| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BBSC CPAS | 6,345 | 3,063 | 3,282 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FULLY DEPRECIATED | 1983-01-01 | 17,371 | 17,371 | S/L | 10.0000 | ||||
| PERRY ROAD LAND | 1991-01-01 | 137,000 | |||||||
| PERRY ROAD LAND | 1993-01-01 | 61,133 | |||||||
| MUSEUM LAND | 1993-01-01 | 84,936 | |||||||
| MUSEUM BUILDING | 1993-01-01 | 730,770 | 714,738 | S/L | 31.5000 | 16,032 | |||
| MUSEUM FLOOR | 1994-01-01 | 14,958 | 14,958 | S/L | 10.0000 | ||||
| PAVING | 1995-06-01 | 965 | 965 | S/L | 10.0000 | ||||
| JOHN DEERE TRACTOR (405) | 1998-06-22 | 17,000 | 17,000 | 200DB | 5.0000 | ||||
| STORAGE GARAGE | 1999-07-01 | 21,391 | 11,990 | S/L | 39.0000 | 548 | |||
| SCOOTER LIFT | 2000-10-04 | 1,850 | 1,850 | S/L | 5.0000 | ||||
| BUILDING 359 PERRY | 2000-11-05 | 315,300 | 154,615 | S/L | 39.0000 | 8,085 | |||
| LAND 359 PERRY ROAD | 2001-11-05 | 51,700 | |||||||
| IRRIGATION SYSTEM | 2003-07-25 | 9,500 | 9,500 | S/L | 15.0000 | ||||
| 997 MID ZTRAK LAWN TRACTOR (405) | 2005-11-15 | 11,721 | 11,721 | S/L | 5.0000 | ||||
| OFFICE EQUIPMENT | 2007-11-01 | 2,583 | 2,583 | 200DB | 7.0000 | ||||
| 359 PERRY OUTSIDE | 2007-11-01 | 82,556 | 73,581 | 150DB | 15.0000 | 4,896 | |||
| 359 PERRY INSIDE | 2007-11-01 | 81,752 | 27,513 | S/L | 39.0000 | 2,096 | |||
| WINDOW CURTAIN (359) | 2008-03-07 | 1,840 | 1,840 | 200DB | 7.0000 | ||||
| NEW DUCT WORK | 2008-05-29 | 2,440 | 790 | S/L | 39.0000 | 62 | |||
| DEHUMIDIFIERS (405) | 2008-10-16 | 2,675 | 2,675 | 200DB | 7.0000 | ||||
| SOUND SYSTEM (405) | 2009-03-25 | 16,120 | 16,120 | S/L | 7.0000 | ||||
| PERRY ROAD LAND | 2009-08-19 | 92,501 | |||||||
| CARPETING - GS SECTION (359) | 2009-11-30 | 5,706 | 5,706 | S/L | 7.0000 | ||||
| IMPROVEMENTS | 2010-04-17 | 2,859 | 785 | S/L | 39.0000 | 73 | |||
| WINDOWS 359 PERRY RD | 2010-10-26 | 601 | 157 | S/L | 39.0000 | 16 | |||
| TELEPHONE & COMPUTER SYSTEM (359) | 2010-12-28 | 43,504 | 43,504 | 200DB | 7.0000 | ||||
| HVAC SYSTEM | 2010-12-31 | 12,350 | 3,167 | S/L | 39.0000 | 316 | |||
| VINYL AWNING (359) | 2013-10-14 | 1,920 | 1,920 | 200DB | 7.0000 | ||||
| COPIER/FAX/SCANNER (359) | 2013-11-06 | 7,331 | 7,331 | 200DB | 5.0000 | ||||
| SECURITY SYSTEM (359) | 2013-12-09 | 5,399 | 5,399 | 200DB | 5.0000 | ||||
| LAWN BUSHEL DUMP (405) | 2013-12-18 | 3,425 | 3,425 | 200DB | 5.0000 | ||||
| ELECTRONIC BULLETIN BOARD | 2014-04-29 | 2,145 | 2,145 | 200DB | 5.0000 | ||||
| APPLE MACBOOK PRO | 2014-07-14 | 1,425 | 1,425 | S/L | 5.0000 | ||||
| L.KJENSTAD MEMORIAL BRIDGE SIGN/BOARDS | 2014-07-22 | 2,460 | 2,460 | 200DB | 5.0000 | ||||
| SECURITY SYSTEM (405 PERRY) | 2014-12-01 | 8,682 | 8,682 | 200DB | 5.0000 | ||||
| FIRE ALARM/RADIO COMMUNICATOR (405 PERRY) | 2014-12-01 | 1,337 | 1,337 | 200DB | 5.0000 | ||||
| 2000 TRAILER | 2014-12-02 | 3,500 | 3,500 | 200DB | 5.0000 | ||||
| XEON SERVER | 2015-08-31 | 9,836 | 7,494 | S/L | 7.0000 | 1,171 | |||
| COMPUTER SYSTEM & TOUCHSCREEN MONITOR | 2015-11-24 | 1,617 | 1,617 | S/L | 5.0000 | ||||
| SPRINKLER SYSTEM UPGRADE | 2016-10-28 | 5,610 | 1,558 | S/L | 15.0000 | 374 | |||
| MERAKI DUAL BAND SERVER | 2017-01-10 | 1,198 | 958 | S/L | 5.0000 | 240 | |||
| 8G WATER COOLER | 2017-05-08 | 2,062 | 1,512 | S/L | 5.0000 | 413 | |||
| 2018 FORD F150 | 2017-12-14 | 24,999 | 15,416 | S/L | 5.0000 | 5,000 | |||
| XEROX COLOR COPIER - 405 | 2018-03-30 | 6,450 | 3,548 | S/L | 5.0000 | 1,290 | |||
| FORD 150 TRUCK WRAP | 2018-04-12 | 3,514 | 1,933 | S/L | 5.0000 | 702 | |||
| (1) ELITEBOOK LAPTOP | 2018-06-26 | 1,399 | 700 | S/L | 5.0000 | 279 | |||
| EXHIBIT SIGNS | 2018-11-02 | 1,826 | 791 | S/L | 5.0000 | 365 | |||
| CONFERENCE ROOM & BATHROOM RENOVATIONS | 2019-03-19 | 28,875 | 2,527 | S/L | 20.0000 | 1,443 | |||
| (1) I7 NUC COMPUTER SYSTEM 19081 | 2019-09-06 | 1,054 | 281 | S/L | 5.0000 | 211 | |||
| (1) I7 NUC COMPUTER SYSTEM 19081 | 2019-09-06 | 1,054 | 281 | S/L | 5.0000 | 211 | |||
| 3HP AIR COMPRESSOR - SPRINKLER SYS | 2020-01-29 | 4,276 | 261 | S/L | 15.0000 | 285 | |||
| NEW MUSEUM ROOF | 2020-04-28 | 300,000 | 8,000 | S/L | 25.0000 | 12,000 | |||
| MERAKI PORT SWITCH - SERVER | 2020-06-17 | 5,506 | 551 | S/L | 5.0000 | 1,101 | |||
| DEHUMIDIFIER | 2020-10-16 | 3,765 | 90 | S/L | 7.0000 | 538 | |||
| PARKING LOT PAVING | 2021-05-21 | 51,400 | S/L | 15.0000 | 1,999 | ||||
| DEHUMIDIFIER | 2021-05-10 | 3,958 | S/L | 7.0000 | 377 | ||||
| SUPERMICRO SERVER | 2021-10-29 | 12,879 | S/L | 5.0000 | 429 | ||||
| MUSEUM OFFICE RENOVATIONS | 2021-12-31 | 65,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PAVING | 1995-06 | PURCHASE | 2021-05 | 965 | 965 | |||||
| XEON SERVER | 2015-08 | PURCHASE | 2021-10 | 9,836 | -1,171 | 8,665 | ||||
| WHIRLPOOL CORP | 2021-05 | PURCHASE | 2021-08 | 22,409 | 24,946 | -2,537 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB EQUITY FUNDS | 4,587,001 | 5,014,513 |
| CHARLES SCHWAB EQUITIES | 16,691,278 | 24,451,861 |
| CHARLES SCHWAB EXCHANGE TRADED | 946,502 | 942,209 |
| CHARLES SCHWAB FIXED INCOME | 3,938,361 | 3,868,734 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-KELLEY ROAD |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 1,907,513 | 1,269,193 | 638,320 | 923,021 |
| LAND | 478,670 | 478,670 | 478,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 435 | 435 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUSEUM ARTIFACTS | 1,417,782 | 1,445,282 | 1,445,282 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INVESTMENT MANAGEMENT FEES | 116,427 | 116,427 | ||
| ADVERTISING | 3,381 | 3,381 | ||
| BANK & CREDIT CARD FEES | 2,927 | 2,927 | ||
| DISPLAYS | 3,704 | 3,704 | ||
| DUES & MEMBERSHIPS | 2,209 | 2,209 | ||
| FOOD & BEVERAGE | 1,429 | 1,429 | ||
| MAINTENANCE CONTRACTS | 26,921 | 26,921 | ||
| SUPPLIES | 9,349 | 9,349 | ||
| POSTAGE | 1,820 | 1,820 | ||
| VEHICLE EXPENSE | 818 | 818 | ||
| VOLUNTEER FUNCTION EXPENSE | 13,887 | 13,887 | ||
| SIGNS | 60 | 60 | ||
| INSURANCE | 26,358 | 26,358 | ||
| REPAIRS & MAINTENANCE | 82,992 | 82,992 | ||
| COMMUNITY PROGRAMS | 88,709 | 88,709 | ||
| VETERAN PROGRAMS | 45,859 | 45,859 | ||
| SCHOOL PROGRAMS | 265,396 | 265,396 | ||
| ACTIVITY RELATED EXPENSES | 124,724 | |||
| CASH OVER/SHORT | 61 | 61 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKET SALES | 55,857 | 55,857 | |
| INSURANCE DIVIDEND | 193 | 193 | |
| PPP LOAN FORGIVENESS | 57,310 | 57,310 | |
| INCOME TAX REFUND | 9,464 | 9,464 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 57,310 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING FEES | 1,865 | 1,865 | ||
| MANAGEMENT CONSULTING | 22,305 | 22,305 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| COUNTER SALES | 11,264 | 9,364 | 1,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 1,856 | 1,856 | ||
| SALES TAX | 213 | 213 | ||
| INCOME TAX | 241 |