| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 30,700 | 30,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FAX MACHINE | 1998-07-22 | 215 | 215 | 200DB | 5.0000 | ||||
| USED REFRIGERATOR | 1998-07-28 | 100 | 100 | 200DB | 5.0000 | ||||
| GE HEAT/COOL | 2000-05-17 | 659 | 610 | 200DB | 5.0000 | ||||
| WASHER/DRYER | 2000-05-26 | 721 | 667 | 200DB | 5.0000 | ||||
| AIR CONDITIONER | 2001-06-19 | 314 | 314 | 200DB | 5.0000 | ||||
| COMPUTER MONITOR | 2002-04-02 | 210 | 210 | 200DB | 5.0000 | ||||
| LOG CABINS | 2007-04-30 | 109,059 | 31,108 | S/L | 39.0000 | 2,797 | |||
| DIGITAL CAMERA | 2006-12-12 | 500 | 500 | 200DB | 7.0000 | ||||
| COPY MACHINE | 2007-02-08 | 800 | 800 | 200DB | 7.0000 | ||||
| IMPROVEMENTS TO LOG CABINS | 2007-09-01 | 13,107 | 3,598 | S/L | 39.0000 | 337 | |||
| 2 AIR CONDITIONERS | 2007-09-05 | 658 | 658 | 200DB | 7.0000 | ||||
| WEBSITE | 2008-07-29 | 1,100 | 1,100 | S/L | 3.0000 | ||||
| BOOKCASE | 2008-08-29 | 125 | 125 | 200DB | 7.0000 | ||||
| COMPUTER | 2009-01-02 | 2,500 | 2,500 | 200DB | 5.0000 | ||||
| SOUND SYSTEM | 2010-03-23 | 5,028 | 5,028 | 200DB | 7.0000 | ||||
| FURNITURE | 2010-06-23 | 1,200 | 1,200 | 200DB | 7.0000 | ||||
| VIDEO CAMERA | 2010-07-21 | 455 | 455 | 200DB | 7.0000 | ||||
| WEBSITE | 2011-03-18 | 1,100 | 1,100 | S/L | 3.0000 | ||||
| MANURE SPREADER | 2011-04-08 | 800 | 800 | 200DB | 7.0000 | ||||
| DOCTOR'S CARRIAGE | 2011-07-13 | 850 | 812 | 200DB | 7.0000 | 38 | |||
| A/C UNIT | 2011-08-03 | 2,350 | 2,245 | 200DB | 7.0000 | 105 | |||
| PROJECTOR | 2012-02-29 | 2,390 | 2,283 | 200DB | 7.0000 | 107 | |||
| BUCKBOARD | 2011-12-14 | 440 | 420 | 200DB | 7.0000 | 20 | |||
| LIGHTING DECORATIVE | 2012-02-29 | 4,330 | 4,137 | 200DB | 7.0000 | 193 | |||
| LIBRARY | 1998-07-22 | 100,000 | |||||||
| 8.61 ACRES INCLUDING FAA | 1998-07-22 | 101,000 | |||||||
| 31.7 ACRES "BOG" BRUNSWICK RD | 1998-07-22 | 143,000 | |||||||
| MANOR HILLWOOD PASTURE INCL 4 OUT BUILDINGS | 2011-06-01 | 926,943 | 4,753 | ||||||
| WINDOWS - HILLWOOD | 2012-12-07 | 1,200 | 168 | S/L | 39.0000 | 31 | |||
| RESTORATION - MANOR | 2013-05-15 | 13,530 | 1,749 | S/L | 39.0000 | 347 | |||
| LAND IMPS TO BALANCE | 2012-05-31 | 16,694 | |||||||
| ROOF WORK | 2013-08-06 | 20,883 | 2,566 | S/L | 39.0000 | 535 | |||
| MANOR IMPROVMENTS | 2015-04-01 | 39,125 | 3,135 | S/L | 39.0000 | 1,003 | |||
| HILLWOOD IMPRV TO LIGHTING & ELECTRIC | 2014-10-03 | 9,925 | 923 | S/L | 39.0000 | 254 | |||
| MANOR DRIVEWAY & PARKING | 2014-10-23 | 22,630 | 2,103 | S/L | 39.0000 | 581 | |||
| HILLWOOD PARKING & DRIVEWAY | 2014-10-23 | 22,630 | 2,103 | S/L | 39.0000 | 581 | |||
| MANOR IMPRV TO LOGS, ROOF & SIDING | 2015-01-09 | 39,950 | 3,457 | S/L | 39.0000 | 1,025 | |||
| ICE MAKER | 2015-12-02 | 1,264 | 1,264 | 200DB | 5.0000 | ||||
| HILLWOOD RAIL FENCE | 2015-10-07 | 2,400 | 1,477 | 150DB | 15.0000 | 92 | |||
| SECURITY DOORS AT HILLWOOD | 2017-02-15 | 18,000 | 596 | S/L | 39.0000 | 462 | |||
| CHAIRS | 2018-06-01 | 8,215 | 200DB | 7.0000 | 8,215 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICLY TRADED SECURITIES (ST) | 2018-06 | PURCHASE | 2019-05 | 179,833 | 180,937 | -1,104 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACTAVIS FUNDING | 5,032 | 5,032 |
| AMERICAN TOWER | ||
| ANDEAVOR | 16,237 | 16,237 |
| ARES CAPITAL | ||
| CHICAGO ILL | ||
| GEORGIA PACIFIC | 6,152 | 6,152 |
| HARTFORD | 25,226 | 25,226 |
| HOST HOTELS | 5,283 | 5,283 |
| KANE COOK | ||
| L-3 COMMUNICATIONS | 5,175 | 5,175 |
| TERREBONE | 21,991 | 21,991 |
| VERIZON COMMUNICATIONS | 11,044 | 11,044 |
| WELLS FARGO | ||
| WSFS FINANCAIL | 10,007 | 10,007 |
| CITIBANK | ||
| M & T TRUST | 25,008 | 25,008 |
| CHUBB CORP | ||
| CONNECTONE | 10,134 | 10,134 |
| EXELON CORP | 50,049 | 50,049 |
| FLAGSTAR BANCORP | 21,041 | 21,041 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK-3M CO | 9,265 | 9,265 |
| COMMON STOCK-ABBOTT LABS | 21,240 | 21,240 |
| COMMON STOCK-AFLAC | 20,777 | 20,777 |
| COMMON STOCK-ALTRIA GROUP | 14,669 | 14,669 |
| COMMON STOCK-AMERISOURCE BERGEN | 17,830 | 17,830 |
| COMMON STOCK-AMGEN | 24,338 | 24,338 |
| COMMON STOCK-AUTOMATIC DATA | 11,529 | 11,529 |
| COMMON STOCK-BECTON DICKINSON | ||
| COMMON STOCK-CHEVRON CORP | 14,573 | 14,573 |
| COMMON STOCK-CONAGRA FOODS | 15,179 | 15,179 |
| COMMON STOCK-CVS CAREMARK | 18,329 | 18,329 |
| COMMON STOCK-DOLLAR GENERAL | 26,983 | 26,983 |
| COMMON STOCK-GLOBAL PAYMENTS | 16,482 | 16,482 |
| COMMON STOCK-GRAINGER WW | 16,225 | 16,225 |
| COMMON STOCK-ILLINOIS TOOL WORKS | 22,063 | 22,063 |
| COMMON STOCK-JOHNSON & JOHNSON | 22,951 | 22,951 |
| COMMON STOCK-KROGER | 19,366 | 19,366 |
| COMMON STOCK-LOWES COS | 21,641 | 21,641 |
| COMMON STOCK-MARSH & MCLENNAN | 25,143 | 25,143 |
| COMMON STOCK-MERCK & CO | 22,337 | 22,337 |
| COMMON STOCK-MICROCHIP TECHNOLOGY | 16,166 | 16,166 |
| COMMON STOCK-OCCIDENTAL PETROLEUM | 12,542 | 12,542 |
| COMMON STOCK-OMNICOM | 19,417 | 19,417 |
| COMMON STOCK-PHILIP MORRIS | 18,897 | 18,897 |
| COMMON STOCK-PROCTER & GAMBLE | ||
| COMMON STOCK-ROSS STORE | 21,946 | 21,946 |
| COMMON STOCK-ROYAL DUTCH SHELL | 14,093 | 14,093 |
| COMMON STOCK-SMUCKER JM | 23,340 | 23,340 |
| COMMON STOCK-STATE STR CORP | 19,780 | 19,780 |
| COMMON STOCK-UNITED HEALTHCARE | 24,663 | 24,663 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MFS INTERNATIONAL VALUE | FMV | 185,165 | 185,165 |
| WCM FOCUST | FMV | 321,586 | 321,586 |
| ADVISOR SER TR | FMV | 74,229 | 74,229 |
| AMERICAN FUNDS | FMV | 62,095 | 62,095 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT | 1,292,400 | 102,000 | 1,190,400 | 1,190,400 |
| LAND | 344,000 | 344,000 | 344,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 9,995 | 8,945 | 1,050 | |
| AUTO & TRUCK | 11,150 | 11,150 | ||
| BANK FEES | 750 | 750 | ||
| DUES & SUBSCRIPTIONS | 1,776 | 1,776 | ||
| MANOR HOUSE EXHIBITS | 6,368 | 6,368 | ||
| INSURANCE | 14,934 | 1,053 | 13,881 | |
| INVESTMENT FEES | 19,758 | 19,758 | 19,758 | |
| SUBCONTRACTORS | 14,286 | 14,286 | ||
| REPAIRS & MAINTENANCE | 23,667 | 8,327 | 15,340 | |
| MISCELLANEOUS | 5,862 | 352 | 5,510 | |
| OFFICE EXPENSE | 8,174 | 726 | 7,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 183,250 | 183,250 | |
| MANOR TOUR INCOME | 2,996 | 2,996 | |
| MISCELLANEOUS INCOME | 7,022 | 7,022 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | -12,664 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 12,708 | 12,708 | ||
| FEDERAL EXCISE TAX | 797 |