| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,275 | 0 | 0 | 20,275 |
| 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 | 11,949 | SL | 15.000000000000 | 956 | 0 | 956 | |
| LI-NIPMOOSE | 2008-08-01 | 33,993 | 28,329 | 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 | 514 | SL | 39.000000000000 | 40 | 0 | 40 | |
| RADIATOR, ANTIFREEZE,HEAT | 2009-01-01 | 1,888 | 604 | 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 BARN | 2007-08-01 | 224,326 | VAR | 0 % | 0 | 0 | 0 | ||
| BLUE STONE BENCH | 2010-04-15 | 1,250 | 1,250 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,767 | 9,295 | SL | 15.000000000000 | 918 | 0 | 918 | |
| GOLF CART | 2010-09-28 | 2,400 | 2,400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TREES | 2012-05-22 | 6,600 | 6,023 | SL | 10.000000000000 | 577 | 0 | 550 | |
| GENERATOR | 2012-04-04 | 954 | 893 | SL | 10.000000000000 | 61 | 0 | 61 | |
| STAGELIGHT | 2011-08-01 | 1,151 | 1,137 | SL | 10.000000000000 | 14 | 0 | 0 | |
| HEATER FOR GERMAN BARN | 2013-03-15 | 2,807 | 2,352 | SL | 10.000000000000 | 281 | 0 | 281 | |
| FURNITURE | 2002-08-01 | 700 | 700 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TREES | 2014-05-16 | 16,164 | 11,516 | SL | 10.000000000000 | 1,616 | 0 | 1,616 | |
| DRAIN TILE | 2014-07-09 | 4,174 | 1,981 | SL | 15.000000000000 | 278 | 0 | 278 | |
| LI: ROADS & GRADING | 2007-08-01 | 38,402 | 34,565 | SL | 15.000000000000 | 2,560 | 2,560 | 2,560 | |
| BATHROOMS; SHOP | 2008-07-31 | 28,325 | 9,469 | SL | 39.000000000000 | 726 | 726 | 726 | |
| 6-10 BENCHES | 2009-08-01 | 2,029 | 2,029 | SL | 10.000000000000 | 0 | 0 | 0 | |
| VARIOUS IMPROVEMENTS | 2010-06-21 | 11,203 | 3,194 | SL | 39.000000000000 | 287 | 287 | 287 | |
| LI - LIGHTS, STONEWORK | 2009-08-01 | 5,889 | 4,517 | SL | 15.000000000000 | 393 | 393 | 393 | |
| LI - CONDUITS,LIGHTING | 2011-07-07 | 2,988 | 2,016 | SL | 15.000000000000 | 199 | 199 | 199 | |
| LI - GRAVEL, DRAINAGE | 2011-07-01 | 13,768 | 9,294 | SL | 15.000000000000 | 918 | 918 | 918 | |
| SHOP; WATER SYSTEM | 2011-06-27 | 5,968 | 1,549 | SL | 39.000000000000 | 153 | 153 | 153 | |
| SHOP; ELECTRICAL IMP | 2011-07-07 | 8,007 | 2,061 | SL | 39.000000000000 | 205 | 205 | 205 | |
| PARKING LOT EXPANSION | 2012-05-15 | 12,058 | 7,335 | SL | 15.000000000000 | 804 | 804 | 804 | |
| IRRIGATION SYSTEM | 2011-09-20 | 3,237 | 2,132 | SL | 15.000000000000 | 216 | 216 | 216 | |
| GENERATOR | 2012-04-04 | 318 | 299 | SL | 10.000000000000 | 19 | 19 | 19 | |
| ELECTRICAL WORK-BATHROOM | 2012-06-13 | 1,344 | 312 | SL | 39.000000000000 | 34 | 34 | 34 | |
| WATER TANK AND SINK | 2012-09-04 | 1,900 | 434 | SL | 39.000000000000 | 49 | 49 | 49 | |
| FIELD DRAINAGE | 2013-05-15 | 12,039 | 6,521 | SL | 15.000000000000 | 803 | 803 | 803 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 8,258 | SL | 15.000000000000 | 1,159 | 1,159 | 1,159 | |
| SEPTIC HOLDING TANKS | 2014-05-19 | 2,957 | 1,404 | SL | 15.000000000000 | 197 | 197 | 197 | |
| HANDICAP BATHROOM INSTALLED | 2014-07-09 | 10,538 | 1,902 | SL | 39.000000000000 | 270 | 270 | 270 | |
| PUMP, TANKS & UPGRADES | 2014-07-09 | 18,774 | 3,389 | SL | 39.000000000000 | 481 | 481 | 481 | |
| NEW ROOF ON WORKSHOP BARN | 2014-05-31 | 4,660 | 860 | 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 | 3,702 | 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 | 138,055 | SL | 15.000000000000 | 10,225 | 10,225 | 10,225 | |
| SHOP | 2007-08-01 | 125,520 | 44,925 | SL | 39.000000000000 | 3,218 | 3,218 | 3,218 | |
| FIELD DRAINAGE | 2015-02-01 | 23,543 | 3,702 | SL | 15.000000000000 | 1,234 | 0 | 1,234 | |
| LI - DRAINAGE, POND | 2016-03-16 | 18,190 | 6,671 | 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 | 28,396 | 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 | 45,585 | SL | 15.000000000000 | 3,376 | 0 | 3,376 | |
| FIELD DRAINAGE | 2013-05-15 | 12,040 | 6,522 | SL | 15.000000000000 | 803 | 0 | 803 | |
| CRAB APPLE TREES | 2012-09-15 | 4,760 | 4,225 | SL | 10.000000000000 | 476 | 0 | 476 | |
| FIELD DRAINAGE | 2014-07-28 | 17,385 | 8,258 | SL | 15.000000000000 | 1,159 | 0 | 1,159 | |
| DRAINAGE PROJECT | 2018-07-14 | 9,651 | 2,009 | SL | 15.000000000000 | 643 | 0 | 643 | |
| WATER LINES AND WELL | 2019-04-02 | 13,247 | 2,208 | SL | 15.000000000000 | 883 | 0 | 883 | |
| LAWN MOWER | 2019-05-16 | 8,600 | 2,150 | SL | 10.000000000000 | 860 | 0 | 860 | |
| GARDEN IMPROVEMENT | 2019-08-11 | 3,000 | 300 | SL | 15.000000000000 | 200 | 0 | 200 | |
| DRAINAGE PROJECT | 2019-10-24 | 3,350 | 335 | SL | 15.000000000000 | 223 | 0 | 223 | |
| LAWN MOWER | 2019-11-27 | 14,774 | 2,216 | SL | 10.000000000000 | 1,477 | 0 | 1,477 | |
| SPRINKLER SYSTEM | 2019-11-02 | 7,367 | 737 | SL | 15.000000000000 | 491 | 0 | 491 | |
| WOOD SIDING FOR WORKSHOP BARN | 2020-07-31 | 30,844 | 824 | SL | 39.000000000000 | 791 | 791 | 791 | |
| SIDING FOR COONS BARN | 2022-01-15 | 6,102 | VAR | 0 % | 0 | 0 | 0 | ||
| SHINGLES FOR GERMAN BARN | 2022-04-30 | 8,241 | VAR | 0 % | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 238,760 | 238,760 |
| 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 | 12,905 | 1,434 | |
| LI-NIPMOOSE | 33,993 | 30,595 | 3,398 | |
| POWER LINES-COONS | 7,023 | 0 | 7,023 | |
| POND - COONS | 162,002 | 0 | 162,002 | |
| DRY WELL | 1,578 | 554 | 1,024 | |
| RADIATOR, ANTIFREEZE,HEAT | 1,888 | 652 | 1,236 | |
| 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 BARN | 224,326 | 0 | 224,326 | |
| BLUE STONE BENCH | 1,250 | 1,250 | 0 | |
| LI - GRAVEL, DRAINAGE | 13,767 | 10,213 | 3,554 | |
| GOLF CART | 2,400 | 2,400 | 0 | |
| TREES | 6,600 | 6,600 | 0 | |
| GENERATOR | 954 | 954 | 0 | |
| STAGELIGHT | 1,151 | 1,151 | 0 | |
| HEATER FOR GERMAN BARN | 2,807 | 2,633 | 174 | |
| FURNITURE | 700 | 700 | 0 | |
| TREES | 16,164 | 13,132 | 3,032 | |
| DRAIN TILE | 4,174 | 2,259 | 1,915 | |
| FIELD DRAINAGE | 23,543 | 4,936 | 18,607 | |
| LI - DRAINAGE, POND | 18,190 | 7,884 | 10,306 | |
| 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 | 30,499 | 1,050 | |
| 2 TRAILERS (900 COST/TRA) | 1,800 | 1,800 | 0 | |
| LI: GRAVEL AND DITCHING | 50,643 | 48,961 | 1,682 | |
| FIELD DRAINAGE | 12,040 | 7,325 | 4,715 | |
| CRAB APPLE TREES | 4,760 | 4,701 | 59 | |
| FIELD DRAINAGE | 17,385 | 9,417 | 7,968 | |
| DRAINAGE PROJECT | 9,651 | 2,652 | 6,999 | |
| WATER LINES AND WELL | 13,247 | 3,091 | 10,156 | |
| LAWN MOWER | 8,600 | 3,010 | 5,590 | |
| GARDEN IMPROVEMENT | 3,000 | 500 | 2,500 | |
| DRAINAGE PROJECT | 3,350 | 558 | 2,792 | |
| LAWN MOWER | 14,774 | 3,693 | 11,081 | |
| SPRINKLER SYSTEM | 7,367 | 1,228 | 6,139 | |
| SIDING FOR COONS BARN | 6,102 | 0 | 6,102 | |
| SHINGLES FOR GERMAN BARN | 8,241 | 0 | 8,241 |
| 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 | 2,771,971 | 2,786,314 | 2,786,314 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 153,079 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 294 | 0 | 0 | 294 |
| INSURANCE | 18,253 | 0 | 0 | 18,253 |
| REPAIR & MAINTENANCE | 36,267 | 0 | 0 | 36,267 |
| OFFICE SUPPLIES | 56 | 0 | 0 | 56 |
| INVESTMENT FEES | 433 | 433 | 0 | 0 |
| ADVERTISING | 11,627 | 11,627 | 11,627 | 0 |
| INSURANCE | 2,348 | 2,348 | 2,348 | 0 |
| WEBSITE | 4,479 | 4,479 | 4,479 | 0 |
| REPAIR & MAINTENANCE | 12,089 | 12,089 | 12,089 | 0 |
| MISCELLANOUS | 591 | 591 | 591 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - NONINVESTMENT | 1,913 | 1,913 | |
| OTHER INCOME | 10 | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE | 233,800 | 233,800 |
| PAYROLL WITHHOLDINGS | 2,492 | 974 |
| SECURITY DEPOSITS | 1,000 | 1,500 |