| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,160 | 2,580 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 5751 BEECHWOOD | 2007-07-05 | 279,451 | |||||||
| 5800 RIVERSIDE DRIVE | 2007-01-04 | 973,777 | |||||||
| 5827 RIVERSIDE DRIVE | 2006-12-19 | 330,065 | |||||||
| STUBB PROPERTY | 2007-06-13 | 2,500 | |||||||
| GARDEN DEVELOPMENT | 2007-07-03 | 129,143 | |||||||
| GARDEN PROPERTY ADDITIONS | 2010-10-31 | 34,007 | |||||||
| GARDEN DEVELOPMENT II | 2010-10-31 | 33,864 | |||||||
| SCULPTURE | 2010-10-31 | 12,100 | |||||||
| VACANT LOT - RIVERSIDE | 2012-02-18 | 875 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2011-10-31 | 75,667 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2012-10-31 | 165,764 | |||||||
| GARDEN DEVELOPMENT 2 IMPROVEMENTS | 2011-10-31 | 46,585 | |||||||
| GARDEN DEVELOPMENT 2 IMPROVEMENTS | 2012-10-31 | 18,391 | |||||||
| SCULPURE IMPROVEMENTS | 2011-12-31 | 5,886 | |||||||
| SCULPURE IMPROVEMENTS | 2012-10-31 | 143,043 | |||||||
| GARDEN PLANTS | 2012-10-31 | 14,603 | |||||||
| PHASE 1 | 2012-10-31 | 34,940 | |||||||
| PHASE I IMPROVEMENTS | 2013-10-31 | 102,495 | |||||||
| PHASE II | 2013-10-31 | 20,700 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2013-10-31 | 4,865 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2013-10-31 | 50,711 | |||||||
| SCULPTURE ADDITIONS | 2013-10-31 | 59,580 | |||||||
| SCULPTURE PURCHASES | 2013-10-31 | 58,465 | |||||||
| GARDEN COMMUNITY CENTER | 2013-10-31 | 118 | |||||||
| DRAWING FILE | 2014-09-14 | 610 | 610 | 200DB | 5.0000 | ||||
| GARDEN COMMUNITY CENTER IMPROVEMENTS | 2014-10-31 | 4,875 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2014-10-31 | 21,676 | |||||||
| GARDEN DEVELOPMENT II IMPROVEMENTS | 2014-10-31 | 27,055 | |||||||
| PHASE I IMPROVEMENTS | 2014-10-31 | 31,709 | |||||||
| PHASE II IMPROVEMENTS | 2014-10-31 | 135,924 | |||||||
| SCULPTURE ADDITIONS | 2014-10-31 | 2,497 | |||||||
| SCULPUTRE PURCHASE ADDITIONS | 2014-10-31 | 7,822 | |||||||
| SCULPTURE CONTAINER | 2013-11-30 | 1,851 | |||||||
| SCULPTURE - KEEL | 2014-10-31 | 64,396 | |||||||
| SCULPTURE - THINKER | 2014-10-31 | 15,231 | |||||||
| ARTWORK | 2014-10-31 | 5,699 | |||||||
| GARDEN POND | 2014-10-31 | 5,000 | |||||||
| TREE TRELLIS | 2014-10-31 | 10,933 | |||||||
| OFFICE EQUIPMENT | 2014-11-13 | 1,427 | 1,427 | 200DB | 5.0000 | ||||
| PAINT SPRAYER | 2015-01-15 | 408 | 408 | 200DB | 5.0000 | ||||
| PUMP | 2015-04-14 | 2,489 | 2,489 | 200DB | 5.0000 | ||||
| JOHN DEERE UTILITY TRACTOR & ACCESS | 2015-06-11 | 58,763 | 46,171 | S/L | 7.0000 | 8,395 | |||
| PHASE 1 - LANDSCAPING | 2015-10-15 | 326 | |||||||
| PHASE 1 - CONST & L/S | 2015-10-31 | 928 | |||||||
| PHASE 1 - CONST | 2015-10-31 | 11,320 | |||||||
| PHASE II IMPROVEMENTS | 2015-10-31 | 283,647 | |||||||
| 5850 RIVERSIDE DRIVE | 2015-10-31 | 340,373 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2015-10-31 | 3,724 | |||||||
| GARDEN DEVELOPMENT II IMPROVEMENTS | 2015-10-31 | 27,888 | |||||||
| GARDEN POND IMPROVEMENTS | 2015-10-31 | 9,614 | |||||||
| GARDEN EQUIPMENT | 2015-10-31 | 2,184 | |||||||
| POND BRIDGE | 2014-12-18 | 2,000 | |||||||
| GARDEN GATE | 2015-10-31 | 1,214 | |||||||
| RETAINING WALL | 2015-10-31 | 18,750 | |||||||
| BUILDING J | 2015-10-26 | 4,500 | |||||||
| SCULPTURE ADDITION | 2015-02-17 | 1,325 | |||||||
| GARDEN COMMUNITY CENTER IMPROVEMENTS | 2015-10-15 | 455,245 | |||||||
| TREE TRELLIS ADDITIONS | 2015-10-31 | 35,402 | |||||||
| SMALL TRACTOR | 2016-07-18 | 319 | 205 | S/L | 7.0000 | 46 | |||
| TRACTOR IMPROVEMENTS | 2016-06-16 | 438 | 282 | S/L | 7.0000 | 62 | |||
| CONSTRUCTION PHASE I L/S IMPROVEMENTS | 2016-10-31 | 100 | |||||||
| CONSTRUCTION PHASE I CONST & L/S | 2016-10-31 | 1,868 | |||||||
| PHASE I CONSTRUCTION IMPROVEMENTS | 2016-10-31 | 22,847 | |||||||
| CONSTRUCTION PHASE II IMPROVEMENTS | 2016-10-31 | 187,178 | |||||||
| PHASE II LANDSCAPING | 2016-10-31 | 118,417 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2016-10-31 | 3,209 | |||||||
| GARDEN DEVELOPMENT II IMPROVE,MENTS | 2016-10-31 | 5,068 | |||||||
| ARTWORK ADDITIONS | 2016-06-05 | 275 | |||||||
| GARDEN POND IMPROVEMENTS | 2016-10-31 | 574,132 | |||||||
| BUILDING J IMPROVEMENTS | 2016-10-31 | 18,294 | |||||||
| SCULPTURE - FEUERMAN | 2016-10-31 | 140,000 | |||||||
| SCULPTURE ADDITIONS | 2016-04-08 | 2,500 | |||||||
| GARDEN WALKWAY - NORTH | 2016-10-31 | 626 | |||||||
| GARDEN WALKWAY - SOUTH | 2016-10-31 | 2,250 | |||||||
| GARDEN DEVELOPMENT III | 2016-10-31 | 225 | |||||||
| GARDEN COMMUNITY IMPROVEMENTS | 2016-10-31 | 350,487 | |||||||
| TREE TRELLIS ADDITIONS | 2016-03-14 | 2,620 | |||||||
| POST HOLE DIGGER | 2016-12-20 | 596 | 457 | S/L | 5.0000 | 120 | |||
| FOUR WHYNTER 14,000 BTU DUAL A/C UNITS | 2017-09-01 | 1,374 | 870 | S/L | 5.0000 | 275 | |||
| PHASE 1 L/S IMPROVEMENTS | 2017-10-31 | 20,023 | |||||||
| PHASE II CONSTRUCTION IMPROVEMENTS | 2017-10-31 | 110,396 | |||||||
| PHASE II LANDSCAPING IMPROVEMENTS | 2017-10-31 | 30,736 | |||||||
| PHASE I CONST IMPROVEMENTS | 2017-10-31 | 44,631 | |||||||
| GARDEN DEVELOPMENT IMPROVEMENTS | 2017-10-31 | 5,724 | |||||||
| GARDEN POND IMPROVEMENTS | 2017-10-31 | 49,085 | |||||||
| GARDEN GATE IMPROVEMENTS | 2017-10-31 | 38,830 | |||||||
| RETAINING WALL IMPR | 2017-10-31 | 304 | |||||||
| BUILDING J IMPROV | 2017-10-31 | 47,718 | |||||||
| SCULPUTRE FEUERMAN ADD | 2017-10-31 | 62,000 | |||||||
| GARDEN WALKWAY NORTH IMPROV | 2017-10-31 | 18,778 | |||||||
| GARDEN WALKWAY SOUTH IMPROV | 2017-10-31 | 2,850 | |||||||
| GARDEN DEV PHASE III IMPROV | 2017-10-31 | 4,054 | |||||||
| TICKET BOOTH | 2017-10-31 | 6,107 | |||||||
| SCULPUTRE - OSTRICHES | 2017-10-31 | 8,443 | |||||||
| GARDEN SIGNS | 2017-10-31 | 13,519 | |||||||
| GARDEN PLANTS IMPROV | 2017-10-31 | 3,927 | |||||||
| SCULPUTRE PURCHASE ADD | 2017-10-31 | 11,914 | |||||||
| GARDEN COMMUNITY IMP | 2017-10-31 | 11,884 | |||||||
| GARDEN DEVELOPMNENT II IMPROV | 2017-10-31 | 18,775 | |||||||
| CEMENT MIIXER | 2018-03-05 | 724 | 515 | 200DB | 5.0000 | 84 | |||
| SMALL EQUIPMENT | 2018-04-03 | 188 | 134 | 200DB | 5.0000 | 22 | |||
| PHASE 1 LS ADDITIONS | 2018-10-31 | 10,917 | |||||||
| PHASE 1 CONST & LAND IMPROV | 2018-10-31 | 15,175 | |||||||
| PHASE 1 CONST IMPROV | 2018-10-31 | 31,012 | |||||||
| PHASE II CONSTRUCTION IMPROV | 2018-10-31 | 14,785 | |||||||
| PHASE II LS IMPROV | 2018-10-31 | 15,327 | |||||||
| GARDEN DEV IMPROV | 2018-10-31 | 653 | |||||||
| GARDEN DEV II IMPROV | 2018-10-31 | 2,203 | |||||||
| GARDEN POND IMPROV | 2018-10-31 | 17,216 | |||||||
| GARDEN EQUIPMENT IMPROV | 2018-10-31 | 10,543 | |||||||
| RETAINING WALL IMPROV | 2018-10-31 | 3,948 | |||||||
| BUILDING J IMPROV | 2018-10-31 | 25,026 | |||||||
| GARDENWALKWAY NORTH IMPROV | 2018-10-31 | 3,003 | |||||||
| GARDEN DEV PHASE III | 2018-10-31 | 21,272 | |||||||
| TICKET BOOTH IMPROV | 2018-10-31 | 4,656 | |||||||
| GARDEN SIGNS IMPROV | 2018-10-31 | 1,263 | |||||||
| PHASE III LS | 2018-10-31 | 6,390 | |||||||
| WELCOME CENTER | 2018-10-31 | 35,013 | |||||||
| SCULPTURE FIRE & HARMONY | 2018-10-31 | 210,000 | |||||||
| PHASE III DEVELOPMENT | 2018-10-31 | 23,702 | |||||||
| GARDEN PLANTS IMPROV | 2018-10-31 | 5,039 | |||||||
| SCULPTURE PURCHASE ADD | 2018-10-31 | 18,177 | |||||||
| PHASE I LANDSCAPING IMPROVEMENTS | 2019-10-31 | 285 | |||||||
| PHASE I CONSTRUCTION IMPROVEMENTS | 2019-10-31 | 3,736 | |||||||
| CONSTTUCTION PHAE II IPROVEMENTS | 2019-10-31 | 241 | |||||||
| PHASE II LANDSCAPING IMPROVEMENTS | 2019-10-31 | 2,655 | |||||||
| 5801 RIVERSIDE DRIVE | 2019-03-31 | 58,563 | |||||||
| GARDEN DEVELOPMENT PHASE III | 2019-10-31 | 6,200 | |||||||
| PHASE III LANDSCAPING IMPROVEMENTS | 2019-10-31 | 2,044 | |||||||
| WELCOME CENTER IMPROVEMENS | 2019-10-31 | 10,712 | |||||||
| PHASE III DEVELOPMENT IMPROVEMENTS | 2019-10-31 | 37,252 | |||||||
| PHASE III CONSTRUTION | 2019-10-31 | 29,247 | |||||||
| BUTTERFLY HOUSE | 2019-09-30 | 18,151 | |||||||
| BRIDGE & BOARDWALK | 2019-10-11 | 537 | |||||||
| GOLF CART | 2019-12-29 | 715 | 143 | 200DB | 5.0000 | 229 | |||
| LAWN MOWER | 2020-05-18 | 7,000 | 1,400 | 200DB | 5.0000 | 2,240 | |||
| CDU BRIDGE | 2020-10-31 | 248,910 | |||||||
| COW PASTURE SCULPTURE | 2020-10-31 | 28,069 | |||||||
| PARKING LOT EXPANSION | 2020-10-31 | 66,244 | |||||||
| LAND - SPEC EXCEPT | 2020-10-31 | 12,590 | |||||||
| TICKET BOOTH ADDITION | 2021-10-31 | 1,574 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 34SHS INVESCO QQQ TR | 2020-12 | PURCHASE | 2021-01 | 10,656 | 1,534 | 9,122 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DRAWING FILE | 610 | 610 | ||
| SMAL TRACTOR | 319 | 251 | 68 | 68 |
| OFFICE EQUIPMENT | 4,324 | 4,324 | ||
| JOHN DEERE TRACTOR | 59,798 | 55,486 | 4,312 | 4,311 |
| DUAL AC | 1,374 | 1,145 | 229 | 229 |
| CEMENT MIXER | 724 | 599 | 125 | 125 |
| SMALL EQUIPMENT | 188 | 156 | 32 | 33 |
| GOLF CART | 715 | 372 | 343 | 343 |
| LAWN MOWER | 7,000 | 3,640 | 3,360 | 3,360 |
| 5751 BEECHWOOD | 279,451 | 279,451 | 279,451 | |
| 5800 RIVERSIDE DRIVE | 973,777 | 973,777 | 973,777 | |
| 5827 RIVERSIDE DRIVE | 330,065 | 330,065 | 330,065 | |
| 5850 RIVERSIDE DRIVE | 340,373 | 340,373 | 340,373 | |
| ARTWORK | 5,974 | 5,974 | 5,974 | |
| BUILDING J | 95,539 | 95,539 | 95,539 | |
| STUB PROPERTY | 2,500 | 2,500 | 2,500 | |
| GARDEN DEVELOPMENT | 444,432 | 444,432 | 444,432 | |
| GARDEN DEVELOPMENT II | 230,537 | 230,537 | 230,537 | |
| GARDEN EQUIPMENT | 12,726 | 12,726 | 12,726 | |
| GARDEN GATE | 40,044 | 40,044 | 40,044 | |
| SCULPTURE | 226,930 | 226,930 | 226,930 | |
| RIVERSIDE DRIVE - VACANT LOT | 875 | 875 | 875 | |
| GARDEN PLANTS | 23,568 | 23,568 | 23,568 | |
| CONSTRUCTION - PHASE I | 332,312 | 332,312 | 332,312 | |
| CONSTRUCTION - PHASE II | 920,005 | 920,005 | 920,005 | |
| POND BRIDGE | 2,000 | 2,000 | 2,000 | |
| RETAINING WALL | 23,002 | 23,002 | 23,002 | |
| SCULPTURE PURCHASE | 96,378 | 96,378 | 96,378 | |
| GARDEN COMMUNITY CENTER | 822,609 | 822,609 | 822,609 | |
| GARDEN POND | 655,046 | 655,046 | 655,046 | |
| SCULPTURE KEEL | 64,396 | 64,396 | 64,396 | |
| SCULPTURE - THINKER | 15,230 | 15,230 | 15,230 | |
| SCULPTURE - CONTAINER | 1,851 | 1,851 | 1,851 | |
| TREE TRELLIS | 48,955 | 48,955 | 48,955 | |
| FEUMANN SCULPTURES | 202,000 | 202,000 | 202,000 | |
| GARDEN DEVELOPMENT III | 31,751 | 31,751 | 31,751 | |
| GARDEN WALKWAY - NORTH | 22,407 | 22,407 | 22,407 | |
| GARDEN WALKWAY - SOUTH | 5,100 | 5,100 | 5,100 | |
| TICKET BOOTH | 12,336 | 12,336 | 12,336 | |
| SCULPTURE - OSTRICHES | 8,443 | 8,443 | 8,443 | |
| GARDEN SIGNS | 14,782 | 14,782 | 14,782 | |
| PHASE III LANDSCAPING | 8,434 | 8,434 | 8,434 | |
| WELCOME CENTER | 45,724 | 45,724 | 45,724 | |
| SCULPTURE - FIRE & HARMONY | 210,000 | 210,000 | 210,000 | |
| PHASE III DEVELOPMENT | 60,954 | 60,954 | 60,954 | |
| BRIDGE AND BOARDWALK | 537 | 537 | 537 | |
| BUTTERFLY HOUSE | 18,151 | 18,151 | 18,151 | |
| PHASE III CONSTRUCTION | 29,247 | 29,247 | 29,247 | |
| 5801 RIVERSIDE DRIVE | 58,563 | 58,563 | 58,563 | |
| CDU - BRIDGE | 248,910 | 248,910 | 248,910 | |
| SCULPTURES - COWS | 28,070 | 28,070 | 28,070 | |
| PARKING LOT EXPANSION | 66,244 | 66,244 | 66,244 | |
| LAND - SPECIAL EXEMPTION | 12,590 | 12,590 | 12,590 |
| Item No. | 1 |
|---|---|
| Lender's Name | THE SECOND LSC LTD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 210,000 |
| Balance Due | 90,000 |
| Date of Note | 2018-03 |
| Maturity Date | 2024-10 |
| Repayment Terms | NO INTEREST |
| Interest Rate | |
| Security Provided by Borrower | SCULPTURE--FIRE & HARMONY |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 90000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMIN & OFFICE | 50 | 50 | ||
| INVESTMENT FEES | 189 | 189 | ||
| MEALS | 1,040 | 1,040 | ||
| INSURANCE | 669 | 669 | ||
| BOTANTICAL GARDENS | 10,656 | 10,656 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC INCOME | 24 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,500 | 1,500 | ||
| CONTRACTOR EXPENSS | 225 | 225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 1,271 | 2,382 | ||
| LICENSES | 35 | 35 |