| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 1,900 | 0 | 950 | 950 |
| 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 | 1986-10-01 | 75,571 | L | 0 | 0 | 0 | |||
| BUILDINGS | 1986-10-01 | 167,250 | 165,506 | SL | 30.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 1997-01-01 | 12,695 | 9,095 | SL | 30.000000000000 | 423 | 0 | 423 | |
| IMPROV - LAND | 1992-06-01 | 3,750 | 3,720 | SL | 10.000000000000 | 0 | 0 | 0 | |
| IMPROV - BLDG | 1991-10-01 | 4,660 | 4,563 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MATTRESSES | 2004-07-27 | 1,884 | 1,884 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROOF | 2004-08-16 | 6,126 | 5,678 | SL | 15.000000000000 | 408 | 0 | 408 | |
| 5 SEPTIC TANKS | 2005-01-19 | 750 | 750 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA MOWER | 2006-08-30 | 3,678 | 3,678 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FLOOR DECOR - KITCHEN TILE | 2007-01-19 | 408 | 408 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LEATHER SOFA | 2007-05-14 | 1,494 | 1,491 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KITCHEN FLOOR | 2007-05-22 | 1,889 | 1,407 | SL | 15.000000000000 | 126 | 0 | 126 | |
| KUBOTA MOWER | 2006-08-18 | 1,566 | 1,566 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOBILE HOME | 2006-08-21 | 21,391 | 21,391 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BATHROOM TILES | 2007-05-31 | 1,030 | 770 | SL | 15.000000000000 | 69 | 0 | 69 | |
| LAND | 2006-10-10 | 10,150 | L | 0 | 0 | 0 | |||
| 2-1/2 TON AIR HANDLER | 2007-10-23 | 1,890 | 1,890 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KUBOTA ZD3268 60" MOWER | 2008-07-18 | 9,500 | 9,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2007-09-08 | 600 | 600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHIPPER/SHREDDER | 2008-09-25 | 1,685 | 1,685 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WASHER/DRYER | 2009-12-11 | 1,477 | 1,477 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HEATER/PIPES | 2010-03-12 | 8,308 | 8,308 | SL | 5.000000000000 | 0 | 0 | 0 | |
| A/C UNITS | 2010-11-11 | 1,235 | 1,235 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOWER | 2010-12-21 | 1,403 | 1,403 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2012-04-02 | 582 | 582 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOWER | 2012-04-10 | 1,248 | 1,248 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOBILE HOME COVER | 2013-08-15 | 18,406 | 6,135 | SL | 15.000000000000 | 1,227 | 0 | 1,227 | |
| KUBOTA MOWER | 2014-03-07 | 5,000 | 4,417 | SL | 5.000000000000 | 583 | 0 | 583 | |
| A/C WINDOW UNIT | 2014-04-24 | 280 | 238 | SL | 5.000000000000 | 42 | 0 | 42 | |
| 2014 QUICKBOOKS | 2014-07-26 | 606 | 606 | SL | 3.000000000000 | 0 | 0 | 0 | |
| APPLIANCE - LODGE/CABIN | 2015-03-10 | 494 | 338 | SL | 5.000000000000 | 99 | 0 | 99 | |
| APPLIANCE - LODGE/CABIN | 2015-05-19 | 798 | 507 | SL | 5.000000000000 | 160 | 0 | 160 | |
| GRAVEL ROAD | 2015-07-23 | 5,900 | 1,179 | SL | 15.000000000000 | 393 | 0 | 393 | |
| WASHING MACHINE | 2016-08-09 | 489 | 196 | SL | 5.000000000000 | 98 | 0 | 98 | |
| WHARF | 2016-12-31 | 8,100 | 855 | SL | 15.000000000000 | 540 | 0 | 540 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 75,571 | 0 | 75,571 | 81,630 |
| BUILDINGS | 167,250 | 165,506 | 1,744 | 147,344 |
| BUILDINGS | 12,695 | 9,518 | 3,177 | 3,177 |
| IMPROV - LAND | 3,750 | 3,720 | 30 | 30 |
| IMPROV - BLDG | 4,660 | 4,563 | 97 | 97 |
| MATTRESSES | 1,884 | 1,884 | 0 | 0 |
| ROOF | 6,126 | 6,086 | 40 | 40 |
| 5 SEPTIC TANKS | 750 | 750 | 0 | 0 |
| KUBOTA MOWER | 3,678 | 3,678 | 0 | 0 |
| FLOOR DECOR - KITCHEN TILE | 408 | 408 | 0 | 0 |
| LEATHER SOFA | 1,494 | 1,491 | 3 | 3 |
| KITCHEN FLOOR | 1,889 | 1,533 | 356 | 356 |
| KUBOTA MOWER | 1,566 | 1,566 | 0 | 0 |
| MOBILE HOME | 21,391 | 21,391 | 0 | 22,000 |
| BATHROOM TILES | 1,030 | 839 | 191 | 191 |
| LAND | 10,150 | 0 | 10,150 | 10,150 |
| 2-1/2 TON AIR HANDLER | 1,890 | 1,890 | 0 | 0 |
| KUBOTA ZD3268 60" MOWER | 9,500 | 9,500 | 0 | 0 |
| REFRIGERATOR | 600 | 600 | 0 | 0 |
| CHIPPER/SHREDDER | 1,685 | 1,685 | 0 | 0 |
| WASHER/DRYER | 1,477 | 1,477 | 0 | 0 |
| WATER HEATER/PIPES | 8,308 | 8,308 | 0 | 0 |
| A/C UNITS | 1,235 | 1,235 | 0 | 0 |
| MOWER | 1,403 | 1,403 | 0 | 0 |
| REFRIGERATOR | 582 | 582 | 0 | 0 |
| MOWER | 1,248 | 1,248 | 0 | 0 |
| MOBILE HOME COVER | 18,406 | 7,362 | 11,044 | 11,044 |
| KUBOTA MOWER | 5,000 | 5,000 | 0 | 0 |
| A/C WINDOW UNIT | 280 | 280 | 0 | 0 |
| 2014 QUICKBOOKS | 606 | 606 | 0 | 0 |
| APPLIANCE - LODGE/CABIN | 494 | 437 | 57 | 57 |
| APPLIANCE - LODGE/CABIN | 798 | 667 | 131 | 131 |
| GRAVEL ROAD | 5,900 | 1,572 | 4,328 | 4,328 |
| WASHING MACHINE | 489 | 294 | 195 | 195 |
| WHARF | 8,100 | 1,395 | 6,705 | 6,705 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONTRUCTION IN PROGRESS - LODGE REBUILD | 0 | 18,750 | 18,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO | 1,519 | 0 | 0 | 1,519 |
| CARETAKERS | 3,462 | 0 | 0 | 3,462 |
| INSURANCE | 8,835 | 0 | 0 | 8,835 |
| REPAIRS & MAINTENANCE | 5,743 | 0 | 0 | 5,743 |
| TELEPHONE & UTILITIES | 4,738 | 0 | 0 | 4,738 |
| ADVERTISING | 240 | 0 | 0 | 240 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 6,580 | 0 | 0 | 6,580 |