| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,025 | 0 | 10,025 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CHAIN SAW | 2008-03-18 | 517 | 425 | SL | 7.000000000000 | 74 | 0 | ||
| TRACTOR | 2009-03-13 | 3,900 | 2,692 | SL | 7.000000000000 | 557 | 0 | ||
| HVAC UNIT | 2009-04-03 | 6,424 | 4,360 | SL | 7.000000000000 | 918 | 0 | ||
| CLOTHES DRYER - CARETAKER HOUSE | 2009-04-24 | 444 | 415 | SL | 5.000000000000 | 29 | 0 | ||
| MATTRESSES (12) FOR CABINS | 2009-04-24 | 920 | 858 | SL | 5.000000000000 | 62 | 0 | ||
| DINING RM TABLE/SIX CHAIRS FOR LODGE | 2009-07-28 | 250 | 159 | SL | 7.000000000000 | 36 | 0 | ||
| STOVE | 2009-12-15 | 5,896 | 3,438 | SL | 7.000000000000 | 842 | 0 | ||
| WASHER FOR CARETAKER'S HOUSE | 2010-01-05 | 141 | 80 | SL | 7.000000000000 | 20 | 0 | ||
| KENMORE CANISTER VACUUM | 2010-01-05 | 546 | 313 | SL | 7.000000000000 | 78 | 0 | ||
| WATER HEATER BOOSTER | 2010-01-12 | 2,815 | 1,609 | SL | 7.000000000000 | 402 | 0 | ||
| FULL SIZE CONTRACTOR BOX FOR TRUCK | 2010-01-05 | 328 | 188 | SL | 7.000000000000 | 23 | 0 | ||
| FREEZER FOR CARETAKER'S HOUSE | 2010-01-29 | 895 | 502 | SL | 7.000000000000 | 128 | 0 | ||
| STOVE FOR CARETAKER'S HOUSE | 2010-02-23 | 535 | 291 | SL | 7.000000000000 | 76 | 0 | ||
| INSTALLATION OF APPLIANCES | 2010-02-23 | 85 | 46 | SL | 7.000000000000 | 12 | 0 | ||
| FRIGIDAIRE 2-TON HEAT PUMP | 2011-05-13 | 3,870 | 1,475 | SL | 7.000000000000 | 553 | 0 | ||
| CARPET - CARETAKER'S HOUSE | 2011-04-12 | 6,157 | 2,419 | SL | 7.000000000000 | 880 | 0 | ||
| LAWNMOWER | 2012-07-24 | 350 | 99 | SL | 5.000000000000 | 35 | 0 | ||
| STOVE HOOD SYSTEM | 2012-10-04 | 14,895 | 2,660 | SL | 7.000000000000 | 2,128 | 0 | ||
| REFRIGERATOR | 2012-09-28 | 629 | 112 | SL | 7.000000000000 | 90 | 0 | ||
| TWO TOILETS | 2012-09-28 | 308 | 55 | SL | 7.000000000000 | 44 | 0 | ||
| EIGHT CEILING FANS WITH REMOTES | 2012-10-08 | 3,276 | 585 | SL | 7.000000000000 | 468 | 0 | ||
| (2) STAFF CABIN ROOFING | 2012-02-23 | 4,000 | 489 | SL | 15.000000000000 | 267 | 0 | ||
| ROOFING - MEN'S CABIN #1 & 2 | 2012-03-30 | 5,000 | 583 | SL | 15.000000000000 | 333 | 0 | ||
| HVAC UNIT | 2012-03-30 | 3,742 | 936 | SL | 7.000000000000 | 535 | 0 | ||
| HEAT PUMP UNIT | 2012-11-15 | 3,942 | 657 | SL | 7.000000000000 | 563 | 0 | ||
| FURNISH & INSTALL REDDITHAM BOILER | 2012-05-09 | 5,879 | 1,400 | SL | 7.000000000000 | 840 | 0 | ||
| ROOF SHOWER HOUSE | 2013-02-19 | 5,860 | 326 | SL | 15.000000000000 | 391 | 0 | ||
| KING PILLOWTOP 20882 | 2013-08-27 | 1,029 | 68 | SL | 5.000000000000 | 206 | 0 | ||
| F 150 4X4 TRUCK | 2013-06-06 | 26,133 | 3,049 | SL | 5.000000000000 | 5,227 | 0 | ||
| LOG SPLITTER | 2013-05-16 | 300 | 35 | SL | 5.000000000000 | 30 | 0 | ||
| FARM/TRACTOR/BUSH HOG-NEW HOLLAN | 2013-08-13 | 20,900 | 1,244 | SL | 7.000000000000 | 2,986 | 0 | ||
| PRESSURE WASHER | 2013-09-23 | 436 | 15 | SL | 7.000000000000 | 62 | 0 | ||
| SOFA REUPHOLSTERED | 2013-12-23 | 850 | SL | 7.000000000000 | 121 | 0 | |||
| ROOF INSTALLATION AND DECK REPAIRS | 2013-12-23 | 14,963 | SL | 39.000000000000 | 384 | 0 | |||
| REPLACED LIGHTS AND BULBS | 2013-12-17 | 689 | SL | 7.000000000000 | 98 | 0 | |||
| JOHN DEERE TRACTOR AND TRAILER | 2014-03-11 | 2,000 | SL | 7.000000000000 | 238 | 0 | |||
| POLE SAW | 2014-06-06 | 650 | SL | 7.000000000000 | 54 | 0 | |||
| LOG SPLITTER | 2014-08-21 | 476 | SL | 7.000000000000 | 23 | 0 | |||
| SNAPPER 21'' WALK BEHIND MOWER | 2014-10-23 | 430 | SL | 7.000000000000 | 10 | 0 | |||
| EQPT USED OUTSIDE PRIOR 2008 | 2000-01-01 | 19,697 | 19,697 | SL | 7.000000000000 | 0 | 0 | ||
| TRUCK PRIOR 2008 | 2000-01-01 | 13,637 | 13,637 | SL | 5.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS PRIOR 2008 | 1995-01-01 | 28,927 | 28,927 | SL | 15.000000000000 | 0 | 0 | ||
| EQPT INSIDE BLDGS PRIOR 2008 | 2000-01-01 | 335,127 | 335,127 | SL | 7.000000000000 | 0 | 0 | ||
| CAMP REAL ESTATE PRIOR 2008 | 1984-01-01 | 22,185 | NC | 0 % | 0 | 0 | |||
| CAMP BUILDINGS PRIOR 2008 | 1984-01-01 | 1,173,354 | 1,173,354 | SL | 15.000000000000 | 0 | 0 | ||
| 25 MATTRESSES | 2014-07-17 | 1,992 | SL | 3.000000000000 | 277 | 0 | |||
| BEDS | 2014-07-22 | 582 | SL | 7.000000000000 | 35 | 0 | |||
| HOT WATER HEATER-STAFF CABIN #2 | 2014-11-25 | 518 | SL | 7.000000000000 | 6 | 0 | |||
| CEILING FAN | 2014-01-09 | 49 | SL | 7.000000000000 | 7 | 0 | |||
| DISHWASHER | 2014-01-14 | 439 | SL | 7.000000000000 | 63 | 0 | |||
| WATER SOFTENER SYSTEM-CARETAKER HOME | 2014-07-17 | 1,445 | SL | 7.000000000000 | 86 | 0 | |||
| GUTTERS | 2014-09-08 | 225 | SL | 7.000000000000 | 11 | 0 | |||
| STRAWBERRY HILL PROPERTY | 2013-12-01 | 230,000 | NC | 0 % | 0 | 0 | |||
| CRUSHER ROCK FOR ROADS | 2014-07-17 | 9,265 | SL | 15.000000000000 | 257 | 0 | |||
| WRAP DUCT WORK-CAMP BLDG | 2014-01-03 | 375 | SL | 39.000000000000 | 10 | 0 | |||
| ROOFING-INFIRMARY | 2014-11-18 | 6,975 | SL | 39.000000000000 | 15 | 0 | |||
| SHOP WALL | 2014-11-25 | 385 | SL | 39.000000000000 | 1 | 0 | |||
| CHAIN SAW | 2010-02-23 | 421 | SL | 7.000000000000 | 60 | 0 | |||
| HEDGE TRIMMER | 2010-04-30 | 300 | SL | 7.000000000000 | 43 | 0 | |||
| ROOFING-CHLORINATOR SHED | 2014-11-18 | 116 | SL | 39.000000000000 | 0 | 0 | |||
| FRENCH DRAINS | 2014-07-17 | 7,401 | SL | 39.000000000000 | 79 | 0 | |||
| GUTTERS | 2014-07-17 | 3,275 | SL | 39.000000000000 | 35 | 0 | |||
| CARETAKER HOUSE IMPROVEMENTS | 2014-07-17 | 5,933 | SL | 39.000000000000 | 63 | 0 | |||
| BATHHOUSE | 2014-07-17 | 2,846 | SL | 39.000000000000 | 30 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ASSET DISPOSAL | PURCHASED | 1,100 | 1,898 | 0 | 532 | 1,330 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK INVESTMENTS | 3,248,421 | 3,248,421 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER FIXED INVESTMENTS | FMV | 513,899 | 513,899 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CHAIN SAW | 517 | 499 | 18 | |
| TRACTOR | 3,900 | 3,249 | 651 | |
| HVAC UNIT | 6,424 | 5,278 | 1,146 | |
| CLOTHES DRYER - CARETAKER HOUSE | 444 | 444 | 0 | |
| DINING RM TABLE/SIX CHAIRS FOR LODGE | 250 | 195 | 55 | |
| STOVE | 5,896 | 4,280 | 1,616 | |
| WASHER FOR CARETAKER'S HOUSE | 141 | 100 | 41 | |
| KENMORE CANISTER VACUUM | 546 | 391 | 155 | |
| WATER HEATER BOOSTER | 2,815 | 2,011 | 804 | |
| FREEZER FOR CARETAKER'S HOUSE | 895 | 630 | 265 | |
| STOVE FOR CARETAKER'S HOUSE | 535 | 367 | 168 | |
| INSTALLATION OF APPLIANCES | 85 | 58 | 27 | |
| FRIGIDAIRE 2-TON HEAT PUMP | 3,870 | 2,028 | 1,842 | |
| CARPET - CARETAKER'S HOUSE | 6,157 | 3,299 | 2,858 | |
| STOVE HOOD SYSTEM | 14,895 | 4,788 | 10,107 | |
| REFRIGERATOR | 629 | 202 | 427 | |
| TWO TOILETS | 308 | 99 | 209 | |
| EIGHT CEILING FANS WITH REMOTES | 3,276 | 1,053 | 2,223 | |
| (2) STAFF CABIN ROOFING | 4,000 | 756 | 3,244 | |
| ROOFING - MEN'S CABIN #1 & 2 | 5,000 | 916 | 4,084 | |
| HVAC UNIT | 3,742 | 1,471 | 2,271 | |
| HEAT PUMP UNIT | 3,942 | 1,220 | 2,722 | |
| FURNISH & INSTALL REDDITHAM BOILER | 5,879 | 2,240 | 3,639 | |
| ROOF SHOWER HOUSE | 5,860 | 717 | 5,143 | |
| KING PILLOWTOP 20882 | 1,029 | 274 | 755 | |
| F 150 4X4 TRUCK | 26,133 | 8,276 | 17,857 | |
| FARM/TRACTOR/BUSH HOG-NEW HOLLAN | 20,900 | 4,230 | 16,670 | |
| PRESSURE WASHER | 436 | 77 | 359 | |
| SOFA REUPHOLSTERED | 850 | 121 | 729 | |
| ROOF INSTALLATION AND DECK REPAIRS | 14,963 | 384 | 14,579 | |
| REPLACED LIGHTS AND BULBS | 689 | 98 | 591 | |
| JOHN DEERE TRACTOR AND TRAILER | 2,000 | 238 | 1,762 | |
| POLE SAW | 650 | 54 | 596 | |
| LOG SPLITTER | 476 | 23 | 453 | |
| SNAPPER 21'' WALK BEHIND MOWER | 430 | 10 | 420 | |
| EQPT USED OUTSIDE PRIOR 2008 | 19,697 | 19,697 | 0 | |
| TRUCK PRIOR 2008 | 13,637 | 13,637 | 0 | |
| LAND IMPROVEMENTS PRIOR 2008 | 28,927 | 28,927 | 0 | |
| EQPT INSIDE BLDGS PRIOR 2008 | 335,127 | 335,127 | 0 | |
| CAMP REAL ESTATE PRIOR 2008 | 22,185 | 0 | 22,185 | |
| CAMP BUILDINGS PRIOR 2008 | 1,173,354 | 1,173,354 | 0 | |
| 25 MATTRESSES | 1,992 | 277 | 1,715 | |
| BEDS | 582 | 35 | 547 | |
| HOT WATER HEATER-STAFF CABIN #2 | 518 | 6 | 512 | |
| CEILING FAN | 49 | 7 | 42 | |
| DISHWASHER | 439 | 63 | 376 | |
| WATER SOFTENER SYSTEM-CARETAKER HOME | 1,445 | 86 | 1,359 | |
| GUTTERS | 225 | 11 | 214 | |
| STRAWBERRY HILL PROPERTY | 230,000 | 0 | 230,000 | |
| CRUSHER ROCK FOR ROADS | 9,265 | 257 | 9,008 | |
| WRAP DUCT WORK-CAMP BLDG | 375 | 10 | 365 | |
| ROOFING-INFIRMARY | 6,975 | 15 | 6,960 | |
| SHOP WALL | 385 | 1 | 384 | |
| CHAIN SAW | 421 | 60 | 361 | |
| HEDGE TRIMMER | 300 | 43 | 257 | |
| ROOFING-CHLORINATOR SHED | 116 | 0 | 116 | |
| FRENCH DRAINS | 7,401 | 79 | 7,322 | |
| GUTTERS | 3,275 | 35 | 3,240 | |
| CARETAKER HOUSE IMPROVEMENTS | 5,933 | 63 | 5,870 | |
| BATHHOUSE | 2,846 | 30 | 2,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,956 | 0 | 20,956 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORG. EXP AT FMV AT END OF YEAR | 210 | 210 | 210 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXP | 2,465 | 0 | 2,465 | |
| BANK CHARGES | 160 | 0 | 160 | |
| COMPUTER EXP | 2,291 | 0 | 2,291 | |
| GAS & OIL EXP | 10,842 | 0 | 10,842 | |
| POSTAGE | 351 | 0 | 351 | |
| REPAIRS & MAINTENANCE | 48,908 | 0 | 48,908 | |
| SUPPLIES | 6,378 | 0 | 6,378 | |
| WASTE DISPOSAL | 8,372 | 0 | 8,372 | |
| TOOLS | 1,263 | 0 | 1,263 | |
| SHOP | 2,661 | 0 | 2,661 | |
| AUTOMBILE EXP | 2,905 | 0 | 2,905 | |
| CARETAKER HOUSE EXPENSE | 1,284 | 0 | 1,284 | |
| UTILITIES | 26,401 | 0 | 26,401 | |
| SECURITY | 330 | 0 | 330 | |
| POOL | 5,456 | 0 | 5,456 | |
| PEST CONTROL | 4,735 | 0 | 4,735 | |
| PERMITS AND FEES | 3,086 | 0 | 3,086 | |
| MISC | 3 | 0 | 3 | |
| FEES MANAGEMENT FEES GOLDMAN SACHS | 35,016 | 0 | 35,016 | |
| INSURANCE | 57,042 | 0 | 57,042 | |
| POST OFFICE BOX RENTAL | 232 | 0 | 232 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,007 | 6,707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,588 | 0 | 5,588 | |
| FEDERAL TAXES | 4,294 | 0 | 4,294 |