| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,220 | 3,220 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, ETC. (93 & PRIOR) | 1994-12-31 | 678,890 | 174,070 | SL | 39.000000000000 | 17,407 | 0 | ||
| RE-SURFACE ENTRANCE ROAD | 1994-12-31 | 5,900 | 2,718 | SL | 39.000000000000 | 151 | 0 | ||
| RENOVATIONS TO MAIN HOUSE | 1994-12-31 | 10,641 | 4,914 | SL | 39.000000000000 | 273 | 0 | ||
| RENOVATION - GYM KITCHEN | 1994-12-31 | 5,245 | 2,423 | SL | 39.000000000000 | 134 | 0 | ||
| RENOVATION - NALLE KITCHEN | 1994-12-31 | 3,215 | 1,476 | SL | 39.000000000000 | 82 | 0 | ||
| RENOVATION - WRIGHT ROOF | 1996-06-30 | 3,250 | 1,373 | SL | 39.000000000000 | 83 | 0 | ||
| RENOVATION - WRIGHT FLOORS | 1996-06-30 | 6,010 | 2,548 | SL | 39.000000000000 | 154 | 0 | ||
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 1996-06-30 | 13,355 | 5,658 | SL | 39.000000000000 | 342 | 0 | ||
| SEWER CONSTRUCTION | 1996-06-30 | 10,999 | 4,665 | SL | 39.000000000000 | 282 | 0 | ||
| SEWER CONSTRUCTION | 1997-06-30 | 118,938 | 47,404 | SL | 39.000000000000 | 3,050 | 0 | ||
| RENOVATION - PORCH AND ROOF | 1997-06-30 | 42,218 | 16,817 | SL | 39.000000000000 | 1,082 | 0 | ||
| PAVING PARKING LOT | 1998-06-30 | 13,000 | 4,843 | SL | 39.000000000000 | 333 | 0 | ||
| FURNACE | 1998-06-30 | 6,000 | 2,239 | SL | 39.000000000000 | 154 | 0 | ||
| COMMERCIAL DISHWASHERS | 1998-06-30 | 3,600 | 3,600 | 200DB | 7.000000000000 | 0 | 0 | ||
| RENOVATION - MANOR HOUSE & SMOKE HOUSE | 1999-06-30 | 112,463 | 39,056 | SL | 39.000000000000 | 2,884 | 0 | ||
| ADDITION TO GYM AND RENOVATE BATHROOMS | 2000-06-30 | 74,000 | 23,793 | SL | 39.000000000000 | 1,897 | 0 | ||
| RENOVATE STONE COTTAGE | 2000-06-30 | 28,000 | 9,005 | SL | 39.000000000000 | 718 | 0 | ||
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 2000-06-30 | 9,400 | 3,023 | SL | 39.000000000000 | 241 | 0 | ||
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 2000-06-30 | 64,867 | 20,858 | SL | 39.000000000000 | 1,663 | 0 | ||
| GYM ADDITION/HEATING SYSTEM | 2001-06-30 | 86,600 | 25,625 | SL | 39.000000000000 | 2,220 | 0 | ||
| CARRIAGE HOUSE RENOVATION | 2001-06-30 | 12,000 | 3,555 | SL | 39.000000000000 | 308 | 0 | ||
| HEAT PUMP | 2002-06-30 | 2,850 | 2,850 | 200DB | 7.000000000000 | 0 | 0 | ||
| BARN, MAIN HOUSE, SMOKE HOUSE RENOVATION | 2002-06-30 | 65,092 | 17,595 | SL | 39.000000000000 | 1,669 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2002-06-30 | 6,923 | 1,876 | SL | 39.000000000000 | 178 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2003-01-01 | 32,613 | 8,327 | SL | 39.000000000000 | 836 | 0 | ||
| DAVIS COTTAGE KITCHEN RENOVATIONS | 2003-01-01 | 7,025 | 1,793 | SL | 39.000000000000 | 180 | 0 | ||
| COTTAGE SECURITY SYSTEM | 2003-01-01 | 6,325 | 6,325 | 200DB | 7.000000000000 | 0 | 0 | ||
| FLOORING REPLACEMENT | 2003-01-01 | 6,672 | 1,703 | SL | 39.000000000000 | 171 | 0 | ||
| NEW ROOF-COTTAGE | 2009-03-11 | 5,405 | 527 | SL | 39.000000000000 | 139 | 0 | ||
| SHINGLES-MAIN HOUSE | 2009-02-26 | 2,500 | 248 | SL | 39.000000000000 | 64 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 2,404,555 | 74,517 | SL | 39.000000000000 | 61,653 | 0 | ||
| COTTAGE IMPROVEMENTS | 2010-06-28 | 10,766 | 702 | SL | 39.000000000000 | 276 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 447,742 | 13,875 | SL | 39.000000000000 | 11,480 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRUST INVESTMENTS-PNC #21-45-001-6272663 | AT COST | 1,466,918 | 1,511,538 |
| TRUST INVESTMENTS-PNC #21-45-001-6272671 | AT COST | 2,100,236 | 3,212,515 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, ETC. (93 & PRIOR) | 678,890 | 191,477 | 487,413 | |
| RE-SURFACE ENTRANCE ROAD | 5,900 | 2,869 | 3,031 | |
| RENOVATIONS TO MAIN HOUSE | 10,641 | 5,187 | 5,454 | |
| RENOVATION - GYM KITCHEN | 5,245 | 2,557 | 2,688 | |
| RENOVATION - NALLE KITCHEN | 3,215 | 1,558 | 1,657 | |
| RENOVATION - WRIGHT ROOF | 3,250 | 1,456 | 1,794 | |
| RENOVATION - WRIGHT FLOORS | 6,010 | 2,702 | 3,308 | |
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 13,355 | 6,000 | 7,355 | |
| SEWER CONSTRUCTION | 10,999 | 4,947 | 6,052 | |
| SEWER CONSTRUCTION | 118,938 | 50,454 | 68,484 | |
| RENOVATION - PORCH AND ROOF | 42,218 | 17,899 | 24,319 | |
| PAVING PARKING LOT | 13,000 | 5,176 | 7,824 | |
| FURNACE | 6,000 | 2,393 | 3,607 | |
| COMMERCIAL DISHWASHERS | 3,600 | 3,600 | 0 | |
| RENOVATION - MANOR HOUSE & SMOKE HOUSE | 112,463 | 41,940 | 70,523 | |
| ADDITION TO GYM AND RENOVATE BATHROOMS | 74,000 | 25,690 | 48,310 | |
| RENOVATE STONE COTTAGE | 28,000 | 9,723 | 18,277 | |
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 9,400 | 3,264 | 6,136 | |
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 64,867 | 22,521 | 42,346 | |
| GYM ADDITION/HEATING SYSTEM | 86,600 | 27,845 | 58,755 | |
| CARRIAGE HOUSE RENOVATION | 12,000 | 3,863 | 8,137 | |
| HEAT PUMP | 2,850 | 2,850 | 0 | |
| BARN, MAIN HOUSE, SMOKE HOUSE RENOVATION | 65,092 | 19,264 | 45,828 | |
| COTTAGE EXTERIOR RENOVATIONS | 6,923 | 2,054 | 4,869 | |
| COTTAGE EXTERIOR RENOVATIONS | 32,613 | 9,163 | 23,450 | |
| DAVIS COTTAGE KITCHEN RENOVATIONS | 7,025 | 1,973 | 5,052 | |
| COTTAGE SECURITY SYSTEM | 6,325 | 6,325 | 0 | |
| FLOORING REPLACEMENT | 6,672 | 1,874 | 4,798 | |
| NEW ROOF-COTTAGE | 5,405 | 666 | 4,739 | |
| SHINGLES-MAIN HOUSE | 2,500 | 312 | 2,188 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2,404,555 | 136,170 | 2,268,385 | |
| COTTAGE IMPROVEMENTS | 10,766 | 978 | 9,788 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 447,742 | 25,355 | 422,387 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 14,905 | 0 | 14,905 | |
| TRUST FEES | 17,625 | 17,625 | 0 | |
| CONSTRUCTION COSTS | 83,075 | 0 | 83,075 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WATER SALES | 21,852 | 21,852 | |
| OTHER INCOME | 451 | 451 | |
| INVESTMENT SETTLEMENT | 73 | 73 | |
| REIMBURSEMENT | 131,077 | 131,077 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 22,129 | 0 | 22,129 |