| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 14,985 | 14,985 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VARIOUS BUILDINGS | 1980-12-30 | 302,511 | 302,511 | S/L | 25.0000 | ||||
| LAND | 1980-12-31 | 465,010 | |||||||
| ROOF | 1987-01-01 | 3,941 | 3,941 | S/L | 31.5000 | ||||
| REMODELING - DIR HOUSE | 1987-02-01 | 239 | 239 | S/L | 31.5000 | ||||
| ROOF & DORMER HOUSE | 1987-05-01 | 8,444 | 8,444 | S/L | 31.5000 | ||||
| ROOF - ADMIN BUILDING | 1987-09-01 | 1,610 | 1,610 | S/L | 31.5000 | ||||
| WOODSTOVE INSERT | 1987-11-01 | 769 | 769 | S/L | 7.0000 | ||||
| REBUILD FIREPLACE & CHIMNEY | 1991-09-17 | 2,059 | 1,946 | S/L | 31.5000 | 65 | 65 | ||
| FIREPLACE INSTALLATION | 1991-10-31 | 952 | 898 | S/L | 31.5000 | 30 | 30 | ||
| VINYL SIDING | 1992-02-26 | 8,932 | 8,330 | S/L | 31.5000 | 284 | 284 | ||
| ENTRANCE STONE WORK | 1992-06-25 | 3,662 | 3,376 | S/L | 31.5000 | 116 | 116 | ||
| FURNACE W/CENTRAL AIR | 1994-05-17 | 6,732 | 4,683 | S/L | 39.0000 | 173 | 173 | ||
| HAYES HOUSE ROOF REPAIR | 1996-03-29 | 4,000 | 2,565 | S/L | 39.0000 | 103 | 103 | ||
| HAYES HOUSE ROOF REPAIR | 1996-07-24 | 6,660 | 4,262 | S/L | 39.0000 | 171 | 171 | ||
| BUTTERFLY GARDEN | 2000-06-30 | 2,504 | 1,351 | S/L | 39.0000 | 65 | 65 | ||
| HISTORY MUSEUM | 2000-06-30 | 9,189 | 4,958 | S/L | 39.0000 | 236 | 236 | ||
| FLOORING - DIRECTOR HOUSE | 2000-12-23 | 1,300 | 685 | S/L | 39.0000 | 33 | 33 | ||
| HAYES MUSEUM | 2001-06-30 | 10,932 | 5,618 | S/L | 39.0000 | 280 | 280 | ||
| NATURE CENTER DOOR | 2001-12-12 | 684 | 684 | 200DB | 7.0000 | ||||
| TREE TERMINATOR & SPRAYER | 2002-04-23 | 5,018 | 5,018 | 200DB | 7.0000 | ||||
| GIFT SHOP REMODELING | 2002-06-12 | 11,410 | 5,570 | S/L | 39.0000 | 293 | 293 | ||
| MATTRESSES FOR HAYES HOUSE | 2004-10-22 | 396 | 396 | 200DB | 5.0000 | ||||
| SIGN - OPTEC | 2006-07-01 | 28,451 | 28,451 | 200DB | 7.0000 | ||||
| BOILER | 2006-12-14 | 2,933 | 1,094 | S/L | 39.0000 | 75 | 75 | ||
| ANCHOR LAND IMPROVEMENTS | 2007-03-09 | 50,054 | |||||||
| TUNNEL & CULVERT | 2007-06-28 | 111,744 | |||||||
| RETAINING WALL | 2007-06-28 | 27,090 | |||||||
| CULVERT IMPROVEMENTS | 2007-08-30 | 3,011 | 2,795 | 150DB | 15.0000 | 185 | 185 | ||
| SEEDING | 2008-06-30 | 6,393 | |||||||
| TELEVISION | 2009-05-14 | 558 | 558 | 200DB | 7.0000 | ||||
| DRAINAGE TILE INSTALLATION | 2009-06-12 | 2,480 | 2,275 | 150DB | 15.0000 | 71 | 71 | ||
| DEVEL OF EAST/WEST SIDE TUNNEL | 2009-07-12 | 18,706 | |||||||
| ANCHOR PROPERTIES | 2009-08-28 | 6,003 | |||||||
| TOSCHLOG EXCAVATION - BLAKEY FARM | 2010-04-15 | 1,100 | 853 | 150DB | 15.0000 | 66 | 66 | ||
| 2011 JOHN DEERE 997 COMMERCIAL MOWER | 2011-10-13 | 13,491 | 13,491 | 200DB | 7.0000 | ||||
| LOG SPLITTER FROM TSC | 2011-12-19 | 999 | 999 | 200DB | 7.0000 | ||||
| NEW CHEVY TRUCK | 2012-06-23 | 34,321 | 34,321 | 200DB | 7.0000 | ||||
| 3 MONITORS, 3 DESKTOPS | 2012-06-24 | 1,800 | 1,800 | 200DB | 5.0000 | ||||
| STIHL EQUIPMENT (BLOWERS, TRIMMERS) | 2012-06-25 | 1,438 | 1,438 | 200DB | 7.0000 | ||||
| JOHN DEERE TS 4X2 GATOR | 2012-06-25 | 7,500 | 7,500 | 200DB | 7.0000 | ||||
| JOHN DEERE MX6 ROTARY CUTTER | 2012-06-25 | 3,000 | 3,000 | 200DB | 7.0000 | ||||
| JOHN DEERE XPU 4X5 GATOR | 2012-06-25 | 9,150 | 9,150 | 200DB | 7.0000 | ||||
| TSC DISC | 2012-06-27 | 850 | 850 | 200DB | 7.0000 | ||||
| TSC TRAILER | 2012-06-27 | 1,000 | 1,000 | 200DB | 7.0000 | ||||
| PAVING OF PARKING LOT @ NATURE CENTER | 2012-08-30 | 24,968 | 15,918 | 150DB | 15.0000 | 1,467 | 1,467 | ||
| USED BUSHHOG/SM-60 ROTARY CUTTER | 2013-01-14 | 5,750 | 5,750 | 200DB | 7.0000 | ||||
| TRAILHEAD PARKING LOT EXCAVATION | 2013-04-12 | 5,742 | 3,424 | 150DB | 15.0000 | 343 | 343 | ||
| JOHN DEERE MOWER & DECK | 2013-05-30 | 18,495 | 18,495 | 200DB | 7.0000 | ||||
| BRADCO SKID STEER BACKHOE ATTACHMENT | 2013-06-13 | 2,500 | 2,500 | 200DB | 7.0000 | ||||
| SEAL PARKING LOT @ NATURE CENTER | 2013-09-12 | 3,011 | 1,581 | S/L | 15.0000 | 201 | 201 | ||
| ROOFING FOR 186, 190 AND CARPENTER | 2013-09-30 | 9,547 | 1,903 | S/L | 39.0000 | 244 | 244 | ||
| NEW WINDOWS IN NATURE CENTER | 2013-12-30 | 10,400 | 5,286 | S/L | 15.0000 | 694 | 694 | ||
| FENCING | 2014-03-02 | 1,750 | 890 | S/L | 15.0000 | 116 | 116 | ||
| 2 NEW DOORS @ NATURE CENTER | 2014-06-25 | 1,962 | 1,962 | S/L | 7.0000 | ||||
| 2006 CHEVY SILVERADO 3500 V8 | 2014-06-27 | 14,969 | 14,969 | S/L | 7.0000 | ||||
| SNOW PLOW | 2014-06-27 | 6,035 | 6,035 | S/L | 7.0000 | ||||
| SPLIT DECK TRAILER | 2014-06-27 | 5,500 | 5,500 | S/L | 7.0000 | ||||
| INFORMATION CENTER SIGN | 2014-07-09 | 1,339 | 1,339 | S/L | 7.0000 | ||||
| INFORMATION CENTER BENCHES | 2014-08-04 | 2,306 | 2,286 | S/L | 7.0000 | 20 | 20 | ||
| WINDOWS | 2014-12-01 | 2,966 | 602 | S/L | 27.5000 | 108 | 108 | ||
| SECURITY GATE | 2016-03-11 | 2,685 | 2,192 | S/L | 7.0000 | 384 | 384 | ||
| 2002 CHEVY TRAILBLAZER | 2016-03-18 | 3,150 | 3,150 | S/L | 5.0000 | ||||
| 1997 FORD F150 - TEAL | 2016-03-23 | 1,450 | 1,450 | S/L | 5.0000 | ||||
| SECURITY GATE | 2016-06-28 | 2,890 | 2,359 | S/L | 7.0000 | 413 | 413 | ||
| PLAYSCAPE | 2016-06-30 | 16,763 | 4,470 | S/L | 15.0000 | 1,118 | 1,118 | ||
| GAS FURNACE - ADMIN BLDG | 2017-01-25 | 4,006 | 454 | S/L | 39.0000 | 102 | 102 | ||
| 6X10 SURE-TRAC DUMP TRAILER | 2017-05-24 | 4,895 | 2,914 | S/L | 7.0000 | 699 | 699 | ||
| JOHN DEERE PLANETARY DRIVE AUGER | 2018-02-07 | 3,000 | 1,464 | S/L | 7.0000 | 429 | 429 | ||
| PRO FORCE DEBRIS BLOWER | 2018-01-11 | 7,250 | 3,625 | S/L | 7.0000 | 1,036 | 1,036 | ||
| 45' HIGH CUBE CONTAINER | 2018-03-07 | 3,000 | 1,429 | S/L | 7.0000 | 428 | 428 | ||
| ROOF - WOODSIDE DRIVE | 2018-03-29 | 6,606 | 791 | S/L | 27.5000 | 240 | 240 | ||
| HP DESIGNJET T520 WIRELESS PRINTER | 2018-06-01 | 2,297 | 1,012 | S/L | 7.0000 | 328 | 328 | ||
| FARLOW/FOUTS FARM LAND | 2017-10-09 | 430,000 | |||||||
| JD 1550 MOWER & 72" DECK | 2019-04-24 | 18,750 | 5,804 | S/L | 7.0000 | 2,678 | 2,678 | ||
| 2 1/2 TON BRYANT AIR CONDITIONER | 2019-06-07 | 3,289 | 1,410 | S/L | 7.0000 | 469 | 469 | ||
| LED LIGHTING | 2019-08-22 | 8,450 | 397 | S/L | 39.0000 | 217 | 217 | ||
| FURNACE & AIR CONDITIONING UNIT | 2020-02-21 | 13,693 | 468 | S/L | 39.0000 | 351 | 351 | ||
| ANNEX - FLOORING | 2020-06-09 | 2,782 | 77 | S/L | 39.0000 | 72 | 72 | ||
| 16 IN MACBOOK PRO LAPTOP | 2020-06-09 | 2,399 | 520 | S/L | 5.0000 | 480 | 480 | ||
| DR FIELD AND BRUSH MOWER PRO | 2020-06-16 | 2,000 | 286 | S/L | 7.0000 | 285 | 285 | ||
| MOWER | 2020-06-29 | 1,075 | 154 | S/L | 7.0000 | 153 | 153 | ||
| COUNTERTOP/CABINETS - ANNEX | 2020-06-09 | 2,286 | 61 | S/L | 39.0000 | 59 | 59 | ||
| NEW ROOF | 1988-12-01 | 5,140 | 5,140 | S/L | 31.5000 | ||||
| LEAF VACUUM | 2020-11-10 | 4,326 | 412 | S/L | 7.0000 | 618 | 618 | ||
| LEAF VACUUM - MULCH ATTACHMENT | 2020-11-10 | 2,400 | 229 | S/L | 7.0000 | 342 | 342 | ||
| 2017 GMC 1500 TRUCK | 2021-01-11 | 32,227 | 2,302 | S/L | 7.0000 | 4,604 | 4,604 | ||
| 2013 JD 997 ZERO-TURN MOWER | 2021-02-24 | 9,500 | 452 | S/L | 7.0000 | 1,358 | 1,358 | ||
| BARN - METAL SIDING | 2021-04-14 | 20,977 | 191 | S/L | 27.5000 | 763 | 763 | ||
| DOUBLE CHIP SEAL - MILESTONE | 2020-09-23 | 53,370 | 5,718 | S/L | 7.0000 | 7,625 | 7,625 | ||
| PAVING AUTO TOUR | 2021-06-09 | 102,737 | 1,223 | S/L | 7.0000 | 14,677 | 14,677 | ||
| SEED SHED | 2021-03-18 | 4,350 | 73 | S/L | 15.0000 | 290 | 290 | ||
| PAVING - AUTO TOUR | 2021-07-05 | 111,319 | S/L | 7.0000 | 15,903 | 15,903 | |||
| EASTSIDE TRAIL PARKING LOT EXTENSION | 2021-11-09 | 7,637 | S/L | 7.0000 | 727 | 727 | |||
| NEW PHONE SYSTEM | 2021-11-09 | 3,790 | S/L | 7.0000 | 361 | 361 | |||
| 40FT HIGH CUBE STORAGE CONTAINER | 2022-01-07 | 5,450 | S/L | 7.0000 | 389 | 389 | |||
| BRADCO BRUSH CUTTER ATTACHMENT | 2022-01-07 | 6,955 | S/L | 7.0000 | 497 | 497 | |||
| PARKING BARRIER/TOKEN COIN ACCEPTOR | 2022-02-23 | 6,725 | S/L | 7.0000 | 320 | 320 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,507,162 | 2,246,359 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY | 5,588,707 | 8,643,997 |
| REAL ESTATE | ||
| WC FOUNDATION EDUCATION FUND | 13,877 | 16,002 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT PROPERTY - LAND | 430,000 | 430,000 | 430,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 310,049 | 304,973 | 5,076 | 14,509 |
| FURNITURE & FIXTURES | 48,786 | 37,939 | 10,847 | 8,209 |
| ARBORETUM EQUIPMENT | 229,994 | 166,814 | 63,180 | 47,821 |
| BUILDING IMPROVEMENTS | 173,955 | 80,422 | 93,533 | 267,358 |
| CAPITAL IMPROVEMENTS - OTHER | 348,100 | 89,800 | 258,300 | 738,333 |
| LAND | 685,000 | 685,000 | 148,500 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE - US BANK PPP LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 32,380 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ERC PAYROLL TAX RECEIVABLE | 22,234 | 23,506 | 23,506 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OUTSIDE LABOR & SERVICES | 12,996 | 12,996 | ||
| COMMUNICATIONS | 2,069 | 2,069 | ||
| DUES & SUBSCRIPTIONS | 714 | 714 | ||
| PUBLIC RELATIONS/ADVERTISING | 7,335 | 7,335 | ||
| EMPLOYEE EDUCATION | 494 | 494 | ||
| INSURANCE | 19,294 | 198 | 19,096 | |
| MISCELLANEOUS | 7,027 | 429 | 429 | 6,598 |
| OPERATING SUPPLIES | 8,926 | 64 | 8,862 | |
| PROGRAM EXPENSES | 504 | 504 | ||
| EXHIBITS & DISPLAYS | 7,788 | 7,788 | ||
| HORTICULTURE EXPENSE | 4,677 | 4,677 | ||
| OIL & GAS | 7,531 | 7,531 | ||
| SECURITY | 231 | 231 | ||
| LEASE EXPENSE | 652 | 652 | ||
| CREDIT CARD FEES | 716 | 716 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TOUR GROUP INCOME | 2,706 | 2,706 | |
| CLASSES & WORKSHOPS | 340 | 340 | |
| MISCELLANEOUS | 881 | 881 | |
| GIFT SHOP SALES | 193 | 193 | |
| MEMBERSHIP DUES | 30,700 | 30,700 | |
| FACILITY RENTALS | 10,454 | 10,454 | 10,454 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 59,007 | 59,007 | 59,007 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 21,262 | 1,780 | 19,482 |