| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,545 | 0 | 0 | 14,545 |
| LEGAL AND ACCOUNTING | 1,440 | 1,440 | 1,440 | 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 | 3,083 | 36.000000000000 | 1,027 | 1,027 | 1,027 | 4,110 |
| 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 | 6,951 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WEED WACKER | 2009-02-11 | 725 | 725 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LI-COONS BARN | 2008-08-01 | 14,339 | 9,081 | SL | 15.000000000000 | 956 | 0 | 956 | |
| LI-NIPMOOSE | 2008-08-01 | 33,993 | 21,531 | 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 | 394 | SL | 39.000000000000 | 40 | 0 | 40 | |
| RADIATOR, ANTIFREEZE,HEAT | 2009-01-01 | 1,888 | 460 | 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 | 1,125 | SL | 10.000000000000 | 125 | 0 | 125 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,767 | 6,541 | SL | 15.000000000000 | 918 | 0 | 918 | |
| GOLF CART | 2010-09-28 | 2,400 | 1,890 | SL | 10.000000000000 | 240 | 0 | 240 | |
| TREES | 2012-05-22 | 6,600 | 4,043 | SL | 10.000000000000 | 660 | 0 | 660 | |
| GENERATOR | 2012-04-04 | 954 | 608 | SL | 10.000000000000 | 95 | 0 | 95 | |
| STAGELIGHT | 2011-08-01 | 1,151 | 792 | SL | 10.000000000000 | 115 | 0 | 115 | |
| HEATER FOR GERMAN BARN | 2013-03-15 | 2,807 | 1,509 | SL | 10.000000000000 | 281 | 0 | 281 | |
| FURNITURE | 2002-08-01 | 700 | 700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TREES | 2014-05-16 | 16,164 | 6,668 | SL | 10.000000000000 | 1,616 | 0 | 1,616 | |
| DRAIN TILE | 2014-07-09 | 4,174 | 1,147 | SL | 15.000000000000 | 278 | 0 | 278 | |
| LI: ROADS & GRADING | 2007-08-01 | 38,402 | 26,885 | SL | 15.000000000000 | 2,560 | 2,560 | 2,560 | |
| BATHROOMS; SHOP | 2008-07-31 | 28,325 | 7,291 | SL | 39.000000000000 | 726 | 726 | 726 | |
| 6-10 BENCHES | 2009-08-01 | 2,029 | 1,827 | SL | 10.000000000000 | 202 | 202 | 202 | |
| VARIOUS IMPROVEMENTS | 2010-06-21 | 11,203 | 2,333 | SL | 39.000000000000 | 287 | 287 | 287 | |
| LI - LIGHTS, STONEWORK | 2009-08-01 | 5,889 | 3,338 | SL | 15.000000000000 | 393 | 393 | 393 | |
| LI - CONDUITS,LIGHTING | 2011-07-07 | 2,988 | 1,419 | SL | 15.000000000000 | 199 | 199 | 199 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,768 | 6,540 | SL | 15.000000000000 | 918 | 918 | 918 | |
| SHOP; WATER SYSTEM | 2011-06-27 | 5,968 | 1,090 | SL | 39.000000000000 | 153 | 153 | 153 | |
| SHOP; ELECTRICAL IMP | 2011-07-07 | 8,007 | 1,446 | SL | 39.000000000000 | 205 | 205 | 205 | |
| PARKING LOT EXPANSION | 2012-05-15 | 12,058 | 4,923 | SL | 15.000000000000 | 804 | 804 | 804 | |
| IRRIGATION SYSTEM | 2011-09-20 | 3,237 | 1,484 | SL | 15.000000000000 | 216 | 216 | 216 | |
| GENERATOR | 2012-04-04 | 318 | 203 | SL | 10.000000000000 | 32 | 32 | 32 | |
| ELECTRICAL WORK-BATHROOM | 2012-06-13 | 1,344 | 210 | SL | 39.000000000000 | 34 | 34 | 34 | |
| WATER TANK AND SINK | 2012-09-04 | 1,900 | 287 | SL | 39.000000000000 | 49 | 49 | 49 | |
| FIELD DRAINAGE | 2013-05-15 | 12,039 | 4,112 | SL | 15.000000000000 | 803 | 803 | 803 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 4,781 | SL | 15.000000000000 | 1,159 | 1,159 | 1,159 | |
| SEPTIC HOLDING TANKS | 2014-05-19 | 2,957 | 813 | SL | 15.000000000000 | 197 | 197 | 197 | |
| HANDICAP BATHROOM INSTALLED | 2014-07-09 | 10,538 | 1,092 | SL | 39.000000000000 | 270 | 270 | 270 | |
| PUMP, TANKS & UPGRADES | 2014-07-09 | 18,774 | 1,946 | SL | 39.000000000000 | 481 | 481 | 481 | |
| NEW ROOF ON WORKSHOP BARN | 2014-05-31 | 4,660 | 503 | SL | 39.000000000000 | 119 | 119 | 119 | |
| ELECTRICAL IMPROVEMENTS | 2014-07-09 | 2,000 | VAR | 0 % | 0 | 0 | 0 | ||
| FIELD DRAINAGE | 2015-02-01 | 23,543 | SL | 15.000000000000 | 1,234 | 1,234 | 1,234 | ||
| COMPRESSOR | 2005-05-10 | 1,750 | 1,750 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LI: PARKING LOT; PLANTING | 2007-08-01 | 153,368 | 107,380 | SL | 15.000000000000 | 10,225 | 10,225 | 10,225 | |
| SHOP | 2007-08-01 | 125,520 | 35,271 | SL | 39.000000000000 | 3,218 | 3,218 | 3,218 | |
| FIELD DRAINAGE | 2015-02-01 | 23,543 | SL | 15.000000000000 | 1,234 | 0 | 1,234 | ||
| LI - DRAINAGE, POND | 2016-03-16 | 18,190 | 3,032 | 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 | 22,087 | 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 | 35,457 | SL | 15.000000000000 | 3,376 | 0 | 3,376 | |
| FIELD DRAINAGE | 2013-05-15 | 12,040 | 4,113 | SL | 15.000000000000 | 803 | 0 | 803 | |
| CRAB APPLE TREES | 2012-09-15 | 4,760 | 2,797 | SL | 10.000000000000 | 476 | 0 | 476 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 4,781 | SL | 15.000000000000 | 1,159 | 0 | 1,159 | |
| DRAINAGE PROJECT | 2018-07-14 | 9,651 | 80 | SL | 15.000000000000 | 643 | 0 | 643 | |
| WATER LINES AND WELL | 2019-04-02 | 13,247 | SL | 15.000000000000 | 442 | 0 | 294 | ||
| LAWN MOWER | 2019-05-16 | 8,600 | SL | 10.000000000000 | 430 | 0 | 143 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 156,617 | 198,376 |
| 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 | 10,037 | 4,302 | |
| LI-NIPMOOSE | 33,993 | 23,797 | 10,196 | |
| POWER LINES-COONS | 7,023 | 0 | 7,023 | |
| POND - COONS | 162,002 | 0 | 162,002 | |
| DRY WELL | 1,578 | 434 | 1,144 | |
| RADIATOR, ANTIFREEZE,HEAT | 1,888 | 508 | 1,380 | |
| 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 | 1,250 | 0 | |
| LI - GRAVEL, DRAINAGE | 13,767 | 7,459 | 6,308 | |
| GOLF CART | 2,400 | 2,130 | 270 | |
| TREES | 6,600 | 4,703 | 1,897 | |
| GENERATOR | 954 | 703 | 251 | |
| STAGELIGHT | 1,151 | 907 | 244 | |
| HEATER FOR GERMAN BARN | 2,807 | 1,790 | 1,017 | |
| FURNITURE | 700 | 700 | 0 | |
| TREES | 16,164 | 8,284 | 7,880 | |
| DRAIN TILE | 4,174 | 1,425 | 2,749 | |
| FIELD DRAINAGE | 23,543 | 1,234 | 22,309 | |
| LI - DRAINAGE, POND | 18,190 | 4,245 | 13,945 | |
| 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 | 24,190 | 7,359 | |
| 2 TRAILERS (900 COST/TRA) | 1,800 | 1,800 | 0 | |
| LI: GRAVEL AND DITCHING | 50,643 | 38,833 | 11,810 | |
| FIELD DRAINAGE | 12,040 | 4,916 | 7,124 | |
| CRAB APPLE TREES | 4,760 | 3,273 | 1,487 | |
| FIELD DRAINAGE | 17,385 | 5,940 | 11,445 | |
| DRAINAGE PROJECT | 9,651 | 723 | 8,928 | |
| WATER LINES AND WELL | 13,247 | 442 | 12,805 | |
| LAWN MOWER | 8,600 | 430 | 8,170 |
| 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 | 50 | 0 | 0 | 50 |
| INSURANCE | 5,354 | 0 | 0 | 5,354 |
| REPAIR & MAINTENANCE | 24,610 | 0 | 0 | 24,610 |
| MISCELLANEOUS | 1,278 | 0 | 0 | 1,278 |
| OFFICE SUPPLIES | 57 | 0 | 0 | 57 |
| CONSULTING | 1,447 | 0 | 0 | 1,447 |
| ADVERTISING | 18,231 | 18,231 | 18,231 | 0 |
| INSURANCE | 2,000 | 2,000 | 2,000 | 0 |
| OFFICE SUPPLIES | 222 | 222 | 222 | 0 |
| WEBSITE | 1,123 | 1,123 | 1,123 | 0 |
| REPAIR & MAINTENANCE | 24,610 | 24,610 | 24,610 | 0 |
| RENTAL COORDINATOR | 418 | 418 | 418 | 0 |
| RENTAL EXPENSE | 201 | 201 | 201 | 0 |
| AMORTIZATION | 1,027 | 1,027 | 1,027 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - NONINVESTMENT | 700 | 700 | |
| UNRELATED BUSINESS INCOME | 2,470 | 2,470 | |
| OTHER INCOME | 3 | 3 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE | 255,100 | 244,600 |
| PAYROLL WITHHOLDINGS | 1,282 | 1,216 |
| SALES TAX PAYABLE | 24 | 30 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 407 | 0 | 0 | 407 |
| OTHER FEES | 250 | 250 | 250 | 0 |