550 | 2,550 | 200DB | 5.0000 | ||||
| WEATHERVANE | 2012-08-18 | 1,960 | 1,960 | 200DB | 7.0000 | ||||
| SHOOTING RANGE | 2014-04-22 | 10,085 | 1,735 | S/L | 39.0000 | 258 | 258 | ||
| 2 CHARIS | 2014-07-01 | 337 | 329 | 200DB | 7.0000 | 8 | 8 | ||
| GPS TRACKING | 2015-02-17 | 590 | 590 | 200DB | 5.0000 | ||||
| COMPUTER | 2015-02-19 | 792 | 792 | 200DB | 5.0000 | ||||
| 41" SAMSUNG TV | 2015-04-23 | 355 | 355 | 200DB | 5.0000 | ||||
| FIRE ARMS | 2015-01-01 | 1,658 | 1,547 | 200DB | 7.0000 | 74 | 74 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 811,941 | 292,306 | 519,635 | ||
| 278,662 | 278,662 |
| Item No. | 1 |
|---|---|
| Lender's Name | JACK CRAIG |
| Lender's Title | TRUSTEE, DIRECTOR AND OFFICER |
| Original Amount of Loan | 17300 |
| Balance Due | 17300 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | ASSETS |
| Purpose of Loan | CASH FLOW |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VENUE INCOME | ||||
| PROF FEES | 1,310 | 1,310 | ||
| OCCUPANCY-CLEAN RENT UTIL | 24,779 | 24,779 | ||
| MAINTENACE | 13,188 | 13,188 | ||
| REPAIR AND MATERIALS | 42,956 | 42,956 | ||
| ADVERTISING | 692 | 692 | ||
| INSURANCE | 4,490 | 4,490 | ||
| OFFICE EXPENSE | 1,540 | 1,540 | ||
| QUICKBOOKS SOFTWARE | 910 | 910 |