| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,020 | 0 | 0 | 3,020 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING MUSEUM | 2,128,727 | 856,611 | 1,272,116 | 1,679,990 |
| FURNITURE & FIXTURES | 46,224 | 46,224 | 0 | 9,245 |
| TRANSPORTATION EQUIPMENT | 130,560 | 130,560 | 0 | 26,112 |
| BUILDING IMPROVEMENTS | 200,726 | 110,227 | 90,499 | 10,669 |
| LAND | 894,559 | 0 | 894,559 | 1,596,974 |
| EQUIPMENT | 1,155,869 | 1,102,270 | 53,599 | 244,842 |
| EXHIBITS | 1,046,385 | 1,008,935 | 37,450 | 523,192 |
| LIVESTOCK | 27,600 | 17,874 | 9,726 | 5,520 |
| LAND IMPROVEMENTS | 360,607 | 327,005 | 33,602 | 33,602 |
| 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 | 2020-12 |
| Maturity Date | 2020-12 |
| 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 | 5,426 | 2,071 | 2,071 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEED | 21,261 | 0 | 0 | 21,261 |
| VETERINARY | 4,444 | 0 | 0 | 4,444 |
| SUPPLIES AND TOOLS | 6,648 | 0 | 0 | 6,648 |
| ADVERTISING | 492 | 0 | 0 | 492 |
| BANK CHARGES | 2,058 | 0 | 0 | 2,058 |
| VEHICLE | 12,455 | 0 | 0 | 12,455 |
| FUEL | 6,974 | 0 | 0 | 6,974 |
| EQUIPMENT | 7,395 | 0 | 0 | 7,395 |
| INSURANCE | 15,886 | 0 | 0 | 15,886 |
| LICENSES & PERMITS | 635 | 0 | 0 | 635 |
| REPAIRS & MAINTENANCE | 13,101 | 0 | 0 | 13,101 |
| TELEPHONE | 1,827 | 0 | 0 | 1,827 |
| UTILITIES | 16,088 | 0 | 0 | 16,088 |
| MISC | 10,764 | 0 | 0 | 10,776 |
| PROPANE | 7,536 | 0 | 0 | 7,536 |
| OUTSIDE LABOR | 4,950 | 0 | 0 | 4,950 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSONS | 55,299 | 55,299 | |
| OTHER REVENUE | 325 | 325 | |
| HAY SALES | 6,125 | 6,125 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED SALES TAX | 12 | 75 |