| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,831 | 5,831 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1998-12-30 | 976,000 | |||||||
| MUSEUM HOUSE | 2001-12-07 | 1,037,334 | 417,090 | S/L | 40.0000 | 25,933 | |||
| SEPTIC TANK | 2001-04-09 | 625 | 625 | S/L | 7.0000 | ||||
| MOBILE HOME | 2001-09-05 | 7,910 | 7,910 | S/L | 7.0000 | ||||
| APPLIANCES | 2001-12-07 | 1,251 | 1,251 | S/L | 7.0000 | ||||
| GOLF CART | 2001-09-21 | 7,106 | 7,106 | S/L | 7.0000 | ||||
| FURNISHINGS | 2002-08-15 | 1,792 | 1,792 | S/L | 7.0000 | ||||
| GROUNDS IMPROVEMENTS | 2002-06-15 | 10,721 | 10,721 | S/L | 15.0000 | ||||
| MUSEUM HOUSE | 2002-06-30 | 273,784 | 106,096 | S/L | 40.0000 | 6,845 | |||
| SHED | 2003-07-15 | 2,843 | 1,030 | S/L | 40.0000 | 71 | |||
| TRACTOR | 2003-12-02 | 41,173 | 41,173 | S/L | 7.0000 | ||||
| FURNISHINGS | 2003-10-10 | 3,323 | 3,323 | S/L | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2006-06-30 | 9,191 | 2,645 | S/L | 40.0000 | 229 | |||
| ROAD GRADER REBUILD/REPAIR | 2010-02-19 | 14,066 | 14,066 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS | 2011-11-23 | 10,464 | |||||||
| LAWN TRACTOR | 2011-07-14 | 1,679 | 1,560 | S/L | 7.0000 | 119 | |||
| FRONTIER LL 1208 - DRAWN BOX SCRAPE | 2012-09-06 | 4,960 | 3,780 | S/L | 7.0000 | 709 | |||
| BLOWER | 2013-03-18 | 5,405 | 3,667 | S/L | 7.0000 | 772 | |||
| 72" TORO MOWER | 2014-06-06 | 8,662 | 4,434 | S/L | 7.0000 | 1,237 | |||
| 2007 VOLVO BACKHOE LOADER (2/3) | 2014-09-15 | 28,833 | 13,732 | S/L | 7.0000 | 4,119 | |||
| GATES | 2014-07-15 | 2,523 | 588 | S/L | 15.0000 | 169 | |||
| 2007 CAT BULLDOZER (1/3) | 2015-01-14 | 19,333 | 8,286 | S/L | 7.0000 | 2,762 | |||
| LOG SPLITTER | 2015-02-24 | 2,561 | 1,037 | S/L | 7.0000 | 366 | |||
| TRAILER | 2015-12-14 | 300 | 89 | S/L | 7.0000 | 43 | |||
| MILLERMATIC WELDER | 2015-12-17 | 1,650 | 471 | S/L | 7.0000 | 236 | |||
| STIHL CHAIN SAWS | 2016-05-11 | 3,955 | 942 | S/L | 7.0000 | 565 | |||
| (2) TORO 72" Z-MASTER MOWERS | 2016-05-11 | 18,924 | 4,506 | S/L | 7.0000 | 2,703 | |||
| JOHN DEER 5100E WITH LOADER | 2016-05-20 | 41,150 | 9,308 | S/L | 7.0000 | 5,878 | |||
| BATWING ROTARY CUTTER | 2016-09-23 | 15,399 | 2,750 | S/L | 7.0000 | 2,200 | |||
| FRONT END LOADER | 2016-11-04 | 7,650 | 1,275 | S/L | 7.0000 | 1,093 | |||
| GATOR HPX | 2017-01-23 | 12,489 | 1,636 | S/L | 7.0000 | 1,784 | |||
| RYAN MATAWAY OVERSEEDER | 2017-12-26 | 6,569 | S/L | 7.0000 | 938 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEPTIC TANK | 2001-04 | PURCHASE | 2018-12 | 625 | 625 | |||||
| MOBILE HOME | 2001-09 | PURCHASE | 2018-12 | 7,910 | 7,910 | |||||
| APPLIANCES | 2001-12 | PURCHASE | 2018-12 | 1,251 | 1,251 | |||||
| FURNISHINGS | 2002-08 | PURCHASE | 2018-12 | 1,792 | 1,792 | |||||
| SHED | 2003-07 | PURCHASE | 2018-12 | 2,843 | -1,742 | 1,101 | ||||
| FURNISHINGS | 2003-10 | PURCHASE | 2018-12 | 3,323 | 3,323 | |||||
| LAWN TRACTOR | 2011-07 | PURCHASE | 2018-12 | 1,679 | 1,679 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MUSEUM HOUSE | 1,037,334 | 443,023 | 594,311 | 594,311 |
| MUSEUM HOUSE | 273,784 | 112,941 | 160,843 | 160,843 |
| SHED | ||||
| BUILDING IMPROVEMENTS | 9,191 | 2,874 | 6,317 | 6,317 |
| GOLF CART | 7,106 | 7,106 | ||
| TRACTOR | 41,173 | 41,173 | ||
| ROAD GRADER | 14,066 | 14,066 | ||
| LAWN TRACTOR | ||||
| FONTIER LL 1208 | 4,960 | 4,489 | 471 | 471 |
| BLOWER | 5,405 | 4,439 | 966 | 965 |
| 72" TORO MOWER | 8,662 | 5,671 | 2,991 | 2,991 |
| 2007 VOLVO BACKHOE LOADER | 28,833 | 17,851 | 10,982 | 10,982 |
| 2007 CAT BULLDOZER | 19,333 | 11,048 | 8,285 | 8,285 |
| LOG SPLITTER | 2,561 | 1,403 | 1,158 | 1,158 |
| TRAILER | 300 | 132 | 168 | 168 |
| MILLERMATIC WELDER | 1,650 | 707 | 943 | 943 |
| STIHL CHAIN SAW | 3,955 | 1,507 | 2,448 | 2,448 |
| (2) TORO 72" Z- MASTER MOWERS | 18,924 | 7,209 | 11,715 | 11,715 |
| JOHN DEER 5100E | 41,150 | 15,186 | 25,964 | 25,964 |
| BATWING ROTARY CUTTER | 15,399 | 4,950 | 10,449 | 10,449 |
| FRONT END LOADER | 7,650 | 2,368 | 5,282 | 5,282 |
| GATOR HPX | 12,489 | 3,420 | 9,069 | 9,070 |
| RYAN MATAWAY OVERSEEDER | 6,569 | 938 | 5,631 | 5,631 |
| APPLIANCES | ||||
| FURNISHINGS | ||||
| FURNISHINGS | ||||
| GROUND IMPROVEMENTS | 10,721 | 10,721 | ||
| GATES | 2,523 | 757 | 1,766 | 1,766 |
| SEPTIC TANK | ||||
| MOBILE HOME | ||||
| LAND | 986,464 | 986,464 | 976,000 | |
| LAND DAM | 10,464 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,189 | 1,189 | ||
| BANK CHARGES | 65 | 65 | ||
| EQUIPMENT EXPENSE | 3,614 | 3,614 | ||
| GROUNDS MAINTENANCE | 35,016 | 35,016 | ||
| HOUSE EXPENSES | 11,697 | 11,697 | ||
| INSURANCE | 11,768 | 11,768 | ||
| REENACTMENT EXPENSE | 8,054 | 2,603 | 5,451 | |
| UTILITIES | 4,122 | 4,122 | ||
| VEHICLE EXPENSE | 2,705 | 2,705 | ||
| MEALS & ENTERTAINMENT | 678 | 678 | ||
| INTERNET & CELL PHONE | 2,343 | 2,343 | ||
| OFFICE EXPENSE | 1,997 | 1,997 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TOUR RECEIPTS | 250 | 250 | |
| REENACTMENT INCOME | 2,603 | 2,603 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 1,541 | 1,541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 146 | 146 | ||
| REAL ESTATE TAXES | 7,732 | 7,732 | ||
| PAYROLL TAXES | 3,686 | 3,686 |