| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STORE FIXTURES | 2013-01-01 | 55,077 | 55,077 | 200DB | 5.0000 | ||||
| MAHOGONAY TABLE FOR LOBBY | 2013-08-05 | 400 | 400 | 200DB | 7.0000 | ||||
| TRACTOR LIFT | 2015-01-11 | 3,999 | 3,656 | 200DB | 7.0000 | 343 | 86 | 257 | |
| 2016 GMC PICKUP TRUCK | 2018-03-01 | 40,000 | 29,920 | 200DB | 5.0000 | 6,720 | 1,680 | 5,040 | |
| ESTES EQUIPMENT | 2019-06-11 | 4,503 | 2,246 | 200DB | 7.0000 | 645 | 161 | 484 | |
| BUILDING IMPROVEMENTS | 2020-06-30 | 16,650 | 1,110 | S/L | 15.0000 | 1,110 | 278 | 832 | |
| LAND IMPROVEMENTS | 2020-06-30 | 53,152 | 3,543 | S/L | 15.0000 | 3,544 | 886 | 2,658 | |
| 860 W. ROSLYN LAND | 2020-06-30 | 833,385 | |||||||
| 860 WEST ROSLYN BUILDING IMPROVEMENTS | 2020-06-30 | 1,333,122 | 34,183 | S/L | 39.0000 | 34,182 | 8,546 | 25,636 | |
| 880 WEST ROSLYN ADDITION | 2020-06-30 | 2,410,358 | 61,804 | S/L | 39.0000 | 61,804 | 15,449 | 46,355 | |
| 880 WEST ROSLYN ROOF | 2020-06-30 | 226,282 | 5,802 | S/L | 39.0000 | 5,802 | 1,451 | 4,351 | |
| 860 WEST ROSLYN ROOF | 2020-06-30 | 261,000 | 6,692 | S/L | 39.0000 | 6,693 | 1,673 | 5,020 | |
| 880 WEST ROSLYN PAVING | 2020-06-30 | 26,125 | 1,742 | S/L | 15.0000 | 1,741 | 435 | 1,306 | |
| 880 W. ROSLYN | 2017-12-20 | 2,228,780 | 200,019 | S/L | 39.0000 | 57,148 | 14,287 | 42,861 | |
| LAND - 880 W. ROSLYN | 2017-12-20 | 2,171,220 | |||||||
| AC & HEATING UNIT | 2021-01-13 | 34,353 | 440 | S/L | 39.0000 | 881 | 220 | 661 | |
| FRAMED OUT VIEWING ROOM | 2020-07-20 | 3,825 | 234 | S/L | 15.0000 | 255 | 64 | 191 | |
| LED SIGN | 2020-11-12 | 80,819 | 7,697 | S/L | 7.0000 | 11,546 | 2,887 | 8,659 | |
| BATHROOM PARTITIONS | 2021-04-26 | 11,609 | 129 | S/L | 15.0000 | 774 | 194 | 580 | |
| PARKING LOT - MUSEUM | 2020-09-24 | 35,055 | 1,753 | S/L | 15.0000 | 2,337 | 584 | 1,753 | |
| LG PARKING LOT - BACK OF1/13/21 MUSEUM | 2021-01-13 | 197,405 | 6,580 | S/L | 15.0000 | 13,161 | 3,290 | 9,871 | |
| OTHER IMPVTS - W ROSLYN | 2020-07-01 | 63,722 | 1,527 | S/L | 39.0000 | 1,593 | 398 | 1,195 | |
| OTHER IMPVTS - W ROSLYN | 2021-12-20 | 169,522 | S/L | 39.0000 | 2,296 | 574 | 1,722 | ||
| STEAMER FOR GRILL | 2021-07-02 | 4,942 | S/L | 5.0000 | 494 | 124 | 370 | ||
| PAVING & INSTALLATION PATIO/WALKWAY | 2021-07-07 | 7,705 | S/L | 15.0000 | 514 | 129 | 385 | ||
| BOOTHS | 2021-07-02 | 8,606 | S/L | 5.0000 | 1,721 | 430 | 1,291 |
| Employee | Explanation |
|---|---|
| ROBERT CERVARICH | EMPLOYEE PERFORMS MANAGEMENT FUNCTIONS |
| SHARON KENNA | EMPLOYEE PERFORMS MANAGEMENT FUNCTIONS |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BB&T SECURITIES INVESTMENTS | 5,504,387 | 5,537,652 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRACTORS, AUTOS FOR EXHIBITS | AT COST | 6,562,723 | 6,562,723 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,277,010 | 639,859 | 6,637,151 | 7,277,010 | |
| 3,004,605 | 3,004,605 | 3,004,605 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BUILDING CONSTRUCTION | 63,722 | 142,898 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISER | ||||
| ADVERTISING | 12,432 | 12,432 | ||
| EXPENSES | ||||
| DUES & SUBSCRIPTIONS | 1,080 | 1,080 | ||
| RELATED MEALS | 2,512 | 2,512 | ||
| PAYROLL PROCESSING | 2,957 | 977 | 977 | 1,004 |
| BANK SERVICE CHARGES | 55,033 | 55,033 | ||
| OFFICE EXPENSE | 20,583 | 2,058 | 9,262 | 9,262 |
| ADVERTISING | 12,641 | 12,641 | ||
| FUEL EXPENSE | 57,160 | 57,160 | ||
| INSURANCE | 91,422 | 9,142 | 41,140 | 41,140 |
| UTILITIES | 79,953 | 7,995 | 35,979 | 35,979 |
| REPAIRS & MAINTENANCE | 196,304 | 5,403 | 142,277 | 48,624 |
| REIMBURSED NONCASH DONATIONS | 284,196 | 284,196 | ||
| DIRECT BROKERAGE FEES | 57,927 | 57,927 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALES - ADMISSIONS | 174,106 | 174,106 | |
| FUNDRAISER | 6,597 | 6,597 | |
| SPECIAL EVENTS | 30,142 | 30,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD | 10,750 | 23,337 |
| SALES TAX PAYABLE | 1,074 | 1,293 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
KEYSTONE GRILL LOAN |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 10,405 | 5,203 | 5,203 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 261,638 | 153,241 | 108,397 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RE & PP TAX | 15,885 | 7,943 | 7,943 | |
| TAXES & LICENSES | 22,572 | 11,286 | 11,286 | |
| PAYROLL TAXES | 32,791 | 10,829 | 10,829 | 11,133 |
| FEDERAL TAXES PAID | -2,782 |