| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,342 | 3,342 | 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 | 208,884 | SL | 39.000000000000 | 17,407 | 0 | ||
| RE-SURFACE ENTRANCE ROAD | 1994-12-31 | 5,900 | 3,020 | SL | 39.000000000000 | 151 | 0 | ||
| RENOVATIONS TO MAIN HOUSE | 1994-12-31 | 10,641 | 5,460 | SL | 39.000000000000 | 273 | 0 | ||
| RENOVATION - GYM KITCHEN | 1994-12-31 | 5,245 | 2,691 | SL | 39.000000000000 | 134 | 0 | ||
| RENOVATION - NALLE KITCHEN | 1994-12-31 | 3,215 | 1,640 | SL | 39.000000000000 | 82 | 0 | ||
| RENOVATION - WRIGHT ROOF | 1996-06-30 | 3,250 | 1,539 | SL | 39.000000000000 | 83 | 0 | ||
| RENOVATION - WRIGHT FLOORS | 1996-06-30 | 6,010 | 2,856 | SL | 39.000000000000 | 154 | 0 | ||
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 1996-06-30 | 13,355 | 6,342 | SL | 39.000000000000 | 342 | 0 | ||
| SEWER CONSTRUCTION | 1996-06-30 | 10,999 | 5,229 | SL | 39.000000000000 | 282 | 0 | ||
| SEWER CONSTRUCTION | 1997-06-30 | 118,938 | 53,504 | SL | 39.000000000000 | 3,050 | 0 | ||
| RENOVATION - PORCH AND ROOF | 1997-06-30 | 42,218 | 18,981 | SL | 39.000000000000 | 1,082 | 0 | ||
| PAVING PARKING LOT | 1998-06-30 | 13,000 | 5,509 | SL | 39.000000000000 | 333 | 0 | ||
| FURNACE | 1998-06-30 | 6,000 | 2,547 | 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 | 44,824 | SL | 39.000000000000 | 2,884 | 0 | ||
| ADDITION TO GYM AND RENOVATE BATHROOMS | 2000-06-30 | 74,000 | 27,587 | SL | 39.000000000000 | 1,897 | 0 | ||
| RENOVATE STONE COTTAGE | 2000-06-30 | 28,000 | 10,441 | SL | 39.000000000000 | 718 | 0 | ||
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 2000-06-30 | 9,400 | 3,505 | SL | 39.000000000000 | 241 | 0 | ||
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 2000-06-30 | 64,867 | 24,184 | SL | 39.000000000000 | 1,663 | 0 | ||
| GYM ADDITION/HEATING SYSTEM | 2001-06-30 | 86,600 | 30,065 | SL | 39.000000000000 | 2,220 | 0 | ||
| CARRIAGE HOUSE RENOVATION | 2001-06-30 | 12,000 | 4,171 | 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 | 20,933 | SL | 39.000000000000 | 1,669 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2002-06-30 | 6,923 | 2,232 | SL | 39.000000000000 | 178 | 0 | ||
| COTTAGE EXTERIOR RENOVATIONS | 2003-01-01 | 32,613 | 9,999 | SL | 39.000000000000 | 836 | 0 | ||
| DAVIS COTTAGE KITCHEN RENOVATIONS | 2003-01-01 | 7,025 | 2,153 | 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 | 2,045 | SL | 39.000000000000 | 171 | 0 | ||
| NEW ROOF-COTTAGE | 2009-03-11 | 5,405 | 805 | SL | 39.000000000000 | 139 | 0 | ||
| SHINGLES-MAIN HOUSE | 2009-02-26 | 2,500 | 376 | SL | 39.000000000000 | 64 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 2,404,555 | 197,823 | SL | 39.000000000000 | 61,653 | 0 | ||
| COTTAGE IMPROVEMENTS | 2010-06-28 | 10,766 | 1,254 | SL | 39.000000000000 | 276 | 0 | ||
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2011-10-04 | 447,742 | 36,835 | SL | 39.000000000000 | 11,480 | 0 | ||
| DAVIS COTTAGE | 2014-06-09 | 421,581 | 5,864 | SL | 39.000000000000 | 10,809 | 0 | ||
| BARN PROJECT - CONSTRUCTION IN PROGRESS | 2015-11-10 | 71,335 | NC | 0 % | 0 | 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 | 0 | 0 |
| TRUST INVESTMENTS-PNC #21-45-001-6272671 | AT COST | 5,079,055 | 4,828,219 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, ETC. (93 & PRIOR) | 678,890 | 226,291 | 452,599 | |
| RE-SURFACE ENTRANCE ROAD | 5,900 | 3,171 | 2,729 | |
| RENOVATIONS TO MAIN HOUSE | 10,641 | 5,733 | 4,908 | |
| RENOVATION - GYM KITCHEN | 5,245 | 2,825 | 2,420 | |
| RENOVATION - NALLE KITCHEN | 3,215 | 1,722 | 1,493 | |
| RENOVATION - WRIGHT ROOF | 3,250 | 1,622 | 1,628 | |
| RENOVATION - WRIGHT FLOORS | 6,010 | 3,010 | 3,000 | |
| RENOVATION - MAIN HOUSE ROOF AND PORCH | 13,355 | 6,684 | 6,671 | |
| SEWER CONSTRUCTION | 10,999 | 5,511 | 5,488 | |
| SEWER CONSTRUCTION | 118,938 | 56,554 | 62,384 | |
| RENOVATION - PORCH AND ROOF | 42,218 | 20,063 | 22,155 | |
| PAVING PARKING LOT | 13,000 | 5,842 | 7,158 | |
| FURNACE | 6,000 | 2,701 | 3,299 | |
| COMMERCIAL DISHWASHERS | 3,600 | 3,600 | 0 | |
| RENOVATION - MANOR HOUSE & SMOKE HOUSE | 112,463 | 47,708 | 64,755 | |
| ADDITION TO GYM AND RENOVATE BATHROOMS | 74,000 | 29,484 | 44,516 | |
| RENOVATE STONE COTTAGE | 28,000 | 11,159 | 16,841 | |
| REPLACE ROOF-RESIDENTIAL HOUSE AND COTTAGE | 9,400 | 3,746 | 5,654 | |
| RENOVATION MANOR HOUSE AND SMOKE HOUSE | 64,867 | 25,847 | 39,020 | |
| GYM ADDITION/HEATING SYSTEM | 86,600 | 32,285 | 54,315 | |
| CARRIAGE HOUSE RENOVATION | 12,000 | 4,479 | 7,521 | |
| HEAT PUMP | 2,850 | 2,850 | 0 | |
| BARN, MAIN HOUSE, SMOKE HOUSE RENOVATION | 65,092 | 22,602 | 42,490 | |
| COTTAGE EXTERIOR RENOVATIONS | 6,923 | 2,410 | 4,513 | |
| COTTAGE EXTERIOR RENOVATIONS | 32,613 | 10,835 | 21,778 | |
| DAVIS COTTAGE KITCHEN RENOVATIONS | 7,025 | 2,333 | 4,692 | |
| COTTAGE SECURITY SYSTEM | 6,325 | 6,325 | 0 | |
| FLOORING REPLACEMENT | 6,672 | 2,216 | 4,456 | |
| NEW ROOF-COTTAGE | 5,405 | 944 | 4,461 | |
| SHINGLES-MAIN HOUSE | 2,500 | 440 | 2,060 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 2,404,555 | 259,476 | 2,145,079 | |
| COTTAGE IMPROVEMENTS | 10,766 | 1,530 | 9,236 | |
| SCHOOL PROJECT-CONSTRUCTION IN PROGRESS | 447,742 | 48,315 | 399,427 | |
| DAVIS COTTAGE | 421,581 | 16,673 | 404,908 | |
| BARN PROJECT - CONSTRUCTION IN PROGRESS | 71,335 | 0 | 71,335 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,556 | 11,556 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,404 | 0 | 15,404 | |
| INVESTMENT MGT FEES | 23,081 | 23,081 | 0 | |
| FACILITY IMPROVEMENTS | 0 | 0 | 71,335 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WATER SALES | 13,750 | 13,750 | |
| REIMBURSEMENT | 296,044 | 296,044 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF 2014 TAXES | 682 | 0 | 0 | |
| 990PF 2013 TAXES | 78 | 0 | 0 |