| 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 | 2006-01-01 | 437,902 | L | 0 % | 0 | 0 | 0 | ||
| PAVILION | 2006-01-01 | 97,039 | 25,997 | 150DB | 20.000000000000 | 5,328 | 0 | 4,852 | |
| ORCHARD | 2006-01-01 | 4,827 | 1,293 | 150DB | 20.000000000000 | 265 | 0 | 241 | |
| LAKE | 2006-01-01 | 1,440 | 386 | 150DB | 20.000000000000 | 79 | 0 | 72 | |
| DOCK | 2006-01-01 | 1,011 | 271 | 150DB | 20.000000000000 | 56 | 0 | 51 | |
| TRAIL | 2006-07-01 | 13,227 | 3,544 | 150DB | 20.000000000000 | 726 | 0 | 661 | |
| FURNISHINGS | 2006-01-01 | 3,369 | 903 | 150DB | 20.000000000000 | 185 | 0 | 168 | |
| CABINS | 2006-04-01 | 16,122 | 4,319 | 150DB | 20.000000000000 | 885 | 0 | 806 | |
| OUTHOUSES | 2006-10-01 | 1,465 | 392 | 150DB | 20.000000000000 | 80 | 0 | 73 | |
| MISC | 2006-10-01 | 658 | 176 | 150DB | 20.000000000000 | 36 | 0 | 33 | |
| BEACH | 2006-01-01 | 1,659 | 531 | 150DB | 20.000000000000 | 85 | 0 | 83 | |
| SPILLWAY | 2006-01-01 | 10,739 | 2,877 | 150DB | 20.000000000000 | 590 | 0 | 537 | |
| NEW DAM | 2006-01-01 | 12,600 | 3,376 | 150DB | 20.000000000000 | 692 | 0 | 630 | |
| SHOOTING RANGE | 2006-09-01 | 1,170 | 313 | 150DB | 20.000000000000 | 64 | 0 | 59 | |
| GAZEBO | 2006-09-01 | 4,537 | 1,215 | 150DB | 20.000000000000 | 249 | 0 | 227 | |
| KUBOTA | 2011-08-28 | 12,844 | 12,844 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2011-09-07 | 15,200 | 15,200 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MATTRESSES | 2011-09-13 | 2,688 | 2,688 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| WEB DESIGN | 2011-10-13 | 2,126 | 2,126 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS | 2012-08-09 | 18,050 | 9,476 | 150DB | 15.000000000000 | 857 | 0 | 1,203 | |
| EQUIPMENT | 2012-05-29 | 6,091 | 3,481 | 200DB | 7.000000000000 | 746 | 0 | 870 | |
| BOATS | 2012-06-20 | 1,734 | 954 | 200DB | 10.000000000000 | 156 | 0 | 173 | |
| GOLF CART | 2013-03-23 | 5,870 | 200DB | 5.000000000000 | 3,522 | 0 | 881 | ||
| SECURITY CAMERA & SYSTEM | 2013-03-28 | 1,502 | 200DB | 7.000000000000 | 858 | 0 | 161 | ||
| KAYAKS | 2013-04-01 | 2,460 | 200DB | 5.000000000000 | 1,476 | 0 | 369 | ||
| SHUFFLE BOARD | 2013-08-20 | 1,107 | 200DB | 5.000000000000 | 665 | 0 | 74 | ||
| TRASH PUMP | 2013-08-05 | 510 | 200DB | 7.000000000000 | 291 | 0 | 30 | ||
| PIPING | 2013-09-13 | 3,404 | 200DB | 7.000000000000 | 1,945 | 0 | 162 | ||
| LAND IMPROVEMENT - BEACH | 2013-09-23 | 57,599 | 150DB | 15.000000000000 | 30,240 | 0 | 960 | ||
| LAND IMPROVEMENT - BEACH | 2013-10-08 | 1,897 | 150DB | 15.000000000000 | 996 | 0 | 32 | ||
| BEACH PUMP | 2013-11-21 | 1,537 | 200DB | 7.000000000000 | 879 | 0 | 18 | ||
| LAND IMPROVEMENT | 2013-12-17 | 4,884 | 150DB | 15.000000000000 | 2,564 | 0 | 0 | ||
| LAND | 2013-12-01 | 5,000 | L | 0 % | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 571,936 | 660,144 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 437,902 | 0 | 437,902 | |
| PAVILION | 97,039 | 31,325 | 65,714 | |
| ORCHARD | 4,827 | 1,558 | 3,269 | |
| LAKE | 1,440 | 465 | 975 | |
| DOCK | 1,011 | 327 | 684 | |
| TRAIL | 13,227 | 4,270 | 8,957 | |
| FURNISHINGS | 3,369 | 1,088 | 2,281 | |
| CABINS | 16,122 | 5,204 | 10,918 | |
| OUTHOUSES | 1,465 | 472 | 993 | |
| MISC | 658 | 212 | 446 | |
| BEACH | 1,659 | 616 | 1,043 | |
| SPILLWAY | 10,739 | 3,467 | 7,272 | |
| NEW DAM | 12,600 | 4,068 | 8,532 | |
| SHOOTING RANGE | 1,170 | 377 | 793 | |
| GAZEBO | 4,537 | 1,464 | 3,073 | |
| KUBOTA | 12,844 | 12,844 | 0 | |
| TRACTOR | 15,200 | 15,200 | 0 | |
| MATTRESSES | 2,688 | 2,688 | 0 | |
| WEB DESIGN | 2,126 | 2,126 | 0 | |
| LAND IMPROVEMENTS | 18,050 | 10,333 | 7,717 | |
| EQUIPMENT | 6,091 | 4,227 | 1,864 | |
| BOATS | 1,734 | 1,110 | 624 | |
| GOLF CART | 5,870 | 3,522 | 2,348 | |
| SECURITY CAMERA & SYSTEM | 1,502 | 858 | 644 | |
| KAYAKS | 2,460 | 1,476 | 984 | |
| SHUFFLE BOARD | 1,107 | 665 | 442 | |
| TRASH PUMP | 510 | 291 | 219 | |
| PIPING | 3,404 | 1,945 | 1,459 | |
| LAND IMPROVEMENT - BEACH | 57,599 | 30,240 | 27,359 | |
| LAND IMPROVEMENT - BEACH | 1,897 | 996 | 901 | |
| BEACH PUMP | 1,537 | 879 | 658 | |
| LAND IMPROVEMENT | 4,884 | 2,564 | 2,320 | |
| LAND | 5,000 | 0 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 11,962 | 2,392 | 0 | 9,570 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 24,769 | 0 | 0 | 24,770 |
| MAINTENANCE | 54,396 | 0 | 0 | 54,396 |
| SUPPLIES | 1,985 | 0 | 0 | 1,985 |
| POSTAGE | 754 | 0 | 0 | 754 |
| BANK FEES | 42 | 0 | 0 | 42 |
| MISCELLANEOUS | 1,627 | 0 | 0 | 1,627 |
| DUES/LICENSES | 1,445 | 0 | 0 | 1,445 |
| INVESTMENT FEES | 1,522 | 1,522 | 0 | 0 |
| MEALS | 27 | 0 | 0 | 27 |
| OFFICE EXPENSE | 6,603 | 1,321 | 0 | 5,282 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAS LEASE INCOME | 418,872 | 418,872 | 418,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 173 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 2,594 | 0 | 0 | 2,594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 238 | 0 | 0 | 0 |
| OTHER TAXES & LICENSES | 1,872 | 0 | 0 | 0 |