| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 15,725 | 11,794 | 0 | 3,931 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CAPITALIZED INTEREST | 2022-06-04 | 27,500 | 60.000000000000 | 3,208 | 0 | 3,208 | 3,208 | |
| CLOSING COSTS - GLENKNOCKIE | 2022-08-25 | 20,487 | 60.000000000000 | 1,366 | 0 | 1,366 | 1,366 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2022-06-04 | 70,000 | SL | 39.000000000000 | 1,047 | 1,047 | 1,047 | ||
| LAND- OPERATING | 2021-01-01 | 58,046 | L | 0 | 0 | 0 | |||
| LAND- CONSERVATORY | 2020-12-31 | 6,543,500 | L | 0 | 0 | 0 | |||
| FUNRITURE & FIXTURES | 2010-12-31 | 7,746 | 7,746 | SL | 5.000000000000 | 0 | 0 | 0 | |
| JOHN DEERE 4066 TRACTOR | 2021-01-08 | 40,219 | 8,044 | SL | 5.000000000000 | 8,044 | 8,044 | 8,044 | |
| JOHN DEERE 400E LOADER | 2021-01-08 | 29,391 | 5,878 | SL | 5.000000000000 | 5,878 | 5,878 | 5,878 | |
| JOHN DEERE S4 GATOR | 2021-01-08 | 19,600 | 3,920 | SL | 5.000000000000 | 3,920 | 3,920 | 3,920 | |
| JOHN DEERE MIDZ MOWER | 2021-01-08 | 22,560 | 4,512 | SL | 5.000000000000 | 4,512 | 4,512 | 4,512 | |
| DESK | 2021-09-01 | 2,300 | 77 | SL | 10.000000000000 | 230 | 230 | 230 | |
| EX MARK ZERO TURN MOWER | 2021-04-30 | 9,049 | 1,207 | SL | 5.000000000000 | 1,810 | 1,810 | 1,810 | |
| BUSH HOG ROTARY MOWER | 2021-04-19 | 4,695 | 626 | SL | 5.000000000000 | 939 | 939 | 939 | |
| LEASHOLD IMPROVEMENT | 2020-06-30 | 10,215 | 1,192 | SL | 15.000000000000 | 681 | 681 | 681 | |
| APPLE COMPUTER | 2021-01-28 | 3,949 | 724 | SL | 5.000000000000 | 790 | 790 | 790 | |
| APPLE COMPUTER | 2017-12-09 | 3,594 | 2,886 | SL | 5.000000000000 | 659 | 659 | 659 | |
| COMPUTER | 2020-12-31 | 4,610 | 1,624 | SL | 5.000000000000 | 922 | 922 | 922 | |
| EQUIPMENT | 2012-12-31 | 2,999 | 2,999 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2008-12-31 | 4,560 | 4,560 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-12-31 | 8,493 | 8,493 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TRUCK | 2021-10-22 | 47,051 | 1,568 | SL | 5.000000000000 | 9,410 | 9,410 | 9,410 | |
| BUILDING IMPROVEMENTS | 2022-06-04 | 56,208 | SL | 10.000000000000 | 3,279 | 0 | 3,279 | ||
| GLENKOCKIE | 2022-08-17 | 2,400,000 | L | 0 | 0 | 0 | |||
| FENCE | 2022-03-02 | 8,984 | SL | 10.000000000000 | 749 | 0 | 749 | ||
| ROTARY CUTTER | 2022-09-01 | 6,500 | SL | 10.000000000000 | 217 | 0 | 217 | ||
| ZERO TURN MOWER | 2022-12-13 | 16,744 | SL | 10.000000000000 | 140 | 0 | 140 | ||
| GLENKOCKIE - ROOF | 2022-08-25 | 10,990 | SL | 0 % | 0 | 0 | 0 | ||
| ROOF- GLENROY | 2022-06-04 | 23,192 | SL | 39.000000000000 | 347 | 0 | 347 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 8,954,736 | 8,954,736 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | 5,404,183 | 5,404,183 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 70,000 | 1,047 | 68,953 | 68,953 |
| LAND- OPERATING | 58,046 | 0 | 58,046 | 58,046 |
| LAND- CONSERVATORY | 6,543,500 | 0 | 6,543,500 | 6,543,500 |
| FUNRITURE & FIXTURES | 7,746 | 7,746 | 0 | 0 |
| JOHN DEERE 4066 TRACTOR | 40,219 | 16,088 | 24,131 | 24,131 |
| JOHN DEERE 400E LOADER | 29,391 | 11,756 | 17,635 | 17,635 |
| JOHN DEERE S4 GATOR | 19,600 | 7,840 | 11,760 | 11,760 |
| JOHN DEERE MIDZ MOWER | 22,560 | 9,024 | 13,536 | 13,536 |
| DESK | 2,300 | 307 | 1,993 | 1,993 |
| EX MARK ZERO TURN MOWER | 9,049 | 3,017 | 6,032 | 6,032 |
| BUSH HOG ROTARY MOWER | 4,695 | 1,565 | 3,130 | 3,130 |
| LEASHOLD IMPROVEMENT | 10,215 | 1,873 | 8,342 | 8,342 |
| APPLE COMPUTER | 3,949 | 1,514 | 2,435 | 2,435 |
| APPLE COMPUTER | 3,594 | 3,545 | 49 | 49 |
| COMPUTER | 4,610 | 2,546 | 2,064 | 2,064 |
| EQUIPMENT | 2,999 | 2,999 | 0 | 0 |
| EQUIPMENT | 4,560 | 4,560 | 0 | 0 |
| EQUIPMENT | 8,493 | 8,493 | 0 | 0 |
| TRUCK | 47,051 | 10,978 | 36,073 | 36,073 |
| CAPITALIZED INTEREST | 27,500 | 3,208 | 24,292 | 24,292 |
| BUILDING IMPROVEMENTS | 56,208 | 3,279 | 52,929 | 52,929 |
| GLENKOCKIE | 2,400,000 | 0 | 2,400,000 | 2,400,000 |
| FENCE | 8,984 | 749 | 8,235 | 8,235 |
| ROTARY CUTTER | 6,500 | 217 | 6,283 | 6,283 |
| ZERO TURN MOWER | 16,744 | 140 | 16,604 | 16,604 |
| GLENKOCKIE - ROOF | 10,990 | 0 | 10,990 | 10,990 |
| CLOSING COSTS - GLENKNOCKIE | 20,487 | 1,366 | 19,121 | 19,121 |
| ROOF- GLENROY | 23,192 | 347 | 22,845 | 22,845 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 3,832 | 2,874 | 0 | 958 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSS ON INVESTMENTS | 2,123,451 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP | 5,263 | 1,053 | 0 | 4,210 |
| BANK FEES | 387 | 77 | 0 | 310 |
| BOD INSURANCE | 21,635 | 4,327 | 0 | 17,308 |
| MEALS | 1,109 | 222 | 0 | 887 |
| MEMBERSHIP DUES | 1,177 | 235 | 0 | 942 |
| OFFICE EXPENSES | 10,947 | 2,190 | 0 | 8,757 |
| POSTAGE | 1,432 | 286 | 0 | 1,146 |
| REPAIR & MAINTENANCE | 120,371 | 24,074 | 0 | 78,999 |
| TELEPHONE | 1,964 | 393 | 0 | 1,571 |
| UTILTIES | 14,836 | 2,967 | 0 | 11,869 |
| WEB SITE | 1,152 | 230 | 0 | 922 |
| AMORTIZATION | 4,574 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 597,851 | 1,417,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 72,943 | 72,943 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,153 | 0 | 0 | 0 |
| PROPERTY TAXES | 21,354 | 0 | 0 | 0 |
| EXCISE TAX | 183 | 0 | 0 | 0 |
| BUSINESS TAX | 15,571 | 0 | 0 | 0 |