| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,155 | 5,155 | 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 | 191,477 | SL | 39.000000000000 | 17,407 | 0 | ||
| RE-SURFACE ENTRANCE ROAD | 1994-12-31 | 5,900 | 2,869 | SL | 39.000000000000 | 151 | 0 | ||
| RENOVATIONS TO MAIN HOUSE | 1994-12-31 | 10,641 | 5,187 | SL | 39.000000000000 | 273 | 0 | ||
| RENOVATION - GYM KITCHEN | 1994-12-31 | 5,245 | 2,557 | SL | 39.000000000000 | 134 | 0 | ||
| RENOVATION - NALLE KITCHEN | 1994-12-31 | 3,215 | 1,558 | SL | 39.000000000000 | 82 | 0 | ||
| RENOVATION - WRIGHT ROOF | 1996-06-30 | 3,250 | 1,456 | SL | 39.000000000000 | 83 | 0 | ||
| RENOVATION - WRIGHT FLOORS | 1996-06-30 | 6,010 | 2,702 | SL | 39.000000000000 | 154 | 0 | ||
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 1996-06-30 | 13,355 | 6,000 | SL | 39.000000000000 | 342 | 0 | ||
| SEWER CONSTRUCTION | 1996-06-30 | 10,999 | 4,947 | SL | 39.000000000000 | 282 | 0 | ||
| SEWER CONSTRUCTION | 1997-06-30 | 118,938 | 50,454 | SL | 39.000000000000 | 3,050 | 0 | ||
| RENOVATION - PORCH AND ROOF | 1997-06-30 | 42,218 | 17,899 | SL | 39.000000000000 | 1,082 | 0 | ||
| PAVING PARKING LOT | 1998-06-30 | 13,000 | 5,176 | SL | 39.000000000000 | 333 | 0 | ||
| FURNACE | 1998-06-30 | 6,000 | 2,393 | 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 | 41,940 | SL | 39.000000000000 | 2,884 | 0 | ||
| ADDITION TO GYM AND RENOVATE BATHROOMS | 2000-06-30 | 74,000 | 25,690 | SL | 39.000000000000 | 1,897 | 0 | ||
| RENOVATE STONE COTTAGE | 2000-06-30 | 28,000 | 9,723 | SL | 39.000000000000 | 718 | 0 | ||
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 2000-06-30 | 9,400 | 3,264 | SL | 39.000000000000 | 241 | 0 | ||
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 2000-06-30 | 64,867 | 22,521 | SL | 39.000000000000 | 1,663 | 0 | ||
| GYM ADDITION/HEATING SYSTEM | 2001-06-30 | 86,600 | 27,845 | SL | 39.000000000000 | 2,220 | 0 | ||
| CARRIAGE HOUSE RENOVATION | 2001-06-30 | 12,000 | 3,863 | 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 | 19,264 | SL | 39.000000000000 | 1,669 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2002-06-30 | 6,923 | 2,054 | SL | 39.000000000000 | 178 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2003-01-01 | 32,613 | 9,163 | SL | 39.000000000000 | 836 | 0 | ||
| DAVIS COTTAGE KITCHEN RENOVATIONS | 2003-01-01 | 7,025 | 1,973 | 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 | 1,874 | SL | 39.000000000000 | 171 | 0 | ||
| NEW ROOF-COTTAGE | 2009-03-11 | 5,405 | 666 | SL | 39.000000000000 | 139 | 0 | ||
| SHINGLES-MAIN HOUSE | 2009-02-26 | 2,500 | 312 | SL | 39.000000000000 | 64 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 2,404,555 | 136,170 | SL | 39.000000000000 | 61,653 | 0 | ||
| COTTAGE IMPROVEMENTS | 2010-06-28 | 10,766 | 978 | SL | 39.000000000000 | 276 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 447,742 | 25,355 | SL | 39.000000000000 | 11,480 | 0 | ||
| DAVIS COTTAGE | 2014-06-09 | 421,581 | SL | 39.000000000000 | 5,864 | 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 | 1,482,396 | 1,548,313 |
| TRUST INVESTMENTS-PNC #21-45-001-6272671 | AT COST | 2,109,682 | 3,329,976 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, ETC. (93 & PRIOR) | 678,890 | 208,884 | 470,006 | |
| RE-SURFACE ENTRANCE ROAD | 5,900 | 3,020 | 2,880 | |
| RENOVATIONS TO MAIN HOUSE | 10,641 | 5,460 | 5,181 | |
| RENOVATION - GYM KITCHEN | 5,245 | 2,691 | 2,554 | |
| RENOVATION - NALLE KITCHEN | 3,215 | 1,640 | 1,575 | |
| RENOVATION - WRIGHT ROOF | 3,250 | 1,539 | 1,711 | |
| RENOVATION - WRIGHT FLOORS | 6,010 | 2,856 | 3,154 | |
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 13,355 | 6,342 | 7,013 | |
| SEWER CONSTRUCTION | 10,999 | 5,229 | 5,770 | |
| SEWER CONSTRUCTION | 118,938 | 53,504 | 65,434 | |
| RENOVATION - PORCH AND ROOF | 42,218 | 18,981 | 23,237 | |
| PAVING PARKING LOT | 13,000 | 5,509 | 7,491 | |
| FURNACE | 6,000 | 2,547 | 3,453 | |
| COMMERCIAL DISHWASHERS | 3,600 | 3,600 | 0 | |
| RENOVATION - MANOR HOUSE & SMOKE HOUSE | 112,463 | 44,824 | 67,639 | |
| ADDITION TO GYM AND RENOVATE BATHROOMS | 74,000 | 27,587 | 46,413 | |
| RENOVATE STONE COTTAGE | 28,000 | 10,441 | 17,559 | |
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 9,400 | 3,505 | 5,895 | |
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 64,867 | 24,184 | 40,683 | |
| GYM ADDITION/HEATING SYSTEM | 86,600 | 30,065 | 56,535 | |
| CARRIAGE HOUSE RENOVATION | 12,000 | 4,171 | 7,829 | |
| HEAT PUMP | 2,850 | 2,850 | 0 | |
| BARN, MAIN HOUSE, SMOKE HOUSE RENOVATION | 65,092 | 20,933 | 44,159 | |
| COTTAGE EXTERIOR RENOVATIONS | 6,923 | 2,232 | 4,691 | |
| COTTAGE EXTERIOR RENOVATIONS | 32,613 | 9,999 | 22,614 | |
| DAVIS COTTAGE KITCHEN RENOVATIONS | 7,025 | 2,153 | 4,872 | |
| COTTAGE SECURITY SYSTEM | 6,325 | 6,325 | 0 | |
| FLOORING REPLACEMENT | 6,672 | 2,045 | 4,627 | |
| NEW ROOF-COTTAGE | 5,405 | 805 | 4,600 | |
| SHINGLES-MAIN HOUSE | 2,500 | 376 | 2,124 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2,404,555 | 197,823 | 2,206,732 | |
| COTTAGE IMPROVEMENTS | 10,766 | 1,254 | 9,512 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 447,742 | 36,835 | 410,907 | |
| DAVIS COTTAGE | 421,581 | 5,864 | 415,717 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,326 | 0 | 15,326 | |
| INVESTMENT MGT FEES | 18,667 | 18,667 | 0 | |
| BANK FEES | 28 | 28 | 0 | |
| MISCELLANEOUS | 3,626 | 0 | 0 | |
| FACILITY IMPROVEMENTS | 0 | 0 | 421,581 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WATER SALES | 11,608 | 11,608 | |
| PERFORMANCE BOND REFUND | 358,250 | 358,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 20,069 | 0 | 20,069 | |
| SCC REGISTRATION | 85 | 0 | 0 | |
| BOND TAXES | 900 | 0 | 900 | |
| 990PF 2014 ES TAXES | 1,760 | 0 | 0 | |
| 990PF 2013 TAXES | 1,770 | 0 | 0 |