| 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 | 41,598 | S/L | 39.0000 | 3,295 | |||
| BUILDING - BATHHOUSE | 2010-05-26 | 397,400 | 128,645 | S/L | 39.0000 | 10,190 | |||
| BUILDING - CABIN | 2010-05-26 | 1,385,785 | 448,603 | S/L | 39.0000 | 35,533 | |||
| BUILDING - HOUSE | 2010-05-26 | 87,300 | 28,261 | S/L | 39.0000 | 2,238 | |||
| BUILDING - LODGE | 2010-05-26 | 209,300 | 67,754 | S/L | 39.0000 | 5,367 | |||
| BUILDING - MED BUILDING | 2010-05-26 | 74,400 | 24,085 | S/L | 39.0000 | 1,907 | |||
| BUILDING - PAVALION | 2010-05-26 | 384,500 | 124,470 | S/L | 39.0000 | 9,858 | |||
| BUILDING - REC CENTER | 2010-05-26 | 248,500 | 80,444 | S/L | 39.0000 | 6,372 | |||
| BUILDING - SHOP | 2010-05-26 | 245,800 | 79,570 | S/L | 39.0000 | 6,302 | |||
| BUILDING - STORAGE | 2010-05-26 | 48,067 | 15,560 | S/L | 39.0000 | 1,233 | |||
| WATER EQUIPMENT | 2010-05-26 | 73,577 | 73,577 | 200DB | 7.0000 | ||||
| ROPES COURSE | 2010-05-26 | 122,700 | 113,643 | 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 | 7,502 | S/L | 39.0000 | 665 | |||
| CABIN INSULATION | 2011-02-14 | 5,400 | 1,644 | S/L | 39.0000 | 139 | |||
| PAVILION ADDITION | 2011-12-14 | 68,143 | 19,293 | S/L | 39.0000 | 1,747 | |||
| STORAGE BUILDING | 2011-03-15 | 4,318 | 1,305 | S/L | 39.0000 | 111 | |||
| LAKESITE IMPROVEMENT - BULKHEAD | 2012-03-26 | 34,855 | 30,224 | 150DB | 15.0000 | 1,029 | |||
| ROAD IMPROVEMENT | 2012-05-09 | 45,591 | 39,534 | 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 | ||||
| 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 | 1,648 | 150DB | 15.0000 | 56 | |||
| PAVILION ADDITION | 2012-11-28 | 515,218 | 133,759 | S/L | 39.0000 | 13,210 | |||
| WATER LINE - HORSE STABLES | 2012-05-01 | 1,850 | 1,604 | 150DB | 15.0000 | 55 | |||
| STORAGE BUILDING | 2012-05-21 | 4,605 | 1,255 | S/L | 39.0000 | 118 | |||
| FENCING | 2012-05-10 | 15,965 | 13,844 | 150DB | 15.0000 | 471 | |||
| LIFTMASTER GATE OPERATOR | 2012-07-24 | 3,173 | 2,751 | 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 | ||||
| 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 | 4,389 | 150DB | 15.0000 | 384 | |||
| LANDSCAPING | 2013-08-27 | 195,829 | 132,229 | 150DB | 15.0000 | 11,564 | |||
| ROAD IMPROVEMENT | 2013-05-01 | 39,341 | 26,564 | 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 | 6,655 | S/L | 39.0000 | 691 | |||
| BUILDING - BIG TOP TENT | 2013-02-05 | 771,885 | 195,445 | S/L | 39.0000 | 19,792 | |||
| FENCING | 2013-03-12 | 1,460 | 986 | 150DB | 15.0000 | 86 | |||
| TABLE | 2013-01-18 | 1,900 | 1,900 | 200DB | 7.0000 | ||||
| TRAILER | 2013-01-23 | 3,285 | 3,285 | 200DB | 7.0000 | ||||
| TRAILER | 2013-02-04 | 5,064 | 5,064 | 200DB | 7.0000 | ||||
| SCISSOR LIFT | 2013-02-05 | 5,302 | 5,302 | 200DB | 7.0000 | ||||
| LEAF REMOVER | 2013-02-13 | 2,105 | 2,105 | 200DB | 7.0000 | ||||
| HORSE MATTS | 2013-02-13 | 2,075 | 2,075 | 200DB | 7.0000 | ||||
| DEHUMIDIFIER | 2013-02-13 | 1,135 | 1,135 | 200DB | 7.0000 | ||||
| WATER EQUIP - BALANCE BOARDS | 2013-03-06 | 2,655 | 2,655 | 200DB | 7.0000 | ||||
| SECURITY SYSTEM | 2013-06-12 | 6,423 | 6,423 | 200DB | 7.0000 | ||||
| TRUCK SHED | 2013-04-05 | 1,295 | 1,295 | 200DB | 7.0000 | ||||
| GENERATOR | 2013-04-08 | 1,100 | 1,100 | 200DB | 7.0000 | ||||
| DIFIBRILLATOR | 2013-04-10 | 1,945 | 1,945 | 200DB | 7.0000 | ||||
| COVERED WAGON | 2013-04-11 | 1,500 | 1,500 | 200DB | 7.0000 | ||||
| TRAILER | 2013-04-17 | 1,106 | 1,106 | 200DB | 7.0000 | ||||
| ICE CREAM FREEZER | 2013-04-24 | 8,341 | 8,341 | 200DB | 7.0000 | ||||
| RADIOS (2) | 2013-05-23 | 1,627 | 1,627 | 200DB | 7.0000 | ||||
| LAWN MOWER - KAWASAKI | 2013-06-05 | 11,180 | 11,180 | 200DB | 7.0000 | ||||
| STIHL BLOWER | 2013-06-05 | 528 | 528 | 200DB | 7.0000 | ||||
| STIHL WEED TRIMMER (3) | 2013-06-05 | 990 | 990 | 200DB | 7.0000 | ||||
| RADIO | 2013-06-13 | 556 | 556 | 200DB | 7.0000 | ||||
| CHAIRS (200) | 2013-07-19 | 2,625 | 2,625 | 200DB | 7.0000 | ||||
| SECURITY - FRONT GATE | 2013-08-13 | 2,475 | 2,475 | 200DB | 7.0000 | ||||
| TUFLINE DISK | 2013-09-10 | 3,475 | 3,475 | 200DB | 7.0000 | ||||
| ALUMINUM CONTAINMENT SEAT | 2013-10-29 | 1,622 | 1,622 | 200DB | 7.0000 | ||||
| AC UNIT | 2014-08-21 | 773 | 773 | 200DB | 7.0000 | ||||
| INTERNET EQUIPMENT | 2014-08-21 | 942 | 942 | 200DB | 5.0000 | ||||
| LAND PRIDE SPREADER | 2014-08-28 | 1,188 | 1,188 | 200DB | 7.0000 | ||||
| GENERATOR | 2014-09-17 | 1,116 | 1,116 | 200DB | 7.0000 | ||||
| BULL DOG UTV | 2014-11-18 | 3,715 | 3,715 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2015-03-15 | 2,493 | 2,493 | 200DB | 7.0000 | ||||
| FUN AIR GAGA BALL | 2015-03-20 | 2,695 | 2,695 | 200DB | 7.0000 | ||||
| 2012 EZ GO GOLF CART | 2015-04-01 | 5,550 | 5,550 | 200DB | 7.0000 | ||||
| BAD BOY BUGGY | 2015-04-09 | 7,587 | 7,587 | 200DB | 7.0000 | ||||
| LARGE DRUM FANS (2) | 2015-05-21 | 1,588 | 1,588 | 200DB | 7.0000 | ||||
| PATIO HEATERS (3) | 2015-06-16 | 1,366 | 1,366 | 200DB | 7.0000 | ||||
| MICROPHONES | 2015-06-19 | 1,081 | 1,081 | 200DB | 7.0000 | ||||
| TURFLINE TANDEM DISC | 2015-06-25 | 3,857 | 3,857 | 200DB | 7.0000 | ||||
| FOUR SEAT EZ GO CARTS (2) | 2015-07-02 | 10,128 | 10,128 | 200DB | 7.0000 | ||||
| WINDOW AC UNITS (2) | 2015-07-16 | 1,505 | 1,505 | 200DB | 7.0000 | ||||
| PROPANE HEATERS (2) | 2015-11-17 | 2,359 | 2,359 | 200DB | 7.0000 | ||||
| 5 TON HEAT PUMP | 2015-08-20 | 6,477 | 3,609 | 150DB | 15.0000 | 382 | |||
| PLANTER/GARDEN BEDS | 2015-07-28 | 32,592 | 18,158 | 150DB | 15.0000 | 1,925 | |||
| ROAD IMPROVEMENTS | 2015-09-30 | 3,400 | 1,894 | 150DB | 15.0000 | 201 | |||
| ROPES COURSE TREE HOUSE NETTING | 2015-03-11 | 8,886 | 4,951 | 150DB | 15.0000 | 524 | |||
| LANDPRIDE FINISH MOWER | 2016-06-21 | 5,132 | 4,903 | 200DB | 7.0000 | 229 | |||
| KUBOTO ZERO TURN | 2016-06-21 | 15,351 | 14,666 | 200DB | 7.0000 | 685 | |||
| USED TRACTOR | 2016-06-15 | 6,210 | 5,933 | 200DB | 7.0000 | 277 | |||
| MACBOOK FOR PAVILLION SOUND SYSTEM | 2016-10-27 | 2,210 | 2,210 | 200DB | 5.0000 | ||||
| GOLF CART - LEEANNE LAMHAM | 2017-05-05 | 4,000 | 3,465 | 200DB | 7.0000 | 357 | |||
| TUFLINE - CULTI PACKER/BEDDER | 2017-05-22 | 4,137 | 3,583 | 200DB | 7.0000 | 369 | |||
| MOWER - TIMECUTTER SS5000 KAWASAKI | 2017-09-08 | 3,138 | 2,718 | 200DB | 7.0000 | 280 | |||
| MOWER - LANDPRIDE 90" | 2017-11-20 | 5,090 | 4,409 | 200DB | 7.0000 | 454 | |||
| ROCK SOLID CARGO TRAILER | 2017-10-10 | 5,049 | 4,373 | 200DB | 7.0000 | 451 | |||
| EZGO GOLF CART | 2017-11-10 | 10,179 | 8,817 | 200DB | 7.0000 | 908 | |||
| BATHHOUSE IMPROVEMENTS | 2017-12-21 | 22,350 | 2,889 | S/L | 39.0000 | 573 | |||
| CABINS IMPROVEMENTS | 2017-08-10 | 49,038 | 6,759 | S/L | 39.0000 | 1,257 | |||
| CHAPEL | 2018-08-01 | 1,311,857 | 147,163 | S/L | 39.0000 | 33,638 | |||
| BATHHOUSE TRAILER | 2018-06-18 | 35,698 | 13,448 | 150DB | 15.0000 | 2,225 | |||
| LANDSCAPING | 2018-04-06 | 57,333 | 21,598 | 150DB | 15.0000 | 3,573 | |||
| ROAD PAVING | 2018-02-19 | 24,000 | 9,041 | 150DB | 15.0000 | 1,496 | |||
| POND IMPROVEMENTS | 2018-06-13 | 6,500 | |||||||
| 7X16 ENCLOSED TRAILER | 2018-01-26 | 4,438 | 4,183 | 200DB | 5.0000 | 255 | |||
| USED 2016 KUBOTA TRACTOR M5-111 CAB & LOADER | 2019-09-27 | 50,000 | 34,382 | 200DB | 7.0000 | 4,462 | |||
| 6 SEATER GOLF CART | 2019-08-13 | 8,759 | 6,023 | 200DB | 7.0000 | 782 | |||
| IMAC WITH RETINA 4K 21.5 IN | 2019-08-26 | 2,970 | 2,457 | 200DB | 5.0000 | 342 | |||
| BATHHOUSE IMPROVEMENTS | 2019-03-15 | 8,088 | 786 | S/L | 39.0000 | 208 | |||
| CURTAINS FOR PAVILLION | 2019-04-17 | 36,300 | 11,160 | 150DB | 15.0000 | 2,514 | |||
| CUSTOM STORAGE SHED | 2019-08-20 | 7,997 | 692 | S/L | 39.0000 | 205 | |||
| ICE MACHINE | 2019-09-27 | 4,245 | 2,919 | 200DB | 7.0000 | 379 | |||
| MATTRESSES (25) | 2019-11-14 | 4,677 | 3,216 | 200DB | 7.0000 | 417 | |||
| NETWORK & SECURITY UPGRADES | 2020-12-15 | 164,628 | 83,634 | 200DB | 7.0000 | 23,141 | |||
| NEW WELL | 2020-02-19 | 3,200 | 835 | 150DB | 15.0000 | 236 | |||
| BIG TOP APSE | 2020-12-16 | 15,068 | 3,015 | 150DB | 15.0000 | 1,206 | |||
| ROAD IMPROVEMENTS | 2021-10-27 | 28,882 | 3,213 | 150DB | 15.0000 | 2,567 | |||
| PAVILLION PROJECTOR | 2021-05-06 | 4,388 | 2,413 | 200DB | 5.0000 | 790 | |||
| TILLER | 2021-08-10 | 2,860 | 1,401 | 200DB | 5.0000 | 584 | |||
| 2021 SPARTAN SRT XD VANGUARD 37HP | 2021-06-30 | 13,774 | 5,692 | 200DB | 7.0000 | 2,309 | |||
| 2021 SPARTAN SRT SX VANGUARD 37HP | 2021-07-14 | 13,662 | 4,949 | 200DB | 7.0000 | 2,489 | |||
| BATHHOUSE IMPROVEMENTS | 2021-04-14 | 7,855 | 344 | S/L | 39.0000 | 201 | |||
| BIG TOP TENT IMPROVEMENTS | 2021-11-03 | 26,450 | 2,943 | 150DB | 15.0000 | 2,350 | |||
| ROAD IMPROVEMENTS | 2022-01-05 | 55,643 | 4,869 | 150DB | 15.0000 | 5,077 | |||
| CHAPEL IMPROVEMENTS | 2022-02-10 | 18,950 | 425 | S/L | 39.0000 | 486 | |||
| RUNOFF PROJECT | 2022-11-16 | 246,375 | 3,080 | 150DB | 15.0000 | 24,329 | |||
| RUNOFF PROJECT | 2023-05-03 | 4,250 | 150DB | 15.0000 | 266 | ||||
| ROAD IMPROVEMENTS | 2023-10-11 | 15,642 | 150DB | 15.0000 | 196 | ||||
| 72" KAWASAKI FX MOWER | 2023-05-25 | 16,277 | 200DB | 7.0000 | 2,907 | ||||
| ICE MACHINE | 2023-06-08 | 4,215 | 200DB | 7.0000 | 753 | ||||
| 1997 JOHN DEERE 907 TRACTOR | 2023-09-18 | 5,000 | 200DB | 7.0000 | 536 | ||||
| 2023 TRACKER OX 400 - BUGGY | 2023-05-03 | 10,742 | 200DB | 7.0000 | 1,918 | ||||
| 2012 EZ GO 48 VOLT GOLF CART | 2023-11-16 | 4,000 | 200DB | 7.0000 | 143 | ||||
| PAVILLION SPEAKERS | 2023-10-04 | 16,959 | 150DB | 15.0000 | 212 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 8,064,248 | 3,057,010 | 5,007,238 | |
| 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 | 20,802 | 20,802 | ||
| CABLE TV | 6,439 | 6,439 | ||
| CAMP MASH | 42,944 | 42,944 | ||
| CONTRACT LABOR | 9,064 | 9,064 | ||
| DUES/SUBSCRIPTION | 3,076 | 3,076 | ||
| EMPLOYEE GIFTS | 3,842 | 3,842 | ||
| EQUIPMENT RENTAL | 13,424 | 13,424 | ||
| FACILITY SUPPLIES | 13,181 | 13,181 | ||
| FEED/SEED/FERTILIZER | 8,474 | 8,474 | ||
| FOOD & GROCERY | 5,311 | 5,311 | ||
| FUEL | 27,428 | 27,428 | ||
| INSURANCE | 121,724 | 121,724 | ||
| INSURANCE - WORKERS COMP | 14,136 | 14,136 | ||
| MAINTENANCE | 99,015 | 99,015 | ||
| GROUNDS MAINTENANCE | 31,134 | 31,134 | ||
| MEALS - STAFF | 1,124 | 1,124 | ||
| MEDICAL | 22,861 | 22,861 | ||
| OFFICE SUPPLIES | 5,127 | 5,127 | ||
| PEST CONTROL | 8,468 | 8,468 | ||
| POND EXPENSE | 15,010 | 15,010 | ||
| SECURITY | 3,589 | 3,589 | ||
| SMALL TOOLS AND EQUIPMENT | 13,704 | 13,704 | ||
| STORAGE | 5,157 | 5,157 | ||
| TELEPHONE | 9,231 | 9,231 | ||
| UTILITIES | 66,692 | 66,692 | ||
| WASTE MANAGEMENT | 51,947 | 51,947 | ||
| WEBSITE MAINTENANCE | 1,150 | 1,150 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAR SHOW | 4,696 | 4,696 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| COMPASS CREDIT CARD | 6,005 | |
| FIRST HORIZON CREDIT CARD | 9,203 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
MISC RECEIVABLES |
5,170 |
|
RECEIVABLE FROM WDP |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICES | 1,872 | 1,872 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 709 | 709 |