| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 14,106 | 0 | 14,106 | 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 | 1,477 | SL | 5.0000 | 479 | |||
| EXTRA'S BLDG 1994 | 1995-01-21 | 5,456 | 3,218 | SL | 39.0000 | 140 | |||
| MAINTENANCE BLDG | 1995-07-31 | 155,385 | 89,644 | SL | 39.0000 | 3,984 | |||
| ADMIN BUILDING | 1995-10-20 | 31,110 | 17,751 | SL | 39.0000 | 798 | |||
| ROAD TO MAINT BLDG | 1995-08-19 | 13,860 | 12,425 | SL | 25.0000 | 554 | |||
| MAINTENANCE BLDG | 1996-01-04 | 42,927 | 24,217 | SL | 39.0000 | 1,101 | |||
| NEW SIDEWALK | 1996-09-04 | 5,340 | 4,559 | SL | 25.0000 | 214 | |||
| HOUSEKEEPING ROOM | 1996-11-22 | 28,139 | 15,274 | SL | 39.0000 | 722 | |||
| SHED FLOOR | 1996-10-15 | 1,175 | 999 | SL | 25.0000 | 47 | |||
| VINYL SIDING | 1996-10-15 | 67,735 | 57,572 | SL | 25.0000 | 2,709 | |||
| SIDING & NEW COUNTER | 1997-12-31 | 12,332 | 9,905 | SL | 25.0000 | 493 | |||
| NEW ROOF HOMESTEAD | 1998-09-29 | 1,835 | 1,417 | SL | 25.0000 | 73 | |||
| HOMESTEAD PARKING LOT | 1998-10-30 | 5,100 | 3,927 | SL | 25.0000 | 204 | |||
| NEW ROOF HOMESTEAD | 1998-10-09 | 3,665 | 2,824 | SL | 25.0000 | 147 | |||
| POWERS CNSTR RAMP AC | 1998-11-23 | 8,669 | 6,647 | SL | 25.0000 | 347 | |||
| VINYL SIDING | 1999-06-02 | 12,305 | 9,146 | SL | 25.0000 | 492 | |||
| SIDEWALKS | 2000-04-21 | 5,165 | 3,651 | SL | 25.0000 | 207 | |||
| ROOF | 2000-06-27 | 2,700 | 1,890 | SL | 25.0000 | 108 | |||
| LOCKS - CORNER LOCK CO | 2004-06-16 | 5,000 | 2,700 | SL | 25.0000 | 200 | |||
| LOCKS - CORNER LOCK CO | 2004-10-06 | 5,123 | 2,715 | SL | 25.0000 | 205 | |||
| LOCKS - CORNER LOCK CO | 2004-11-10 | 1,339 | 706 | SL | 25.0000 | 54 | |||
| CRACK SEALING | 2004-10-06 | 1,600 | 544 | SL | 39.0000 | 41 | |||
| GENERATOR | 2004-04-13 | 2,350 | 828 | SL | 39.0000 | 60 | |||
| MAIN HOUSE - ROOF | 2004-05-24 | 10,000 | 5,433 | SL | 25.0000 | 400 | |||
| MAIN HOUSE - ROOF | 2004-08-18 | 60,000 | 32,000 | SL | 25.0000 | 2,400 | |||
| MAIN HOUSE - ROOF | 2004-10-29 | 40,000 | 21,067 | SL | 25.0000 | 1,600 | |||
| MOTION DETECTOR | 2004-01-22 | 1,202 | 669 | SL | 25.0000 | 48 | |||
| OTHER REPLACEMENTS-RECPTI | 2004-02-05 | 595 | 332 | SL | 25.0000 | 24 | |||
| HOMESTEAD PORCH STEPS | 2004-09-23 | 762 | 260 | SL | 39.0000 | 20 | |||
| LOUVERS (8) | 2004-12-08 | 1,200 | 628 | SL | 25.0000 | 48 | |||
| LIGHTING INSTALL-NSTAR | 2004-12-17 | 636 | 329 | SL | 25.0000 | 25 | |||
| ROOF | 2005-02-17 | 18,228 | 9,357 | SL | 25.0000 | 729 | |||
| FRONT LOUVERS | 2005-02-15 | 3,492 | 1,805 | SL | 25.0000 | 140 | |||
| HVAC | 2005-10-07 | 2,400 | 1,176 | SL | 25.0000 | 96 | |||
| CIRCULATOR | 2005-09-21 | 3,000 | 1,470 | SL | 25.0000 | 120 | |||
| LOUVERS | 2006-03-22 | 3,492 | 1,642 | SL | 25.0000 | 140 | |||
| BARN ROAD SIDE WALL | 2006-02-10 | 4,819 | 2,298 | SL | 25.0000 | 193 | |||
| WATER STORAGE TANK | 2006-03-29 | 4,556 | 2,141 | SL | 25.0000 | 182 | |||
| WATER STORAGE TANK | 2006-04-30 | 5,586 | 2,605 | SL | 25.0000 | 223 | |||
| HVAC | 2006-07-31 | 1,250 | 571 | SL | 25.0000 | 50 | |||
| WATER HEATER | 2006-07-26 | 5,246 | 2,396 | SL | 25.0000 | 210 | |||
| BRIDGE | 2006-02-24 | 4,091 | 3,228 | SL | 15.0000 | 273 | |||
| BUILDING EXTERIOR IMPS | 2008-09-18 | 8,609 | 7,964 | SL | 10.0000 | 645 | |||
| EMERGENCY GENERATOR | 2008-11-24 | 40,801 | 37,061 | SL | 10.0000 | 3,740 | |||
| WATER STORAGE TANK | 2008-04-04 | 27,365 | 26,682 | SL | 10.0000 | 683 | |||
| WELL | 2008-04-22 | 14,274 | 13,797 | SL | 10.0000 | 477 | |||
| ELECTRICAL WORK | 2009-08-12 | 572 | 481 | SL | 10.0000 | 57 | |||
| GENERATOR ADDITIONS | 2009-02-11 | 4,063 | 3,622 | SL | 10.0000 | 406 | |||
| WATER TANK CONNECTIONS | 2009-11-04 | 1,283 | 1,047 | SL | 10.0000 | 128 | |||
| REGLAZING TUBS | 2009-11-24 | 648 | 524 | SL | 10.0000 | 65 | |||
| APT 1 CARPET | 2009-12-07 | 1,168 | 945 | SL | 10.0000 | 117 | |||
| BOILER, MAIN HOUSE | 2009-02-11 | 6,900 | 6,153 | SL | 10.0000 | 690 | |||
| BOILER, HYDRO SEAL & OTHE | 2009-02-11 | 2,172 | 1,936 | SL | 10.0000 | 217 | |||
| TACO 1600 CIRCULATORS | 2013-11-29 | 4,200 | 1,715 | SL | 10.0000 | 420 | |||
| ELECTRICAL WORK/TERMOSTAT | 2013-05-09 | 750 | 350 | SL | 10.0000 | 75 | |||
| WELL PUMP STARTER | 2013-01-21 | 777 | 763 | SL | 5.0000 | 14 | |||
| CARPET (LIBRARY) | 2013-05-09 | 612 | 570 | SL | 5.0000 | 42 | |||
| CARPET (APT 5) | 2013-04-11 | 1,417 | 1,345 | SL | 5.0000 | 72 | |||
| GARAGE DOOR REPAIRS | 2013-08-13 | 1,094 | 967 | SL | 5.0000 | 127 | |||
| WINDOW REPLACEMENT | 2013-07-11 | 685 | 310 | SL | 10.0000 | 69 | |||
| CARPET (APT 6) | 2013-03-29 | 1,417 | 1,345 | SL | 5.0000 | 72 | |||
| CARPET (APT 4) | 2013-10-04 | 1,417 | 1,203 | SL | 5.0000 | 214 | |||
| TILE FOR HOUSE BATHROOM | 2013-10-04 | 844 | 718 | SL | 5.0000 | 126 | |||
| SMOKE ALARM WIRING | 2013-11-09 | 797 | 333 | SL | 10.0000 | 80 | |||
| IMPROVEMENTS - WELL | 2014-06-04 | 5,500 | 1,971 | SL | 10.0000 | 550 | |||
| IMPROVEMENTS - LIGHTING | 2014-07-01 | 11,106 | 3,888 | SL | 10.0000 | 1,111 | |||
| GENERATOR VOLTAGE REGULAT | 2013-07-17 | 1,200 | 530 | SL | 10.0000 | 120 | |||
| KUBOTA LAWN TRACTOR | 2013-05-09 | 14,098 | 6,580 | SL | 10.0000 | 1,410 | |||
| CARPET(HOUSEKEEPING OFFIC | 2013-05-09 | 611 | 570 | SL | 5.0000 | 41 | |||
| KYOCERA FS-6525 COPIER | 2013-06-25 | 3,765 | 3,389 | SL | 5.0000 | 376 | |||
| WASHING MACHINE | 2013-06-26 | 785 | 707 | SL | 5.0000 | 78 | |||
| REFIRGERATOR | 2013-07-25 | 594 | 525 | SL | 5.0000 | 69 | |||
| SUMP PUMP | 2013-12-16 | 761 | 608 | SL | 5.0000 | 153 | |||
| AMH STRUCTURE - GUTTERS | 2015-09-21 | 8,960 | 673 | SL | 30.0000 | 299 | |||
| BATHROOM RENOVATION | 2015-05-14 | 20,800 | 1,848 | SL | 30.0000 | 693 | |||
| BIG DRIVEWAY WORK | 2015-11-16 | 49,000 | 6,806 | SL | 15.0000 | 3,267 | |||
| GENERATORS | 2015-11-16 | 9,303 | 3,449 | 200DB | 10.0000 | 1,171 | |||
| COMPUTER - EVO SYSTEMS | 2015-02-07 | 925 | 540 | SL | 5.0000 | 185 | |||
| 2011 DODGE IMPALA | 2015-01-01 | 7,559 | 4,536 | SL | 5.0000 | 1,512 | |||
| BATHROOM RENOVATIONS | 2016-05-18 | 22,101 | 1,167 | SL | 30.0000 | 737 | |||
| KITCHEN APPLIANCES | 2016-08-29 | 2,611 | 696 | SL | 5.0000 | 522 | |||
| DRAPERIES | 2016-10-03 | 18,258 | 2,282 | SL | 10.0000 | 1,826 | |||
| CARPETING | 2016-10-06 | 5,529 | 987 | SL | 7.0000 | 790 | |||
| SEPTIC SYSTEM | 2017-09-20 | 6,410 | 107 | SL | 15.0000 | 427 | |||
| RM 1, 5, 7 & 11 BATHROOM | 2017-05-18 | 21,457 | 417 | SL | 30.0000 | 715 | |||
| ELECTRICAL UPDATES | 2018-03-26 | 8,722 | SL | 15.0000 | 436 | ||||
| WINDOWS | 2018-02-28 | 18,180 | SL | 15.0000 | 1,010 | ||||
| ELECTRICAL UPGRADES | 2018-03-26 | 8,722 | SL | 15.0000 | 436 | ||||
| FLOORING FOR 2 APTS | 2018-11-28 | 4,341 | SL | 7.0000 | 52 | ||||
| STAFF TRUCK | 2018-09-15 | 38,669 | SL | 7.0000 | 1,841 | ||||
| OFFICE EQUIPMENT | 2018-08-31 | 1,508 | SL | 5.0000 | 101 | ||||
| WINDOWS | 2018-10-07 | 54,550 | SL | 20.0000 | 682 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 131,453 | 92,677 | 38,776 | 38,776 |
| Furniture and Fixtures | 366,061 | 342,803 | 23,258 | 23,258 |
| Buildings | 2,724,804 | 2,288,824 | 435,980 | 1,975,200 |
| Land | 74,370 | 74,370 | 2,976,600 | |
| Miscellaneous | 6,410 | 534 | 5,876 | 5,876 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 534 | 0 | 534 | 0 |
| 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 |
|---|---|---|---|---|
| AUTO EXPENSES | 3,880 | 3,880 | ||
| BANK FEE | 551 | 551 | 551 | |
| EDUCATION | 788 | 788 | ||
| HAP PROJECT | 2,100 | 2,100 | ||
| INSURANCE | 38,531 | 38,531 | ||
| MISCELLANEOUS | 1,381 | 1,381 | ||
| OFFICE SUPPLIES | 3,270 | 3,270 | ||
| WELLNESS PROGRAM | 3,810 | 3,810 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 7,345 | 7,345 | |
| RENTAL INCOME | 11,900 | 11,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,872 | 18,872 |