| 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 | 4,455 | S/L | 39.0000 | 171 | |||
| REMODELING-PRAYER CHAPEL | 2001-01-01 | 58,652 | 33,087 | S/L | 39.0000 | 1,504 | |||
| REMODEL WINDOWS-WILLAPA | 2001-01-01 | 8,974 | 4,841 | S/L | 39.0000 | 230 | |||
| REMODEL WINDOWS-HILLSIDE | 2001-01-01 | 5,103 | 2,755 | S/L | 39.0000 | 130 | |||
| ROOF-WILLAPA | 2001-01-01 | 11,305 | 6,101 | S/L | 39.0000 | 290 | |||
| WATER LINE REPLACEMENT | 2003-08-15 | 3,756 | 1,959 | 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 | 10,358 | S/L | 39.0000 | 574 | |||
| REMODELING IMPROVEMENT | 2001-01-01 | 21,988 | 10,174 | S/L | 39.0000 | 564 | |||
| REMODELING CONFERENCE CTR | 2001-01-01 | 2,865 | 1,249 | S/L | 39.0000 | 73 | |||
| CREEKSIDE PROCH/WALKWAY | 2001-01-01 | 12,223 | 5,338 | S/L | 39.0000 | 314 | |||
| HILLSIDE-STEPS | 2007-07-16 | 3,065 | 1,296 | S/L | 39.0000 | 78 | |||
| MEADOW LODGE PART REMODEL | 2008-12-31 | 49,094 | 18,936 | S/L | 39.0000 | 1,259 | |||
| CREEKSID FLOORING/PAINT | 2001-01-01 | 16,872 | 6,076 | S/L | 39.0000 | 433 | |||
| HILLSIDE - STEPS | 2009-08-31 | 1,345 | 494 | S/L | 39.0000 | 34 | |||
| MEADOW LODGE PART REMODEL | 2009-03-31 | 44,130 | 16,738 | S/L | 39.0000 | 1,132 | |||
| SHOP BUILDING | 2010-11-16 | 119,287 | 40,145 | S/L | 39.0000 | 3,059 | |||
| 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 | 1,006 | S/L | 39.0000 | 90 | |||
| CONF CENTER 2012 PROJ | 2012-09-14 | 45,000 | 13,078 | S/L | 39.0000 | 1,153 | |||
| 2012 SHED PROJECT | 2012-09-14 | 7,500 | 2,179 | S/L | 39.0000 | 192 | |||
| GYM TO WOODLANDS CONF CTR | 2012-02-28 | 17,844 | 5,414 | S/L | 39.0000 | 458 | |||
| SHOP 2012 PROJECT | 2012-09-14 | 48,774 | 14,174 | S/L | 39.0000 | 1,251 | |||
| 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 | 1,609 | S/L | 39.0000 | 154 | |||
| 2013 PRAYER CHAPEL REMODE | 2013-04-30 | 2,610 | 714 | 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 | 6,835 | S/L | 39.0000 | 1,031 | |||
| ROOF REPLACEMENT | 2017-06-30 | 57,086 | 9,575 | S/L | 39.0000 | 1,464 | |||
| ROOF REPLACEMENT | 2017-07-27 | 32,233 | 5,338 | S/L | 39.0000 | 826 | |||
| 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 | 962 | 200DB | 7.0000 | 1,649 | |||
| HVAC REPLACEMENT 2023 | 2023-03-22 | 89,297 | 12,757 | 200DB | 7.0000 | 21,868 | |||
| AV EQUIPMENT UPGRADES 2023 | 2023-08-02 | 40,325 | 5,761 | 200DB | 7.0000 | 9,875 | |||
| GUTTERS | 2023-12-07 | 50,000 | 53 | S/L | 39.0000 | 1,282 | |||
| FIRS DINING HALL ADDITIONS | 2023-02-21 | 4,582 | 153 | S/L | 15.0000 | 305 | |||
| GUTTERS 2024 | 2024-02-08 | 80,756 | S/L | 39.0000 | 1,812 | ||||
| AV EQUIPMENT UPGRADES 2024 | 2024-05-09 | 4,215 | 200DB | 7.0000 | 2,770 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 1,620,051 | 600,340 | 1,019,711 | 1,019,711 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN - OREGON TRACTOR | 23,875 | 104 | 104 |
| LOAN- STAN RUNNELS | 91,600 | 91,600 | 91,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROGRAM COSTS | 3,263 | 3,263 | ||
| FOOD SERVICE | 65,639 | 65,639 | ||
| HOUSEKEEPING | 12,773 | 12,773 | ||
| CGS STORE | 12,140 | 12,140 | ||
| EVENT | 7,760 | 7,760 | ||
| EXPENSE | 59,660 | 59,660 | ||
| INSURANCE | 38,042 | 38,042 | ||
| MAINTENANCE | 40,172 | 20,086 | 20,086 | |
| GIFTS | 1,972 | 1,972 | ||
| SUPPLIES- OPERATIONAL | 860 | 860 | ||
| COMMUNICATIONS | 30,173 | 30,173 | ||
| CONTRACT LABOR | 12,600 | 12,600 | ||
| UTILITIES | 41,988 | 41,988 | ||
| RECREATION FACILITIES | 67 | 67 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GUEST GROUPS INCOME | 253,420 | 253,420 | |
| EVENTS INCOME | 77,791 | 77,791 | |
| STORE SALES | 24,691 | 24,691 | |
| MISC INCOME | 1,659 | 1,659 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJ | -13,188 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,840 | 4,489 |
| WA B&O TAX PAYABLE | 57 | 122 |
| RESERVATION DEPOSITS | 1,439 | 11,200 |
| SALES TAX PAYABLE | ||
| CUSTOMER DEPOSITS | 21,852 | 32,497 |
| SCHOLARSHIP FUNDS | 602 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 755 | 755 | ||
| TAXES | 4,953 | 4,953 |