| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,286 | 17,286 | 17,286 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT - SNOW BLOWER | 2014-11-25 | 2,393 | 40 | SL | 5.0000 | 479 | |||
| 2011 DODGE MAINSTREAM | 2011-07-25 | 47,093 | 32,180 | SL | 5.0000 | 9,419 | |||
| MAIN BUILDING | 1985-01-01 | 102 | 90 | SL | 33.0000 | 3 | |||
| MAIN BUILDING | 1986-01-01 | 4,579 | 4,269 | SL | 30.0000 | 153 | |||
| ADMINISTRATIVE BUILDING | 1987-10-31 | 436,613 | 389,147 | SL | 30.0000 | 14,554 | |||
| EXTRA'S BLDG 1994 | 1995-01-21 | 5,456 | 2,798 | SL | 39.0000 | 140 | |||
| MAINTENANCE BLDG | 1995-07-31 | 155,385 | 77,692 | SL | 39.0000 | 3,984 | |||
| ADMIN BUILDING | 1995-10-20 | 31,110 | 15,357 | SL | 39.0000 | 798 | |||
| ROAD TO MAINT BLDG | 1995-08-19 | 13,860 | 10,763 | SL | 25.0000 | 554 | |||
| MAINTENANCE BLDG | 1996-01-04 | 42,927 | 20,914 | SL | 39.0000 | 1,101 | |||
| NEW SIDEWALK | 1996-09-04 | 5,340 | 3,917 | SL | 25.0000 | 214 | |||
| HOUSEKEEPING ROOM | 1996-11-22 | 28,139 | 13,108 | SL | 39.0000 | 722 | |||
| SHED FLOOR | 1996-10-15 | 1,175 | 858 | SL | 25.0000 | 47 | |||
| VINYL SIDING | 1996-10-15 | 67,735 | 49,445 | SL | 25.0000 | 2,709 | |||
| SIDING & NEW COUNTER | 1997-12-31 | 12,332 | 8,426 | SL | 25.0000 | 493 | |||
| NEW ROOF HOMESTEAD | 1998-09-29 | 1,835 | 1,198 | SL | 25.0000 | 73 | |||
| HOMESTEAD PARKING LOT | 1998-10-30 | 5,100 | 3,315 | SL | 25.0000 | 204 | |||
| NEW ROOF HOMESTEAD | 1998-10-09 | 3,665 | 2,383 | SL | 25.0000 | 147 | |||
| POWERS CNSTR RAMP AC | 1998-11-23 | 8,669 | 5,606 | SL | 25.0000 | 347 | |||
| VINYL SIDING | 1999-06-02 | 12,305 | 7,670 | SL | 25.0000 | 492 | |||
| SIDEWALKS | 2000-04-21 | 5,165 | 3,030 | SL | 25.0000 | 207 | |||
| ROOF | 2000-06-27 | 2,700 | 1,566 | SL | 25.0000 | 108 | |||
| WELL REPAIRS | 2002-10-01 | 15,957 | 14,007 | SL | 15.0000 | 1,064 | |||
| LOCKS - CORNER LOCK CO | 2004-06-16 | 5,000 | 2,100 | SL | 25.0000 | 200 | |||
| LOCKS - CORNER LOCK CO | 2004-10-06 | 5,123 | 2,100 | SL | 25.0000 | 205 | |||
| LOCKS - CORNER LOCK CO | 2004-11-10 | 1,339 | 544 | SL | 25.0000 | 54 | |||
| CRACK SEALING | 2004-10-06 | 1,600 | 421 | SL | 39.0000 | 41 | |||
| GENERATOR | 2004-04-13 | 2,350 | 648 | SL | 39.0000 | 60 | |||
| MAIN HOUSE - ROOF | 2004-05-24 | 10,000 | 4,233 | SL | 25.0000 | 400 | |||
| MAIN HOUSE - ROOF | 2004-08-18 | 60,000 | 24,800 | SL | 25.0000 | 2,400 | |||
| MAIN HOUSE - ROOF | 2004-10-29 | 40,000 | 16,267 | SL | 25.0000 | 1,600 | |||
| MOTION DETECTOR | 2004-01-22 | 1,202 | 525 | SL | 25.0000 | 48 | |||
| OTHER REPLACEMENTS-RECPTI | 2004-02-05 | 595 | 260 | SL | 25.0000 | 24 | |||
| HOMESTEAD PORCH STEPS | 2004-09-23 | 762 | 200 | SL | 39.0000 | 20 | |||
| LOUVERS (8) | 2004-12-08 | 1,200 | 484 | SL | 25.0000 | 48 | |||
| LIGHTING INSTALL-NSTAR | 2004-12-17 | 636 | 254 | SL | 25.0000 | 25 | |||
| ROOF | 2005-02-17 | 18,228 | 7,170 | SL | 25.0000 | 729 | |||
| FRONT LOUVERS | 2005-02-15 | 3,492 | 1,385 | SL | 25.0000 | 140 | |||
| HVAC | 2005-10-07 | 2,400 | 888 | SL | 25.0000 | 96 | |||
| CIRCULATOR | 2005-09-21 | 3,000 | 1,110 | SL | 25.0000 | 120 | |||
| CARPET UNIT 7 | 2006-09-01 | 1,113 | 928 | SL | 10.0000 | 111 | |||
| BARN FLOOR | 2006-03-22 | 3,639 | 3,184 | SL | 10.0000 | 364 | |||
| LOUVERS | 2006-03-22 | 3,492 | 1,222 | SL | 25.0000 | 140 | |||
| BARN ROAD SIDE WALL | 2006-02-10 | 4,819 | 1,719 | SL | 25.0000 | 193 | |||
| WATER STORAGE TANK | 2006-03-29 | 4,556 | 1,595 | SL | 25.0000 | 182 | |||
| WATER STORAGE TANK | 2006-04-30 | 5,586 | 1,936 | SL | 25.0000 | 223 | |||
| HVAC | 2006-07-31 | 1,250 | 421 | SL | 25.0000 | 50 | |||
| WATER HEATER | 2006-07-26 | 5,246 | 1,766 | SL | 25.0000 | 210 | |||
| BRIDGE | 2006-02-24 | 4,091 | 2,409 | SL | 15.0000 | 273 | |||
| BAKER CONST - DECK WORK | 2007-09-05 | 25,823 | 18,937 | SL | 10.0000 | 2,582 | |||
| WINDOWS & LOUVERS | 2007-09-25 | 2,328 | 1,688 | SL | 10.0000 | 233 | |||
| PAINTING | 2007-12-10 | 1,320 | 935 | SL | 10.0000 | 132 | |||
| ELECTRICAL WORK | 2007-11-20 | 2,264 | 1,604 | SL | 10.0000 | 226 | |||
| LW SAWYER-WATER STORAGE | 2007-11-23 | 7,998 | 6,491 | SL | 10.0000 | 800 | |||
| LW SAWYER-WATER STORAGE | 2007-11-20 | 2,226 | 1,577 | SL | 10.0000 | 223 | |||
| CARPET | 2007-09-27 | 1,113 | 807 | SL | 10.0000 | 111 | |||
| SYLVIA HEATING & AC | 2007-08-08 | 4,380 | 3,249 | SL | 10.0000 | 438 | |||
| HOUGHTONS HEATING | 2007-04-04 | 6,208 | 4,811 | SL | 10.0000 | 621 | |||
| HEATING EQUIPMENT REPLACE | 2007-12-26 | 2,351 | 1,646 | SL | 10.0000 | 235 | |||
| LIGHTS | 2007-10-04 | 1,141 | 827 | SL | 10.0000 | 114 | |||
| BUILDING EXTERIOR IMPS | 2008-09-18 | 8,609 | 5,381 | SL | 10.0000 | 861 | |||
| EMERGENCY GENERATOR | 2008-11-24 | 40,801 | 24,821 | SL | 10.0000 | 4,080 | |||
| WATER STORAGE TANK | 2008-04-04 | 27,365 | 18,471 | SL | 10.0000 | 2,737 | |||
| WELL | 2008-04-22 | 14,274 | 9,516 | SL | 10.0000 | 1,427 | |||
| ELECTRICAL WORK | 2009-08-12 | 572 | 310 | SL | 10.0000 | 57 | |||
| GENERATOR ADDITIONS | 2009-02-11 | 4,063 | 2,404 | SL | 10.0000 | 406 | |||
| WATER TANK CONNECTIONS | 2009-11-04 | 1,283 | 663 | SL | 10.0000 | 128 | |||
| REGLAZING TUBS | 2009-11-24 | 648 | 329 | SL | 10.0000 | 65 | |||
| APT 1 CARPET | 2009-12-07 | 1,168 | 594 | SL | 10.0000 | 117 | |||
| BOILER, MAIN HOUSE | 2009-02-11 | 6,900 | 4,083 | SL | 10.0000 | 690 | |||
| BOILER, HYDRO SEAL & OTHE | 2009-02-11 | 2,172 | 1,285 | SL | 10.0000 | 217 | |||
| CIRCULATOR | 2010-11-15 | 670 | 558 | SL | 5.0000 | 112 | |||
| HVAC UNIT-TUNE UP | 2010-09-10 | 800 | 693 | SL | 5.0000 | 107 | |||
| OUTDOOR LIGHTING | 2010-06-22 | 626 | 563 | SL | 5.0000 | 63 | |||
| GENERATOR CALIBRATION | 2010-03-20 | 768 | 729 | SL | 5.0000 | 39 | |||
| ELECT EMERGENCY UPGRADES | 2011-11-15 | 3,300 | 2,090 | SL | 5.0000 | 660 | |||
| CARPET | 2011-05-17 | 929 | 666 | SL | 5.0000 | 186 | |||
| WELL PUMP | 2012-09-14 | 8,981 | 4,191 | SL | 5.0000 | 1,796 | |||
| A/C UNIT | 2012-09-29 | 3,890 | 1,815 | SL | 5.0000 | 778 | |||
| TACO 1600 CIRCULATORS | 2013-11-29 | 4,200 | 455 | SL | 10.0000 | 420 | |||
| ELECTRICAL WORK/TERMOSTAT | 2013-05-09 | 750 | 125 | SL | 10.0000 | 75 | |||
| WELL PUMP STARTER | 2013-01-21 | 777 | 298 | SL | 5.0000 | 155 | |||
| CARPET (LIBRARY) | 2013-05-09 | 612 | 204 | SL | 5.0000 | 122 | |||
| CARPET (APT 5) | 2013-04-11 | 1,417 | 496 | SL | 5.0000 | 283 | |||
| GENERATOR REPAIRS | 2013-01-03 | 504 | 202 | SL | 5.0000 | 101 | |||
| GARAGE DOOR REPAIRS | 2013-08-13 | 1,094 | 310 | SL | 5.0000 | 219 | |||
| WINDOW REPLACEMENT | 2013-07-11 | 685 | 103 | SL | 10.0000 | 69 | |||
| CARPET (APT 6) | 2013-03-29 | 1,417 | 496 | SL | 5.0000 | 283 | |||
| CARPET (APT 4) | 2013-10-04 | 1,417 | 354 | SL | 5.0000 | 283 | |||
| TILE FOR HOUSE BATHROOM | 2013-10-04 | 844 | 211 | SL | 5.0000 | 169 | |||
| SMOKE ALARM WIRING | 2013-11-09 | 797 | 93 | SL | 10.0000 | 80 | |||
| IMPROVEMENTS - WELL | 2014-06-04 | 5,500 | 321 | SL | 10.0000 | 550 | |||
| IMPROVEMENTS - LIGHTING | 2014-07-01 | 11,106 | 555 | SL | 10.0000 | 1,111 | |||
| GENERATOR VOLTAGE REGULAT | 2013-07-17 | 1,200 | 170 | SL | 10.0000 | 120 | |||
| RF MORSE EQUIPMENT | 2007-11-06 | 12,337 | 8,842 | SL | 10.0000 | 1,234 | |||
| WALL OVEN | 2010-11-12 | 966 | 575 | SL | 7.0000 | 138 | |||
| SLEEPY'S BED | 2010-04-16 | 713 | 666 | SL | 5.0000 | 47 | |||
| FIRE EXTINGUISHERS | 2011-06-30 | 887 | 621 | SL | 5.0000 | 177 | |||
| HEAT FAN LIGHT UNIT | 2011-11-15 | 561 | 355 | SL | 5.0000 | 112 | |||
| OUTSIDE LIGHTING-LEFT WIN | 2011-11-15 | 1,100 | 697 | SL | 5.0000 | 220 | |||
| KATHERINE'S COMPUTER | 2012-10-01 | 1,285 | 578 | SL | 5.0000 | 257 | |||
| BUNNIE'S COMPUTER | 2012-12-01 | 585 | 244 | SL | 5.0000 | 117 | |||
| KITCHEN CHAIRS | 2012-04-17 | 1,485 | 792 | SL | 5.0000 | 297 | |||
| LOVE SEAT REUPHOLSTRY | 2012-04-12 | 900 | 495 | SL | 5.0000 | 180 | |||
| KUBOTA LAWN TRACTOR | 2013-05-09 | 14,098 | 2,350 | SL | 10.0000 | 1,410 | |||
| CARPET(HOUSEKEEPING OFFIC | 2013-05-09 | 611 | 204 | SL | 5.0000 | 122 | |||
| KYOCERA FS-6525 COPIER | 2013-06-25 | 3,765 | 1,130 | SL | 5.0000 | 753 | |||
| WASHING MACHINE | 2013-06-26 | 785 | 236 | SL | 5.0000 | 157 | |||
| REFIRGERATOR | 2013-07-25 | 594 | 168 | SL | 5.0000 | 119 | |||
| SUMP PUMP | 2013-12-16 | 761 | 152 | SL | 5.0000 | 152 | |||
| AMH STRUCTURE - GUTTERS | 2015-09-21 | 8,960 | SL | 30.0000 | 75 | ||||
| BATHROOM RENOVATION | 2015-05-14 | 20,800 | SL | 30.0000 | 462 | ||||
| BIG DRIVEWAY WORK | 2015-11-16 | 49,000 | SL | 15.0000 | 272 | ||||
| GENERATORS | 2015-11-16 | 9,303 | 200DB | 10.0000 | 155 | ||||
| COMPUTER - EVO SYSTEMS | 2015-02-07 | 925 | SL | 5.0000 | 170 | ||||
| USED VEHICLE | 2015-01-01 | 7,559 | SL | 5.0000 | 1,512 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 92,784 | 79,369 | 13,415 | 13,415 |
| Furniture and Fixtures | 343,684 | 325,091 | 18,593 | 18,593 |
| Buildings | 2,603,508 | 2,123,200 | 480,308 | 480,308 |
| Land | 74,370 | 74,370 | 74,370 |
| Item No. | 1 |
|---|---|
| Lender's Name | TNT ENERGY LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 11,106 |
| Balance Due | |
| Date of Note | 2013-08 |
| Maturity Date | 2015-07 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEE | 429 | 429 | 429 | |
| EDUCATION | 580 | 580 | 580 | |
| INSURANCE | 35,068 | 35,068 | 35,068 | |
| MISCELLANEOUS | 4,175 | 4,175 | 4,175 | |
| OFFICE CONTRACTS | 385 | 385 | 385 | |
| OFFICE SUPPLIES | 3,331 | 3,331 | 3,331 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 5,750 | 5,750 | |
| RENTAL INCOME | 9,000 | 9,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 24,194 | 24,194 | 24,194 |