| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,647 | 6,647 |
| 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 | 468,956 | S/L | 40.0000 | 25,934 | |||
| GOLF CART | 2001-09-21 | 7,106 | 7,106 | S/L | 7.0000 | ||||
| GROUNDS IMPROVEMENTS | 2002-06-15 | 10,721 | 10,721 | S/L | 15.0000 | ||||
| MUSEUM HOUSE | 2002-06-30 | 273,784 | 119,785 | S/L | 40.0000 | 6,845 | |||
| BUILDING IMPROVEMENTS | 2006-06-30 | 9,191 | 3,104 | S/L | 40.0000 | 230 | |||
| ROAD GRADER REBUILD/REPAIR | 2010-02-19 | 14,066 | 14,066 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS | 2011-11-23 | 10,464 | |||||||
| FRONTIER LL 1208 - DRAWN BOX SCRAPE | 2012-09-06 | 4,960 | 4,960 | S/L | 7.0000 | ||||
| BLOWER | 2013-03-18 | 5,405 | 5,212 | S/L | 7.0000 | 193 | |||
| 72" TORO MOWER | 2014-06-06 | 8,662 | 6,909 | S/L | 7.0000 | 1,237 | |||
| 2007 VOLVO BACKHOE LOADER (2/3) | 2014-09-15 | 28,833 | 21,970 | S/L | 7.0000 | 4,119 | |||
| GATES | 2014-07-15 | 2,523 | 925 | S/L | 15.0000 | 168 | |||
| 2007 CAT TRACTOR | 2015-01-14 | 19,333 | 13,809 | S/L | 7.0000 | 2,762 | |||
| LOG SPLITTER | 2015-02-24 | 2,561 | 1,768 | S/L | 7.0000 | 366 | |||
| TRAILER | 2015-12-14 | 300 | 175 | S/L | 7.0000 | 43 | |||
| (2) TORO 72" Z-MASTER MOWERS | 2016-05-11 | 18,924 | 9,913 | S/L | 7.0000 | 2,703 | |||
| JOHN DEER 5100E WITH LOADER | 2016-05-20 | 41,150 | 21,065 | S/L | 7.0000 | 5,878 | |||
| BATWING ROTARY CUTTER | 2016-09-23 | 15,399 | 7,150 | S/L | 7.0000 | 2,199 | |||
| GATOR HPX | 2017-01-23 | 12,489 | 5,204 | S/L | 7.0000 | 1,784 | |||
| RYAN MATAWAY OVERSEEDER | 2017-12-26 | 6,569 | 1,877 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| FORD HOLDINGS BOND | 2019-09 | DONATION | 2020-03 | 500,000 | 510,865 | -10,865 | ||||
| MEADWESTVACO BOND | 2019-09 | DONATION | 2020-06 | 200,000 | 209,656 | -9,656 | ||||
| UPS BOND | 2020-01 | DONATION | 2020-04 | 1,245,000 | 1,260,463 | -15,463 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FORD HOLDINGS INC. BOND 9.375% | ||
| MEADWESTVACO CORP. BOND 9.75% | ||
| BEAM INC. BOND 8.625% | 193,470 | 186,569 |
| CIGNA CORP. NOTE 7.65% | 407,460 | 401,548 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD GROWTH INDEX ADMIRAL | 670,000 | 1,031,844 |
| VANGUARD VALUE INDEX ADMIRAL | 330,000 | 423,592 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MUSEUM HOUSE | 1,037,334 | 494,890 | 542,444 | 542,444 |
| MUSEUM HOUSE | 273,784 | 126,630 | 147,154 | 147,154 |
| BUILDING IMPROVEMENTS | 9,191 | 3,334 | 5,857 | 5,857 |
| GOLF CART | 7,106 | 7,106 | ||
| ROAD GRADER | 14,066 | 14,066 | ||
| FONTIER LL 1208 | 4,960 | 4,960 | ||
| BLOWER | 5,405 | 5,405 | ||
| 72" TORO MOWER | 8,662 | 8,146 | 516 | 516 |
| 2007 VOLVO BACKHOE LOADER | 28,833 | 26,089 | 2,744 | 2,744 |
| 2007 CAT BULLDOZER | 19,333 | 16,571 | 2,762 | 2,762 |
| LOG SPLITTER | 2,561 | 2,134 | 427 | 427 |
| TRAILER | 300 | 218 | 82 | 82 |
| (2) TORO 72" Z- MASTER MOWERS | 18,924 | 12,616 | 6,308 | 6,308 |
| JOHN DEER 5100E | 41,150 | 26,943 | 14,207 | 14,207 |
| BATWING ROTARY CUTTER | 15,399 | 9,349 | 6,050 | 6,050 |
| GATOR HPX | 12,489 | 6,988 | 5,501 | 5,501 |
| RYAN MATAWAY OVERSEEDER | 6,569 | 2,815 | 3,754 | 3,754 |
| GROUND IMPROVEMENTS | 10,721 | 10,721 | ||
| GATES | 2,523 | 1,093 | 1,430 | 1,430 |
| LAND | 986,464 | 986,464 | 986,464 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 16,571 | 16,571 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 60 | 60 | ||
| EQUIPMENT EXPENSE | 5,198 | 5,198 | ||
| GROUNDS MAINTENANCE | 3,100 | 2,628 | 2,628 | 472 |
| HOUSE EXPENSES | 4,202 | 4,202 | ||
| INSURANCE | 8,582 | 8,582 | ||
| REENACTMENT EXPENSE | 1,922 | 1,922 | ||
| UTILITIES | 7,715 | 7,715 | ||
| VEHICLE EXPENSE | 4,527 | 4,527 | ||
| MEALS & ENTERTAINMENT | 1,957 | 1,957 | ||
| OFFICE EXPENSE | 761 | 761 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT RENTALS | 1,213 | 1,213 | 1,213 |
| HUNTING RENTAL | 1,415 | 1,415 | 1,415 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 105 | 105 | ||
| REAL ESTATE TAXES | 7,768 | 7,768 | ||
| PAYROLL TAXES | 2,890 | 2,890 | ||
| FORM 990 TAXES | 346 | 346 |