| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,311 | 7,311 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1998-12-30 | 976,000 | |||||||
| MUSEUM HOUSE | 2001-12-07 | 1,037,334 | 494,890 | S/L | 40.0000 | 25,933 | |||
| GOLF CART | 2001-09-21 | 7,106 | 7,106 | S/L | 7.0000 | ||||
| GROUNDS IMPROVEMENTS | 2002-06-15 | 10,721 | 10,721 | S/L | 15.0000 | ||||
| MUSEUM HOUSE | 2002-06-30 | 273,784 | 126,630 | S/L | 40.0000 | 6,845 | |||
| BUILDING IMPROVEMENTS | 2006-06-30 | 9,191 | 3,334 | S/L | 40.0000 | 230 | |||
| ROAD GRADER REBUILD/REPAIR | 2010-02-19 | 14,066 | 14,066 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS | 2011-11-23 | 10,464 | |||||||
| FRONTIER LL 1208 - DRAWN BOX SCRAPE | 2012-09-06 | 4,960 | 4,960 | S/L | 7.0000 | ||||
| BLOWER | 2013-03-18 | 5,405 | 5,405 | S/L | 7.0000 | ||||
| 72" TORO MOWER | 2014-06-06 | 8,662 | 8,146 | S/L | 7.0000 | 516 | |||
| 2007 VOLVO BACKHOE LOADER (2/3) | 2014-09-15 | 28,833 | 26,089 | S/L | 7.0000 | 2,744 | |||
| GATES | 2014-07-15 | 2,523 | 1,093 | S/L | 15.0000 | 168 | |||
| 2007 CAT BULLDOZER | 2015-01-14 | 19,333 | 16,571 | S/L | 7.0000 | 2,762 | |||
| LOG SPLITTER | 2015-02-24 | 2,561 | 2,134 | S/L | 7.0000 | 366 | |||
| TRAILER | 2015-12-14 | 300 | 218 | S/L | 7.0000 | 43 | |||
| (2) TORO 72" Z-MASTER MOWERS | 2016-05-11 | 18,924 | 12,616 | S/L | 7.0000 | 2,703 | |||
| JOHN DEER 5100E WITH LOADER | 2016-05-20 | 41,150 | 26,943 | S/L | 7.0000 | 5,879 | |||
| BATWING ROTARY CUTTER | 2016-09-23 | 15,399 | 9,349 | S/L | 7.0000 | 2,200 | |||
| GATOR HPX | 2017-01-23 | 12,489 | 6,988 | S/L | 7.0000 | 1,784 | |||
| RYAN MATAWAY OVERSEEDER | 2017-12-26 | 6,569 | 2,815 | S/L | 7.0000 | 939 | |||
| NEW FURNACE & A/C | 2021-02-11 | 9,525 | 200DB | 7.0000 | 2,381 | ||||
| MOTORIZED AWNING | 2021-11-27 | 4,844 | 200DB | 7.0000 | 173 | ||||
| ELECTRIC CONDUIT FOR BOAT DOCK | 2021-12-22 | 3,590 | 150DB | 15.0000 | 45 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BEAM INC. | 2019-09 | PURCHASE | 2021-11 | 175,000 | 193,470 | -18,470 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BEAM INC. BOND 8.625% | ||
| CIGNA CORP. NOTE 7.65% | 407,460 | 375,424 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD GROWTH INDEX ADMIRAL | 670,000 | 1,306,216 |
| VANGUARD VALUE INDEX ADMIRAL | 330,000 | 523,717 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MUSEUM HOUSE | 1,037,334 | 520,823 | 516,511 | 516,511 |
| MUSEUM HOUSE | 273,784 | 133,475 | 140,309 | 140,309 |
| BUILDING IMPROVEMENTS | 9,191 | 3,564 | 5,627 | 5,627 |
| GOLF CART | 7,106 | 7,106 | ||
| ROAD GRADER | 14,066 | 14,066 | ||
| FONTIER LL 1208 | 4,960 | 4,960 | ||
| BLOWER | 5,405 | 5,405 | ||
| 72" TORO MOWER | 8,662 | 8,662 | ||
| 2007 VOLVO BACKHOE LOADER | 28,833 | 28,833 | ||
| 2007 CAT BULLDOZER | 19,333 | 19,333 | ||
| LOG SPLITTER | 2,561 | 2,500 | 61 | 61 |
| TRAILER | 300 | 261 | 39 | 39 |
| (2) TORO 72" Z- MASTER MOWERS | 18,924 | 15,319 | 3,605 | 3,605 |
| JOHN DEER 5100E | 41,150 | 32,822 | 8,328 | 8,328 |
| BATWING ROTARY CUTTER | 15,399 | 11,549 | 3,850 | 3,850 |
| GATOR HPX | 12,489 | 8,772 | 3,717 | 3,717 |
| RYAN MATAWAY OVERSEEDER | 6,569 | 3,754 | 2,815 | 2,815 |
| GROUND IMPROVEMENTS | 10,721 | 10,721 | ||
| GATES | 2,523 | 1,261 | 1,262 | 1,262 |
| NEW FURNACE & A/C | 9,525 | 2,381 | 7,144 | 7,144 |
| MOTORIZED AWNING | 4,844 | 173 | 4,671 | 4,671 |
| ELECTRIC CONDUIT FOR BOAT DOCK | 3,590 | 45 | 3,545 | 3,545 |
| LAND | 986,464 | 986,464 | 986,464 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 16,571 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 393 | 393 | ||
| BANK CHARGES | 60 | 60 | ||
| EQUIPMENT EXPENSE | 4,524 | 4,524 | ||
| GROUNDS MAINTENANCE | 7,069 | 7,069 | ||
| HOUSE EXPENSES | 12,237 | 12,237 | ||
| INSURANCE | 8,854 | 8,854 | ||
| MEALS & ENTERTAINMENT | 3,983 | 3,983 | ||
| OFFICE EXPENSE | 496 | 496 | ||
| PENALTIES | 11 | 11 | ||
| REENACTMENT EXPENSE | 21,224 | 7,195 | 14,029 | |
| UTILITIES | 9,880 | 9,880 | ||
| VEHICLE EXPENSE | 4,705 | 4,705 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REENACTMENT INCOME | 7,195 | 7,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 98 | 98 | ||
| REAL ESTATE TAXES | 7,768 | 7,768 | ||
| PAYROLL TAXES | 6,439 | 6,439 | ||
| FORM 990 TAXES | 3,962 | 3,962 | ||
| LICENSES | 25 | 25 |