| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 6,000 |
| 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 | 13,080 | SL | 39 | 720 | |||
| CABIN #1 | 2006-07-01 | 149,920 | 67,270 | SL | 39 | 3,844 | |||
| CABIN #2 | 2006-07-01 | 157,137 | 70,508 | SL | 39 | 4,029 | |||
| CABIN #3 | 2006-07-01 | 115,585 | 51,870 | SL | 39 | 2,964 | |||
| CABIN #4 | 2006-01-04 | 98,577 | 42,976 | SL | 39 | 2,528 | |||
| CONSTRUCTION-CABIN | 2006-07-01 | 120,362 | 54,005 | SL | 39 | 3,086 | |||
| CONSTRUCTION-DESIG | 2006-07-01 | 14,819 | 6,650 | SL | 39 | 380 | |||
| CONSTRUCTION-LAKE | 2006-07-01 | 184,620 | 82,845 | SL | 39 | 4,734 | |||
| CONSTRUCTION-LODGE | 2006-07-01 | 2,838 | 1,277 | SL | 39 | 73 | |||
| CONSTRUCTION-ROADS | 2006-07-01 | 67,924 | 30,485 | SL | 39 | 1,742 | |||
| CONSTRUCTION-SURVE | 2006-07-01 | 6,122 | 2,747 | SL | 39 | 157 | |||
| CONSTRUCTION-TRAVE | 2006-07-01 | 994 | 438 | SL | 39 | 25 | |||
| CONSTRUCTION EXPS | 2006-07-01 | 450 | 210 | SL | 39 | 12 | |||
| CONSTRUCTION-CAMP | 2005-08-08 | 9,575 | 4,530 | SL | 39 | 246 | |||
| CAMP LANDSCAPE | 2006-07-01 | 1,529 | 1,529 | SL | 15 | ||||
| BARN CONSTRUCTION | 2007-07-04 | 5,518 | 2,327 | SL | 39 | 141 | |||
| 2007 CABIN #1 | 2007-01-21 | 23,600 | 10,235 | SL | 39 | 605 | |||
| 2007 CABIN #2 | 2007-02-08 | 33,183 | 14,396 | SL | 39 | 851 | |||
| 2007 CABIN #3 | 2007-01-16 | 40,860 | 17,728 | SL | 39 | 1,048 | |||
| 2007 CABIN #4 | 2007-01-04 | 57,292 | 24,973 | SL | 39 | 1,469 | |||
| '07 CAMP LANDSCAPE | 2007-04-17 | 2,145 | 2,145 | SL | 15 | ||||
| '07 CONST. ENG. | 2007-04-05 | 62 | 33 | SL | 39 | 2 | |||
| '07 CONST. LAKE | 2007-05-08 | 4,239 | 1,816 | SL | 39 | 109 | |||
| '07 CONST. LODGE | 2007-08-22 | 3,470 | 1,454 | SL | 39 | 89 | |||
| '07 CONST. ROADS | 2007-07-04 | 47,388 | 20,048 | SL | 39 | 1,215 | |||
| TYLER'S TREEHOUSE | 2007-08-03 | 87,396 | 36,790 | 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 | 8,535 | SL | 39 | 569 | |||
| CAMP LANDSCAPE | 2008-12-31 | 24,191 | 24,191 | SL | 15 | ||||
| TYLER'S TREEHOUSE | 2008-08-03 | 125,029 | 49,426 | 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 | 5,123 | SL | 15 | ||||
| 1996 DODGE RAM | 2008-07-15 | 7,000 | 7,000 | SL | 5 | ||||
| BARN CONSTRUCTION | 2009-12-31 | 42,079 | 15,106 | SL | 39 | 1,079 | |||
| CAMP LANDSCAPE | 2009-12-31 | 7,210 | 6,734 | SL | 15 | 476 | |||
| FURNITURE | 2009-09-26 | 1,582 | 1,582 | SL | 7 | ||||
| TYLER'S TREEHOUSE | 2009-06-18 | 8,735 | 3,248 | SL | 39 | 224 | |||
| FENCING FOR ANIMAL | 2009-06-18 | 3,800 | 3,669 | SL | 15 | 131 | |||
| CAMP LANDSCAPE 10 | 2010-12-31 | 2,528 | 2,197 | SL | 15 | 169 | |||
| MASTER LODGE 10 | 2010-12-31 | 232,203 | 77,402 | SL | 39 | 5,954 | |||
| FURNITURE 10 | 2010-12-31 | 3,122 | 3,122 | SL | 7 | ||||
| V-HOUSE | 2010-11-20 | 99,754 | 33,467 | SL | 39 | 2,558 | |||
| APPLE LAPTOP | 2010-11-14 | 2,299 | 2,299 | SL | 5 | ||||
| CABIN IMPROVEMENTS | 2011-11-24 | 3,168 | 982 | 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 | 18,737 | M39 | 1,494 | ||||
| LAND IMPROVEMENTS | 2011-01-31 | 7,705 | 6,568 | M15 | 455 | ||||
| POLARIS RANGER | 2012-08-27 | 13,625 | 13,625 | M5 | |||||
| FENCING | 2012-12-20 | 1,355 | 990 | 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 | 591 | M7 | |||||
| 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 | 257 | SL | 39 | 27 | |||
| FENCING | 2014-11-07 | 2,993 | 1,833 | SL | 15 | 200 | |||
| CONSTRUCTION ROADS | 2014-12-01 | 6,747 | 4,407 | M15 | 398 | ||||
| CHEVY CAMP TRUCK | 2015-10-02 | 45,424 | 45,424 | M5 | |||||
| KUBOTA TRACTOR | 2015-08-27 | 34,450 | 34,450 | M5 | |||||
| BASEBALL FIELD | 2015-01-01 | 176,200 | 108,574 | M15 | 10,396 | ||||
| KUBOTA RTV | 2016-05-31 | 15,040 | 15,040 | M5 | |||||
| KUBOTA TRACTOR | 2016-05-08 | 9,715 | 9,715 | M5 | |||||
| MANURE SPREADER | 2016-05-31 | 5,750 | 5,749 | M5 | |||||
| MOWER - SMITH IMPL | 2017-05-04 | 9,400 | 9,400 | M5 | |||||
| TRACTOR - KOENIG | 2017-10-30 | 22,150 | 22,150 | M5 | |||||
| FENCE | 2018-09-12 | 11,840 | M15 | ||||||
| PITCHING MOUND | 2022-12-06 | 5,342 | 595 | M15 | 475 | ||||
| CONCRETE, BLEACHER | 2022-12-06 | 11,201 | 1,247 | M15 | 996 | ||||
| HVAC | 2023-06-27 | 10,461 | 146 | M39 | 268 | ||||
| HVAC | 2023-12-13 | 8,435 | 9 | M39 | 216 | ||||
| LODGE RAMP | 2023-06-28 | 3,200 | 160 | M15 | 304 | ||||
| POLARIS RANGER | 2023-02-28 | 22,845 | 914 | M5 | 1,462 | ||||
| 4 MOWERS | 2023-02-20 | 20,098 | 804 | M5 | 1,286 | ||||
| POLARIS SPORTSMAN | 2024-07-25 | 13,287 | M5 | 2,657 | |||||
| POLARIS RANGER | 2024-07-31 | 13,108 | M5 | 2,622 |
| 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 | 13,800 | 14,287 | |
| CABIN #1 | 149,920 | 71,114 | 78,806 | |
| CABIN #2 | 157,137 | 74,537 | 82,600 | |
| CABIN #3 | 115,585 | 54,834 | 60,751 | |
| CABIN #4 | 98,577 | 45,504 | 53,073 | |
| CONSTRUCTION-CABIN | 120,362 | 57,091 | 63,271 | |
| CONSTRUCTION-DESIG | 14,819 | 7,030 | 7,789 | |
| CONSTRUCTION-LAKE | 184,620 | 87,579 | 97,041 | |
| CONSTRUCTION-LODGE | 2,838 | 1,350 | 1,488 | |
| CONSTRUCTION-ROADS | 67,924 | 32,227 | 35,697 | |
| CONSTRUCTION-SURVE | 6,122 | 2,904 | 3,218 | |
| CONSTRUCTION-TRAVE | 994 | 463 | 531 | |
| CONSTRUCTION EXPS | 450 | 222 | 228 | |
| CONSTRUCTION-CAMP | 9,575 | 4,776 | 4,799 | |
| CAMP LANDSCAPE | 1,529 | 1,529 | ||
| BARN CONSTRUCTION | 5,518 | 2,468 | 3,050 | |
| 2007 CABIN #1 | 23,600 | 10,840 | 12,760 | |
| 2007 CABIN #2 | 33,183 | 15,247 | 17,936 | |
| 2007 CABIN #3 | 40,860 | 18,776 | 22,084 | |
| 2007 CABIN #4 | 57,292 | 26,442 | 30,850 | |
| '07 CAMP LANDSCAPE | 2,145 | 2,145 | ||
| '07 CONST. ENG. | 62 | 35 | 27 | |
| '07 CONST. LAKE | 4,239 | 1,925 | 2,314 | |
| '07 CONST. LODGE | 3,470 | 1,543 | 1,927 | |
| '07 CONST. ROADS | 47,388 | 21,263 | 26,125 | |
| TYLER'S TREEHOUSE | 87,396 | 39,031 | 48,365 | |
| FURNITURE | 549 | 549 | ||
| 72 INCH MOWER | 10,902 | 10,902 | ||
| BOBCAT SKID STEER | 26,000 | 26,000 | ||
| BARN CONSTRUCTION | 22,198 | 9,104 | 13,094 | |
| CAMP LANDSCAPE | 24,191 | 24,191 | ||
| TYLER'S TREEHOUSE | 125,029 | 52,632 | 72,397 | |
| FURNITURE | 6,370 | 6,370 | ||
| ANIMALS | 4,190 | 4,190 | ||
| FENCING FOR ANIMAL | 5,123 | 5,123 | ||
| 1996 DODGE RAM | 7,000 | 7,000 | ||
| BARN CONSTRUCTION | 42,079 | 16,185 | 25,894 | |
| CAMP LANDSCAPE | 7,210 | 7,210 | ||
| FURNITURE | 1,582 | 1,582 | ||
| TYLER'S TREEHOUSE | 8,735 | 3,472 | 5,263 | |
| FENCING FOR ANIMAL | 3,800 | 3,800 | ||
| CAMP LANDSCAPE 10 | 2,528 | 2,366 | 162 | |
| MASTER LODGE 10 | 232,203 | 83,356 | 148,847 | |
| FURNITURE 10 | 3,122 | 3,122 | ||
| V-HOUSE | 99,754 | 36,025 | 63,729 | |
| APPLE LAPTOP | 2,299 | 2,299 | ||
| CABIN IMPROVEMENTS | 3,168 | 1,063 | 2,105 | |
| VIDEO ARCADE | 2,492 | 2,491 | 1 | |
| VIDEO ARCADE | 2,492 | 2,491 | 1 | |
| GOLF CART | 4,400 | 4,400 | ||
| CONSTRUCTION-LODGE | 58,256 | 20,231 | 38,025 | |
| LAND IMPROVEMENTS | 7,705 | 7,023 | 682 | |
| POLARIS RANGER | 13,625 | 13,625 | ||
| FENCING | 1,355 | 1,080 | 275 | |
| EQUIPMENT EXPENSE | 6,515 | 6,515 | ||
| REFRIGERATOR | 897 | 896 | 1 | |
| LAWN MOWER | ||||
| FURNITURE | 591 | 591 | ||
| JOHN DEERE XUV | 17,175 | 17,175 | ||
| KUBOTA TRV | 1,985 | 1,985 | ||
| BARN CONSTRUCTION | 1,067 | 284 | 783 | |
| FENCING | 2,993 | 2,033 | 960 | |
| CONSTRUCTION ROADS | 6,747 | 4,805 | 1,942 | |
| CHEVY CAMP TRUCK | 45,424 | 45,424 | ||
| KUBOTA TRACTOR | 34,450 | 34,450 | ||
| BASEBALL FIELD | 176,200 | 118,970 | 57,230 | |
| KUBOTA RTV | 15,040 | 15,040 | ||
| KUBOTA TRACTOR | 9,715 | 9,715 | ||
| MANURE SPREADER | 5,750 | 5,749 | 1 | |
| MOWER - SMITH IMPL | 9,400 | 9,400 | ||
| TRACTOR - KOENIG | 22,150 | 22,150 | ||
| FENCE | 11,840 | 11,840 | ||
| PITCHING MOUND | 5,342 | 1,070 | 4,272 | |
| CONCRETE, BLEACHER | 11,201 | 2,243 | 8,958 | |
| HVAC | 10,461 | 414 | 10,047 | |
| HVAC | 8,435 | 225 | 8,210 | |
| LODGE RAMP | 3,200 | 464 | 2,736 | |
| POLARIS RANGER | 22,845 | 20,652 | 2,193 | |
| 4 MOWERS | 20,098 | 18,168 | 1,930 | |
| POLARIS SPORTSMAN | 13,287 | 2,657 | 10,630 | |
| POLARIS RANGER | 13,108 | 2,622 | 10,486 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| A/C SERVICES | 2,809 | 2,809 | ||
| AUTOMOBILE EXPENSE | 903 | 903 | ||
| BANK/PAYPAL SERVICE CHARGES | 211 | 211 | ||
| CAMP-RELATED EXPENSES | 10,407 | 10,407 | ||
| CLEANING EXPENSE | 7,500 | 7,500 | ||
| COMPUTER AND INTERNET | 7,371 | 7,371 | ||
| EQUIPMENT EXPENSE | 836 | 836 | ||
| GASOLINE | 4,972 | 4,972 | ||
| GENERAL MAINTENANCE | 55,875 | 55,875 | ||
| INSURANCE | 24,478 | 24,478 | ||
| LICENSES AND PERMITS | 166 | 166 | ||
| OFFICE AND GENERAL SUPPLIES | 4,054 | 4,054 | ||
| POSTAGE AND DELIVERY | 349 | 349 | ||
| UTILITIES | 22,655 | 22,655 | ||
| TELEPHONE | 526 | 526 | ||
| TOOLS | 38 | 38 | ||
| TRASH DISPOSAL | 2,366 | 2,366 | ||
| TELEVISION | 448 | 448 | ||
| VOLUNTEER EXPENSE | 523 | 523 | ||
| FUNDRAISING | 12,500 | 12,500 | ||
| DUES & SUBSCRIPTIONS | 155 | 155 | ||
| ATV | 1,729 | 1,729 | ||
| EQUIPMENT REPAIRS | 277 | 277 | ||
| PENALTY | 49 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SMALL EQUIPMENT | 4,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,983 | 2,983 | ||
| REAL ESTATE TAXES | 22,765 | 22,765 | ||
| FEDERAL TAXES | 2,650 |