| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,072 | 0 | 0 | 14,072 |
| LEGAL AND ACCOUNTING | 1,648 | 1,648 | 1,648 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2016-05-01 | 4,110 | 1,713 | 36.000000000000 | 1,370 | 1,370 | 1,370 | 3,083 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FLAT FILE STORAGE | 2003-01-01 | 3,000 | 3,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PRESSURE WASHER | 2003-05-07 | 5,500 | 5,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW ROOF ON COONS BARN | 2014-07-02 | 4,660 | VAR | 0 % | 0 | 0 | 0 | ||
| LAWN TRACTOR WITH TRAILER | 2008-08-01 | 6,951 | 6,354 | SL | 10.000000000000 | 597 | 0 | 597 | |
| WEED WACKER | 2009-02-11 | 725 | 666 | SL | 10.000000000000 | 59 | 0 | 59 | |
| LI-COONS BARN | 2008-08-01 | 14,339 | 8,125 | SL | 15.000000000000 | 956 | 0 | 956 | |
| LI-NIPMOOSE | 2008-08-01 | 33,993 | 19,265 | SL | 15.000000000000 | 2,266 | 0 | 2,266 | |
| POWER LINES-COONS | 2005-04-01 | 7,023 | VAR | 0 % | 0 | 0 | 0 | ||
| POND - COONS | 2005-04-30 | 162,002 | VAR | 0 % | 0 | 0 | 0 | ||
| DRY WELL | 2008-10-01 | 1,578 | 353 | SL | 39.000000000000 | 40 | 0 | 40 | |
| RADIATOR, ANTIFREEZE,HEAT | 2009-01-01 | 1,888 | 411 | SL | 39.000000000000 | 48 | 0 | 48 | |
| 1700'S TABLE | 2007-04-19 | 1,320 | VAR | 0 % | 0 | 0 | 0 | ||
| LAND IMPROVEMENTS-NON-DEP | 2006-08-01 | 659,298 | VAR | 0 % | 0 | 0 | 0 | ||
| CORN CRIB | 2007-08-01 | 53,626 | VAR | 0 % | 0 | 0 | 0 | ||
| NIPMOOSE HOUSE | 2007-08-01 | 178,478 | VAR | 0 % | 0 | 0 | 0 | ||
| GERMAN BARN | 2008-07-31 | 695,084 | VAR | 0 % | 0 | 0 | 0 | ||
| SCOTTISH BARN | 2007-08-01 | 629,465 | VAR | 0 % | 0 | 0 | 0 | ||
| COONS HOUSE | 2007-08-01 | 144,495 | VAR | 0 % | 0 | 0 | 0 | ||
| COONS BARN | 2007-08-01 | 224,326 | VAR | 0 % | 0 | 0 | 0 | ||
| BLUE STONE BENCH | 2010-04-15 | 1,250 | 1,000 | SL | 10.000000000000 | 125 | 0 | 125 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,767 | 5,623 | SL | 15.000000000000 | 918 | 0 | 918 | |
| GOLF CART | 2010-09-28 | 2,400 | 1,650 | SL | 10.000000000000 | 240 | 0 | 240 | |
| TREES | 2012-05-22 | 6,600 | 3,383 | SL | 10.000000000000 | 660 | 0 | 660 | |
| GENERATOR | 2012-04-04 | 954 | 512 | SL | 10.000000000000 | 95 | 0 | 95 | |
| STAGELIGHT | 2011-08-01 | 1,151 | 676 | SL | 10.000000000000 | 116 | 0 | 116 | |
| HEATER FOR GERMAN BARN | 2013-03-15 | 2,807 | 1,228 | SL | 10.000000000000 | 281 | 0 | 281 | |
| FURNITURE | 2002-08-01 | 700 | 700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TREES | 2014-05-16 | 16,164 | 5,051 | SL | 10.000000000000 | 1,617 | 0 | 1,617 | |
| DRAIN TILE | 2014-07-09 | 4,174 | 869 | SL | 15.000000000000 | 278 | 0 | 278 | |
| FIELD DRAINAGE | 2015-02-01 | 23,543 | 3,872 | SL | 15.000000000000 | 1,322 | 0 | 1,322 | |
| LI - DRAINAGE, POND | 2016-03-16 | 18,190 | 1,819 | SL | 15.000000000000 | 1,213 | 0 | 1,213 | |
| BOX TRAILER | 2005-04-26 | 4,600 | 4,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| COMPRESSOR | 2005-05-10 | 1,750 | 1,750 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HEATER | 2005-07-05 | 5,000 | 5,000 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BLACK TRAILER | 2005-02-28 | 6,400 | 6,400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| OPEN BLUE TRAILER | 2005-03-01 | 3,900 | 3,900 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DRAINAGE-NIPMOOSE | 2007-08-01 | 31,549 | 19,984 | SL | 15.000000000000 | 2,103 | 0 | 2,103 | |
| 2 TRAILERS (900 COST/TRA) | 2004-11-04 | 1,800 | 1,800 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LI: GRAVEL AND DITCHING | 2007-08-01 | 50,643 | 32,081 | SL | 15.000000000000 | 3,376 | 0 | 3,376 | |
| FIELD DRAINAGE | 2013-05-15 | 12,040 | 3,311 | SL | 15.000000000000 | 802 | 0 | 802 | |
| CRAB APPLE TREES | 2012-09-15 | 4,760 | 2,321 | SL | 10.000000000000 | 476 | 0 | 476 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 3,622 | SL | 15.000000000000 | 1,159 | 0 | 1,159 | |
| LI: ROADS & GRADING | 2007-08-01 | 38,402 | 24,324 | SL | 15.000000000000 | 2,560 | 2,560 | 2,560 | |
| BATHROOMS; SHOP | 2008-07-31 | 28,325 | 6,565 | SL | 39.000000000000 | 726 | 726 | 726 | |
| 6-10 BENCHES | 2009-08-01 | 2,029 | 1,624 | SL | 10.000000000000 | 203 | 203 | 203 | |
| VARIOUS IMPROVEMENTS | 2010-06-21 | 11,203 | 2,046 | SL | 39.000000000000 | 287 | 287 | 287 | |
| LI - LIGHTS, STONEWORK | 2009-08-01 | 5,889 | 2,946 | SL | 15.000000000000 | 393 | 393 | 393 | |
| LI - CONDUITS,LIGHTING | 2011-07-07 | 2,988 | 1,220 | SL | 15.000000000000 | 199 | 199 | 199 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,768 | 5,623 | SL | 15.000000000000 | 918 | 918 | 918 | |
| SHOP; WATER SYSTEM | 2011-06-27 | 5,968 | 937 | SL | 39.000000000000 | 153 | 153 | 153 | |
| SHOP; ELECTRICAL IMP | 2011-07-07 | 8,007 | 1,240 | SL | 39.000000000000 | 206 | 206 | 206 | |
| PARKING LOT EXPANSION | 2012-05-15 | 12,058 | 4,120 | SL | 15.000000000000 | 804 | 804 | 804 | |
| IRRIGATION SYSTEM | 2011-09-20 | 3,237 | 1,268 | SL | 15.000000000000 | 216 | 216 | 216 | |
| GENERATOR | 2012-04-04 | 318 | 171 | SL | 10.000000000000 | 32 | 32 | 32 | |
| ELECTRICAL WORK-BATHROOM | 2012-06-13 | 1,344 | 175 | SL | 39.000000000000 | 34 | 34 | 34 | |
| WATER TANK AND SINK | 2012-09-04 | 1,900 | 238 | SL | 39.000000000000 | 49 | 49 | 49 | |
| FIELD DRAINAGE | 2013-05-15 | 12,039 | 3,310 | SL | 15.000000000000 | 802 | 802 | 802 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 3,622 | SL | 15.000000000000 | 1,159 | 1,159 | 1,159 | |
| SEPTIC HOLDING TANKS | 2014-05-19 | 2,957 | 616 | SL | 15.000000000000 | 197 | 197 | 197 | |
| HANDICAP BATHROOM INSTALLED | 2014-07-09 | 10,538 | 822 | SL | 39.000000000000 | 270 | 270 | 270 | |
| PUMP, TANKS & UPGRADES | 2014-07-09 | 18,774 | 1,464 | SL | 39.000000000000 | 482 | 482 | 482 | |
| NEW ROOF ON WORKSHOP BARN | 2014-05-31 | 4,660 | 383 | SL | 39.000000000000 | 120 | 120 | 120 | |
| ELECTRICAL IMPROVEMENTS | 2014-07-09 | 2,000 | VAR | 0 % | 0 | 0 | 0 | ||
| FIELD DRAINAGE | 2015-02-01 | 23,543 | 3,872 | SL | 15.000000000000 | 1,322 | 1,322 | 1,322 | |
| COMPRESSOR | 2005-05-10 | 1,750 | 1,750 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LI: PARKING LOT; PLANTING | 2007-08-01 | 153,368 | 97,156 | SL | 15.000000000000 | 10,225 | 10,225 | 10,225 | |
| SHOP | 2007-08-01 | 125,520 | 32,052 | SL | 39.000000000000 | 3,218 | 3,218 | 3,218 | |
| DRAINAGE PROJECT | 2018-07-14 | 9,651 | SL | 15.000000000000 | 80 | 0 | 80 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 49,784 | 51,754 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FLAT FILE STORAGE | 3,000 | 3,000 | 0 | |
| PRESSURE WASHER | 5,500 | 5,500 | 0 | |
| NEW ROOF ON COONS BARN | 4,660 | 0 | 4,660 | |
| LAWN TRACTOR WITH TRAILER | 6,951 | 6,951 | 0 | |
| WEED WACKER | 725 | 725 | 0 | |
| LI-COONS BARN | 14,339 | 9,081 | 5,258 | |
| LI-NIPMOOSE | 33,993 | 21,531 | 12,462 | |
| POWER LINES-COONS | 7,023 | 0 | 7,023 | |
| POND - COONS | 162,002 | 0 | 162,002 | |
| DRY WELL | 1,578 | 393 | 1,185 | |
| RADIATOR, ANTIFREEZE,HEAT | 1,888 | 459 | 1,429 | |
| 1700'S TABLE | 1,320 | 0 | 1,320 | |
| LAND IMPROVEMENTS-NON-DEP | 659,298 | 0 | 659,298 | |
| CORN CRIB | 53,626 | 0 | 53,626 | |
| NIPMOOSE HOUSE | 178,478 | 0 | 178,478 | |
| GERMAN BARN | 695,084 | 0 | 695,084 | |
| SCOTTISH BARN | 629,465 | 0 | 629,465 | |
| COONS HOUSE | 144,495 | 0 | 144,495 | |
| COONS BARN | 224,326 | 0 | 224,326 | |
| BLUE STONE BENCH | 1,250 | 1,125 | 125 | |
| LI - GRAVEL, DRAINAGE | 13,767 | 6,541 | 7,226 | |
| GOLF CART | 2,400 | 1,890 | 510 | |
| TREES | 6,600 | 4,043 | 2,557 | |
| GENERATOR | 954 | 607 | 347 | |
| STAGELIGHT | 1,151 | 792 | 359 | |
| HEATER FOR GERMAN BARN | 2,807 | 1,509 | 1,298 | |
| FURNITURE | 700 | 700 | 0 | |
| TREES | 16,164 | 6,668 | 9,496 | |
| DRAIN TILE | 4,174 | 1,147 | 3,027 | |
| FIELD DRAINAGE | 23,543 | 5,194 | 18,349 | |
| LI - DRAINAGE, POND | 18,190 | 3,032 | 15,158 | |
| BOX TRAILER | 4,600 | 4,600 | 0 | |
| COMPRESSOR | 1,750 | 1,750 | 0 | |
| HEATER | 5,000 | 5,000 | 0 | |
| BLACK TRAILER | 6,400 | 6,400 | 0 | |
| OPEN BLUE TRAILER | 3,900 | 3,900 | 0 | |
| DRAINAGE-NIPMOOSE | 31,549 | 22,087 | 9,462 | |
| 2 TRAILERS (900 COST/TRA) | 1,800 | 1,800 | 0 | |
| LI: GRAVEL AND DITCHING | 50,643 | 35,457 | 15,186 | |
| FIELD DRAINAGE | 12,040 | 4,113 | 7,927 | |
| CRAB APPLE TREES | 4,760 | 2,797 | 1,963 | |
| FIELD DRAINAGE | 17,385 | 4,781 | 12,604 | |
| DRAINAGE PROJECT | 9,651 | 80 | 9,571 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BUILDING MATERIALS INVENTORY | 22,058 | 22,058 | 22,058 |
| LAND AND HISTORIC STRUCTURES | 2,759,610 | 2,759,610 | 2,759,610 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 549 | 0 | 0 | 549 |
| INSURANCE | 17,812 | 0 | 0 | 17,812 |
| REPAIR & MAINTENANCE | 21,353 | 0 | 0 | 21,353 |
| MISCELLANEOUS | 942 | 0 | 0 | 942 |
| OFFICE SUPPLIES | 52 | 0 | 0 | 52 |
| ADVERTISING | 9,559 | 9,559 | 9,559 | 0 |
| INSURANCE | 2,000 | 2,000 | 2,000 | 0 |
| OFFICE SUPPLIES | 828 | 828 | 828 | 0 |
| WEBSITE | 1,012 | 1,012 | 1,012 | 0 |
| REPAIR & MAINTENANCE | 21,353 | 21,353 | 21,353 | 0 |
| RENTAL COORDINATOR | 1,265 | 1,265 | 1,265 | 0 |
| AMORTIZATION | 1,370 | 1,370 | 1,370 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - NONINVESTMENT | 700 | 700 | |
| UNRELATED BUSINESS INCOME | 4,100 | 4,100 | |
| OTHER INCOME | 10 | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE | 255,100 | 255,100 |
| SECURITY DEPOSIT | 1,000 | 0 |
| PAYROLL WITHHOLDINGS | 1,617 | 1,282 |
| SALES TAX PAYABLE | 108 | 24 |
| DUE TO EMPLOYEES | 30 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 250 | 250 | 250 | 0 |