| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Milton T Charlton Associates | 1,900 | 1,900 | ||
| Sharon R Jacob CPA | 3,425 | 3,425 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| His Lordship Kindness Building | 1996-01-04 | 504,035 | 90,461 | SL | 039 | 12,923 | 12,923 | ||
| Roof Restoration | 2009-08-08 | 290,945 | 2,802 | SL | 039 | 7,460 | 7,460 | ||
| Museum Personal Property | 2002-07-29 | 66,586 | 57,071 | 200 DB | 007 | ||||
| Carriage Collection | 1996-01-04 | 68,200 | 58,453 | 200 DB | 007 | ||||
| Tenant Building 1 | 1996-01-04 | 47,853 | 12,180 | SL | 2750.000 % | 1,740 | 1,740 | 1,740 | |
| Tenant Building 2 | 2002-07-29 | 46,000 | 11,711 | SL | 2750.000 % | 1,673 | 1,673 | 1,673 | |
| Small Machine Shed | 2002-07-29 | 33,000 | 25,015 | 150 DB | 010 | 2,884 | 2,884 | 2,884 | |
| Small Barn and Stall | 2002-07-29 | 3,000 | 2,275 | 150 DB | 010 | 262 | 262 | 262 | |
| Hay Shed | 2002-07-29 | 1,000 | 758 | 150 DB | 010 | 87 | 87 | 87 | |
| Carriage House | 2002-07-29 | 86,000 | 65,187 | 150 DB | 010 | 7,516 | 7,516 | 7,516 | |
| Red Barn | 2002-07-29 | 8,200 | 6,216 | 150 DB | 010 | 717 | 717 | 717 | |
| Covered Arena with overhead Sprinkler | 2002-07-29 | 90,800 | 68,826 | 150 DB | 010 | 7,936 | 7,936 | 7,936 | |
| BW 180 Woods Mower Dump Trailer | 2005-04-14 | 14,400 | 11,667 | 150 DB | 007 | 969 | 969 | 969 | |
| Wire Fence | 2002-07-29 | 43,000 | 37,575 | 150 DB | 007 | ||||
| Split Rail Fence | 2002-07-29 | 65,000 | 56,800 | 150 DB | 007 | ||||
| Split Rail Fence | 2009-09-03 | 13,502 | 7,474 | 150 DB | 007 | 1,015 | 1,015 | 1,015 |
| Identifier | Return Reference | Explanation |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ferris Baker Watt | 9,532 | 9,532 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7606 Woodyard Road - Land | 32,678 | 32,678 | 32,678 | |
| 7606 Woodyard Road - Building | 47,853 | 15,660 | 32,193 | 32,193 |
| 7606 Woodyard Road - 2nd Building | 46,000 | 15,057 | 30,943 | 30,943 |
| Farm - Land | 276,000 | 276,000 | 276,000 | |
| Metal Machine Shed | 33,000 | 30,783 | 2,217 | 2,217 |
| Small Barn and Stall | 3,000 | 2,799 | 201 | 201 |
| Hay Shed | 1,000 | 932 | 68 | 68 |
| Carriage House | 86,000 | 80,219 | 5,781 | 5,781 |
| Red Barn | 8,200 | 7,650 | 550 | 550 |
| Covered Arena with Overhead Sprinkler | 90,800 | 84,698 | 6,102 | 6,102 |
| Wire Fence | 43,000 | 37,575 | 5,425 | 5,425 |
| Split Rail Fence | 65,000 | 56,800 | 8,200 | 8,200 |
| BW 180 Woods Mower Dump Trailer | 14,400 | 14,400 | ||
| Split Rail Fence | 13,502 | 9,780 | 3,722 | 3,722 |
| Tenant House - Wsher Dryer | 1,245 | 1,245 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| His Lordships Kindness - Land | 164,434 | 164,434 | 164,434 | |
| His Lordships Kindness - Building | 504,035 | 116,307 | 387,728 | 387,728 |
| His Lordships Kindness - Personal Property | 66,586 | 57,071 | 9,515 | 9,515 |
| Carriage Collection | 68,200 | 58,453 | 9,747 | 9,747 |
| Roof Restoration | 290,945 | 17,722 | 273,223 | 273,223 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Glover Associates Inc | 225 | 225 |
| Item No. | 1 |
|---|---|
| Lender's Name | M&T Bank |
| Lender's Title | Equipment loan |
| Relationship to Insider | |
| Original Amount of Loan | 13400 |
| Balance Due | |
| Date of Note | 2005-05 |
| Maturity Date | 2010-05 |
| Repayment Terms | 226.02/MO |
| Interest Rate | 0000000.0700 |
| Security Provided by Borrower | BW 180 Woods Mower Dump Trailer |
| Purpose of Loan | Purchase of mower |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 133 | 133 | ||
| Bank fees | 775 | 775 | ||
| Dues and subscriptions | 200 | 200 | ||
| Fundraising | 220 | 220 | ||
| Insurance liability | 12,170 | 12,170 | ||
| Office supplies | 312 | 312 | ||
| Postage | 149 | 149 | ||
| Repairs and maintenance museum | 3,937 | 3,937 | ||
| Electricity museum | 715 | 715 | ||
| Oil museum | 4,552 | 4,552 | ||
| Security museum | 394 | 394 | ||
| Telephone museum | 2,288 | 2,288 | ||
| Bank fees | 205 | 205 | 205 | |
| Contract services | 1,800 | 1,800 | 1,800 | |
| Fuel for equipment | 1,873 | 1,873 | 1,873 | |
| Insurance liabiltiy | 3,672 | 3,672 | 3,672 | |
| Insurance workers comp | 4,930 | 4,930 | 4,930 | |
| License and permits | 125 | 125 | 125 | |
| Miscellaneous expense | 17 | 17 | 17 | |
| Postage | 9 | 9 | 9 | |
| Repairs and maintenance equipment | 6,043 | 6,043 | 6,043 | |
| Repairs and maintenance rental houses | 766 | 766 | 766 | |
| Supplies | 2,451 | 2,451 | 2,451 | |
| Water sewer | 3,317 | 3,317 | 3,317 | |
| Telephone indoor riding area | 487 | 487 | 487 | |
| Portable Toilet | 1,169 | 1,169 | 1,169 | |
| Electricity | 5,092 | 5,092 | 5,092 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Programs | 300 | 300 | |
| Tours | 150 | 150 | |
| Miscellaneous museum income | 2,280 | 2,280 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes | 802 | 948 |
| Security Deposits | 6,005 | 6,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bianca P Floyd | 2,813 | 2,813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 2,580 | 2,580 | 2,580 | 0 |
| Real estate taxes | 694 | 0 | 0 | 694 |
| Real estate taxes | 1,352 | 1,352 | 1,352 | 0 |
| Real estate taxes | 3,499 | 3,499 | 3,499 | 0 |