| 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 |
|---|---|---|---|---|---|---|---|---|---|
| POLARIS RANGER 4X4 | 2002-08-15 | 5,250 | 5,250 | S/L | 5.0000 | ||||
| CARPETING | 1998-08-01 | 861 | 861 | S/L | 7.0000 | ||||
| BABY GRAND PIANO | 2000-05-15 | 4,500 | 4,500 | S/L | 7.0000 | ||||
| FURNISHINGS | 2001-01-01 | 3,219 | 3,219 | S/L | 7.0000 | ||||
| FURNISHINGS | 2003-11-13 | 2,418 | 2,418 | S/L | 7.0000 | ||||
| FURNISHINGS | 2004-12-06 | 1,433 | 1,433 | S/L | 7.0000 | ||||
| BEDS | 2006-01-08 | 2,880 | 2,880 | S/L | 7.0000 | ||||
| CHAIRS (100) | 2006-04-11 | 2,099 | 2,099 | S/L | 7.0000 | ||||
| LODGE FURNITURE | 2006-06-26 | 1,018 | 1,018 | S/L | 7.0000 | ||||
| PANASONIC TV | 2007-05-31 | 529 | 529 | S/L | 7.0000 | ||||
| 2 MAGNAVOX TV | 2007-08-22 | 1,083 | 1,083 | S/L | 7.0000 | ||||
| 155 CHAIRS | 2008-03-17 | 6,089 | 6,089 | S/L | 7.0000 | ||||
| REMODELING IMPROVEMENTS | 1998-09-01 | 6,662 | 4,284 | S/L | 39.0000 | 171 | |||
| REMODELING-PRAYER CHAPEL | 2001-01-01 | 58,652 | 31,583 | S/L | 39.0000 | 1,504 | |||
| REMODEL WINDOWS-WILLAPA | 2001-01-01 | 8,974 | 4,611 | S/L | 39.0000 | 230 | |||
| REMODEL WINDOWS-HILLSIDE | 2001-01-01 | 5,103 | 2,624 | S/L | 39.0000 | 131 | |||
| ROOF-WILLAPA | 2001-01-01 | 11,305 | 5,811 | S/L | 39.0000 | 290 | |||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 1,863 | S/L | 39.0000 | 96 | |||
| CONFERENCE CENTER | 2001-01-01 | 9,702 | 6,437 | 200DB | 7.0000 | ||||
| HILLSIDE | 2001-01-01 | 3,091 | 2,051 | 200DB | 7.0000 | ||||
| WILLAPA/CEDAR LODGE | 2001-01-01 | 79,468 | 48,772 | 200DB | 7.0000 | ||||
| REMODELING-WILLAPA | 2001-01-01 | 22,394 | 9,784 | S/L | 39.0000 | 574 | |||
| REMODELING IMPROVEMENT | 2001-01-01 | 21,988 | 9,610 | S/L | 39.0000 | 564 | |||
| REMODELING CONFERENCE CTR | 2001-01-01 | 2,865 | 1,175 | S/L | 39.0000 | 74 | |||
| CREEKSIDE PROCH/WALKWAY | 2001-01-01 | 12,223 | 5,025 | S/L | 39.0000 | 313 | |||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 1,217 | S/L | 39.0000 | 79 | |||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 17,677 | S/L | 39.0000 | 1,259 | |||
| CREEKSID FLOORING/PAINT | 2001-01-01 | 16,872 | 5,644 | S/L | 39.0000 | 432 | |||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 459 | S/L | 39.0000 | 35 | |||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 15,607 | S/L | 39.0000 | 1,131 | |||
| SHOP BUILDING | 2010-11-16 | 119,287 | 37,087 | S/L | 39.0000 | 3,058 | |||
| GYM & SHED | 2010-12-31 | 359,299 | S/L | 39.0000 | |||||
| SHOP-HEATER | 2011-05-20 | 3,883 | 3,883 | 200DB | 7.0000 | ||||
| SALAD BAR | 1999-08-31 | 1,200 | 1,200 | S/L | 5.0000 | ||||
| WATER TREATMENT SYSTEM | 2001-01-01 | 16,936 | 16,936 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2001-05-16 | 2,049 | 2,049 | S/L | 5.0000 | ||||
| HOT WATER HEATER | 2003-06-26 | 1,082 | 1,082 | S/L | 5.0000 | ||||
| 4 GAS HOT WATER HEATERS | 2003-09-25 | 4,328 | 4,328 | S/L | 5.0000 | ||||
| WATER HEATER | 2004-04-15 | 5,131 | 5,131 | S/L | 5.0000 | ||||
| FREEZER | 2005-09-30 | 599 | 599 | S/L | 5.0000 | ||||
| SOUND EQUIPMENT | 2005-05-02 | 462 | 462 | S/L | 5.0000 | ||||
| MOWER DECK | 2005-03-31 | 1,594 | 1,594 | S/L | 5.0000 | ||||
| NEW HOLLAND TC30 TRACTOR | 2006-06-08 | 18,761 | 18,761 | S/L | 5.0000 | ||||
| COMPRESSOR | 2007-01-15 | 1,647 | 1,647 | S/L | 5.0000 | ||||
| 2 WIRELESS MICROPHONE | 2007-02-08 | 2,245 | 2,245 | S/L | 5.0000 | ||||
| HOBARD AM-15-5 DISHWASHER | 2007-03-28 | 7,389 | 7,389 | S/L | 5.0000 | ||||
| 2 STAINLESS DISHTABLES | 2007-09-10 | 3,815 | 3,815 | S/L | 5.0000 | ||||
| WHIRLPOOL WASHER | 2008-03-29 | 1,226 | 1,226 | S/L | 5.0000 | ||||
| SAW-MYRTLE CREEK SAW | 2008-05-13 | 1,067 | 1,067 | S/L | 5.0000 | ||||
| PRESSURE WASHER JD3800PSI | 2009-04-22 | 899 | 899 | S/L | 5.0000 | ||||
| TECHNICS DIGITAL KEYBOARD | 2009-10-15 | 2,000 | 2,000 | S/L | 5.0000 | ||||
| 2 MAYTAG WASHERS SKY60444 | 2010-05-21 | 1,798 | 1,798 | S/L | 5.0000 | ||||
| 1000 GL FUEL TANK | 2010-08-25 | 7,513 | 7,513 | S/L | 5.0000 | ||||
| 2007 RANGER XT-USED | 2010-09-07 | 6,327 | 6,327 | S/L | 5.0000 | ||||
| SOUND SYSTEM | 2010-10-15 | 1,522 | 1,522 | S/L | 5.0000 | ||||
| HC6500 SOUND SYS-MITSUBIS | 2010-11-15 | 2,311 | 2,311 | S/L | 5.0000 | ||||
| KITCHEN GREASE TRAP | 2010-10-21 | 5,758 | 5,758 | S/L | 7.0000 | ||||
| POOL HEATER | 2011-05-12 | 1,104 | 1,104 | 200DB | 7.0000 | ||||
| PROJECTOR W/ACCESSORIES | 2011-07-21 | 1,626 | 1,626 | 200DB | 5.0000 | ||||
| AVIDAN TECH-CUST SFTWRE | 2011-04-20 | 5,103 | 5,103 | S/L | 3.0000 | ||||
| 2000 CHAMPION 15 PAS BUS | 2012-08-28 | 9,257 | 9,257 | S/L | 5.0000 | ||||
| ICE-O-MATIC ICE MACHINE | 2012-01-10 | 2,950 | 2,950 | S/L | 7.0000 | ||||
| GUTTERS 2012 | 2012-10-31 | 3,514 | 916 | S/L | 39.0000 | 90 | |||
| CONF CENTER 2012 PROJ | 2012-09-14 | 45,000 | 11,924 | S/L | 39.0000 | 1,154 | |||
| 2012 SHED PROJECT | 2012-09-14 | 7,500 | 1,987 | S/L | 39.0000 | 192 | |||
| GYM TO WOODLANDS CONF CTR | 2012-02-28 | 17,844 | 4,957 | S/L | 39.0000 | 457 | |||
| SHOP 2012 PROJECT | 2012-09-14 | 48,774 | 12,924 | S/L | 39.0000 | 1,250 | |||
| AVIDIAN TECH-CUST SOFTWRE | 2012-03-22 | 1,134 | 1,134 | S/L | 3.0000 | ||||
| 2013 FIRS DINING HALL REM | 2013-07-08 | 5,976 | 1,456 | S/L | 39.0000 | 153 | |||
| 2013 PRAYER CHAPEL REMODE | 2013-04-30 | 2,610 | 647 | S/L | 39.0000 | 67 | |||
| BAD BOY MDL BBA7235CA 1500 72" | 2016-02-22 | 25,798 | 25,798 | S/L | 5.0000 | ||||
| ROOF REPLACEMENT | 2017-05-10 | 40,233 | 5,803 | S/L | 39.0000 | 1,032 | |||
| ROOF REPLACEMENT | 2017-06-30 | 57,086 | 8,112 | S/L | 39.0000 | 1,463 | |||
| ROOF REPLACEMENT | 2017-07-27 | 32,233 | 4,511 | S/L | 39.0000 | 827 | |||
| COUCH | 2018-09-27 | 3,811 | 3,811 | 200DB | 7.0000 | ||||
| NEW WINDOWS | 2018-12-10 | 10,625 | 10,625 | 200DB | 7.0000 | ||||
| REMODELING | 2019-02-01 | 20,464 | 20,464 | 200DB | 7.0000 | ||||
| MATRESSES | 2022-07-07 | 7,594 | 7,594 | 200DB | 5.0000 | ||||
| MATTRESSES | 2022-06-21 | 7,600 | 7,600 | 200DB | 5.0000 | ||||
| DRYER | 2022-07-25 | 13,293 | 13,293 | 200DB | 5.0000 | ||||
| ESPRESSO MACHINE | 2023-08-17 | 6,735 | 200DB | 7.0000 | 962 | ||||
| HVAC REPLACEMENT 2023 | 2023-03-22 | 89,297 | 200DB | 7.0000 | 12,757 | ||||
| AV EQUIPMENT UPGRADES 2023 | 2023-08-02 | 40,325 | 200DB | 7.0000 | 5,761 | ||||
| GUTTERS | 2023-12-07 | 50,000 | S/L | 39.0000 | 53 | ||||
| FIRS DINING HALL ADDITIONS | 2023-02-21 | 4,582 | S/L | 15.0000 | 153 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 1,534,264 | 544,152 | 990,112 | 990,112 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN - OREGON TRACTOR | 63,051 | 23,875 | 23,875 |
| LOAN- STAN RUNNELS | 91,600 | 91,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROGRAM COSTS | 3,448 | 3,448 | ||
| FOOD SERVICE | 62,771 | 62,771 | ||
| HOUSEKEEPING | 7,943 | 7,943 | ||
| CGS STORE | 12,483 | 12,483 | ||
| EVENT | 1,928 | 1,929 | ||
| EXPENSE | 12,831 | 11,595 | 1,236 | |
| INSURANCE | 36,845 | 36,845 | ||
| MAINTENANCE | 51,526 | 25,762 | 25,763 | |
| GIFTS | 1,605 | 1,605 | ||
| SUPPLIES- OPERATIONAL | 859 | 859 | ||
| COMMUNICATIONS | 12,857 | 12,857 | ||
| CONTRACT LABOR | 9,010 | 9,010 | ||
| UTILITIES | 39,943 | 39,943 | ||
| RECREATION FACILITIES | 204 | 204 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GUEST GROUPS INCOME | 176,720 | 176,720 | |
| EVENTS INCOME | 78,796 | 78,796 | |
| STORE SALES | 17,800 | 17,800 | |
| MISC INCOME | 1,283 | 1,283 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,491 | 3,840 |
| WA B&O TAX PAYABLE | 57 | |
| RESERVATION DEPOSITS | 5,200 | 1,439 |
| SALES TAX PAYABLE | 383 | |
| CUSTOMER DEPOSITS | 18,508 | 21,852 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 815 | 815 | ||
| TAXES | 3,541 | 3,541 |