| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,716 | 0 | 0 | 5,716 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING MUSEUM | 2,128,727 | 802,048 | 1,326,679 | 1,726,098 |
| FURNITURE & FIXTURES | 46,224 | 46,224 | 0 | 9,245 |
| TRANSPORTATION EQUIPMENT | 130,560 | 130,560 | 0 | 26,112 |
| BUILDING IMPROVEMENTS | 200,726 | 105,080 | 95,646 | 11,021 |
| LAND | 894,559 | 0 | 894,559 | 1,596,974 |
| EQUIPMENT | 1,155,869 | 1,084,760 | 71,109 | 260,402 |
| EXHIBITS | 1,046,385 | 1,008,935 | 37,450 | 523,192 |
| LIVESTOCK | 21,600 | 15,173 | 6,427 | 4,320 |
| LAND IMPROVEMENTS | 360,607 | 320,172 | 40,435 | 40,435 |
| COMPUTER EQUIPMENT | 6,248 | 6,248 | 0 | |
| FINANCING COSTS | 1,350 | 1,350 | 0 | |
| EXHIBITS IN PROCESS | 17,022 | 0 | 17,022 | |
| WOOD CARVINGS | 1,700 | 1,700 | 0 | 340 |
| MUSEUM KITCHEN | 13,432 | 13,432 | 0 | 2,686 |
| PLAYSCAPE | 55,730 | 55,730 | 0 | 11,146 |
| Item No. | 1 |
|---|---|
| Lender's Name | JAMES MAZZARELLI |
| Lender's Title | OFFICER |
| Original Amount of Loan | 2668902 |
| Balance Due | 2628642 |
| Date of Note | 2019-12 |
| Maturity Date | 2019-12 |
| Repayment Terms | DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | WORKING CAPITAL - MUSEUM ERECTION |
| Description of Lender Consideration | ASSETS |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE | 5,363 | 5,426 | 5,426 |
| PREPAID EXPENSES | 180 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEED | 27,555 | 0 | 0 | 27,555 |
| VETERINARY | 8,901 | 0 | 0 | 8,901 |
| SUPPLIES AND TOOLS | 6,346 | 0 | 0 | 6,348 |
| ADVERTISING | 516 | 0 | 0 | 516 |
| BANK CHARGES | 2,254 | 0 | 0 | 2,254 |
| VEHICLE | 8,267 | 0 | 0 | 8,267 |
| FUEL | 6,193 | 0 | 0 | 6,193 |
| EQUIPMENT | 15,656 | 0 | 0 | 15,656 |
| INSURANCE | 18,048 | 0 | 0 | 18,048 |
| LICENSES & PERMITS | 635 | 0 | 0 | 635 |
| REPAIRS & MAINTENANCE | 6,773 | 0 | 0 | 6,773 |
| TELEPHONE | 2,234 | 0 | 0 | 2,234 |
| UTILITIES | 13,604 | 0 | 0 | 13,604 |
| MISC | 12,685 | 0 | 0 | 12,685 |
| PROPANE | 3,121 | 0 | 0 | 3,121 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSONS | 20,198 | 20,198 | |
| OTHER REVENUE | 5,085 | 5,085 | |
| HAY SALES | 2,783 | 2,783 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED SALES TAX | 140 | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 3,727 | 0 | 0 | 3,727 |