| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,000 | 0 | 15,000 |
| 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 | 2011-03-31 | 735,000 | 212,835 | SL | 40.000000000000 | 18,375 | 0 | ||
| FURNACES | 2012-03-31 | 11,998 | 11,998 | SL | 10.000000000000 | 0 | 0 | ||
| LAND | 2011-03-31 | 381,000 | L | 0 | 0 | ||||
| EQUIPMENT | 2011-03-31 | 34,300 | 34,300 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2011-03-31 | 25,000 | 25,000 | SL | 10.000000000000 | 0 | 0 | ||
| HISTORICAL ARTIFACTS | 2014-12-31 | 67,988 | NC | 0 % | 0 | 0 | |||
| DUMP TRUCK | 2014-01-31 | 39,230 | 39,230 | SL | 6.000000000000 | 0 | 0 | ||
| TELEPHONE SYSTEM | 2014-07-31 | 11,744 | 9,886 | SL | 10.000000000000 | 1,174 | 0 | ||
| COPIER | 2014-06-30 | 6,415 | 6,415 | SL | 5.000000000000 | 0 | 0 | ||
| HISTORICAL ARTIFACTS | 2015-12-31 | 10,880 | NC | 0 % | 0 | 0 | |||
| RS COPIER | 2015-09-01 | 5,735 | 5,735 | SL | 5.000000000000 | 0 | 0 | ||
| HERITAGE CENTER | 2015-10-01 | 6,781,173 | 1,231,619 | SL | 40.000000000000 | 169,529 | 0 | ||
| HERITAGE CENTER - AUDITORIUM SEATING | 2015-10-01 | 35,394 | 13,548 | SL | 20.000000000000 | 1,770 | 0 | ||
| HERITAGE CENTER - SOFT FLOORING | 2015-10-01 | 18,593 | 13,480 | SL | 10.000000000000 | 1,859 | 0 | ||
| HERITAGE CENTER - LAND | 2015-10-01 | 519,900 | L | 0 | 0 | ||||
| HERITAGE CENTER - PERMITS & FEES | 2015-10-01 | 17,799 | 12,896 | SL | 10.000000000000 | 1,780 | 0 | ||
| HERITAGE CENTER - LAND DEMO | 2015-10-01 | 51,168 | SL | 15.000000000000 | 3,411 | 0 | |||
| PARKING LOT LAND | 2015-10-01 | 290,000 | L | 0 | 0 | ||||
| PARKING LOT IMPROVEMENTS | 2015-10-01 | 50,018 | 6,026 | SL | 15.000000000000 | 3,335 | 0 | ||
| PARKING LOT IMPROVEMENTS | 2015-11-01 | 212,192 | 101,384 | SL | 15.000000000000 | 14,146 | 0 | ||
| EXHIBIT - ZEBRADOG | 2015-10-01 | 760,108 | 275,534 | SL | 20.000000000000 | 38,005 | 0 | ||
| EXHIBIT - ZEBRADAG CABINETRY | 2015-10-01 | 354,449 | 64,231 | SL | 40.000000000000 | 8,861 | 0 | ||
| EXHIBIT - ZEBRADOG AV & PROGRAMMING | 2015-10-01 | 456,940 | 331,286 | SL | 10.000000000000 | 45,694 | 0 | ||
| HERITAGE CENTER - FURNITURE | 2015-10-01 | 68,078 | 49,349 | SL | 10.000000000000 | 6,808 | 0 | ||
| SECURITY & AUDIO | 2015-10-01 | 63,852 | 63,852 | SL | 4.000000000000 | 0 | 0 | ||
| WEBSITE | 2015-10-01 | 18,675 | 18,675 | SL | 3.000000000000 | 0 | 0 | ||
| AUDIO & VIDEO | 2015-10-01 | 36,435 | 36,431 | SL | 4.000000000000 | 0 | 0 | ||
| TELEPHONE SYSTEM | 2015-10-01 | 12,694 | 9,206 | SL | 10.000000000000 | 1,269 | 0 | ||
| COMPUTER SYSTEM | 2015-10-01 | 14,890 | 14,890 | SL | 4.000000000000 | 0 | 0 | ||
| HP LASERJET | 2016-11-01 | 8,500 | 8,500 | SL | 5.000000000000 | 0 | 0 | ||
| EXHIBIT - ZEBRADOG PHASE 2 | 2017-08-01 | 57,774 | 31,361 | SL | 10.000000000000 | 5,777 | 0 | ||
| LOBBY LIGHTING RETROFIT | 2017-05-01 | 16,228 | 9,191 | SL | 10.000000000000 | 1,623 | 0 | ||
| WATER SOFTENER | 2017-05-01 | 4,560 | 2,584 | SL | 10.000000000000 | 456 | 0 | ||
| MANNEQUINN - ZEBRADOG | 2017-11-01 | 12,950 | 6,693 | SL | 10.000000000000 | 1,295 | 0 | ||
| ZEBRADOG PHASE 2 | 2017-08-01 | 103,604 | 56,122 | SL | 10.000000000000 | 10,360 | 0 | ||
| ZEBRADOG PHASE 3 | 2018-12-31 | 45,300 | 18,126 | SL | 10.000000000000 | 4,530 | 0 | ||
| CULTURAL STATIN UPGRADE | 2018-12-31 | 101,824 | 40,722 | SL | 10.000000000000 | 10,182 | 0 | ||
| AUDITORIUM WASH LIGHTING | 2018-03-01 | 6,369 | 3,077 | SL | 10.000000000000 | 637 | 0 | ||
| PROJECTOR/SPEAKER PEAKS SYSTEM | 2018-05-01 | 8,330 | 8,330 | SL | 4.000000000000 | 0 | 0 | ||
| WIRE FRAME ENHANCEMENT | 2018-11-01 | 46,979 | 46,004 | SL | 4.000000000000 | 0 | 0 | ||
| FURNANCE & A/C | 2019-07-01 | 5,847 | 2,049 | SL | 10.000000000000 | 585 | 0 | ||
| FERRIS LAWN MOWER | 2019-07-01 | 10,900 | 6,357 | SL | 6.000000000000 | 1,817 | 0 | ||
| FERRIS MOWER ATTACHMENT | 2019-07-01 | 3,240 | 1,890 | SL | 6.000000000000 | 540 | 0 | ||
| MB DESIGN DISPLAY | 2019-02-01 | 14,684 | 5,746 | SL | 10.000000000000 | 1,468 | 0 | ||
| FLAG POLES/FLAG CENTER | 2019-02-01 | 5,653 | 2,212 | SL | 10.000000000000 | 565 | 0 | ||
| CULTURAL STAIN UPGRADE ZED | 2019-02-01 | 2,937 | 1,146 | SL | 10.000000000000 | 294 | 0 | ||
| AQUATIC FEATURE | 2020-12-01 | 25,697 | 5,354 | SL | 10.000000000000 | 2,570 | 0 | ||
| BUILDING EXTERIOR RENEW | 2021-07-01 | 34,325 | 6,436 | SL | 8.000000000000 | 4,291 | 0 | ||
| JOURNEY WALL UPGRADE | 2021-10-01 | 16,148 | 4,037 | SL | 5.000000000000 | 3,230 | 0 | ||
| ROOF RENEW | 2022-09-01 | 41,270 | 1,720 | SL | 8.000000000000 | 5,159 | 0 | ||
| ATT/GRAYBAR TEL UPDATE | 2023-06-01 | 10,781 | SL | 6.000000000000 | 1,048 | 0 | |||
| SECURITY UPDATE - FEARINGS | 2023-08-01 | 32,321 | SL | 6.000000000000 | 2,245 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 11,226,600 | 10,358,749 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK | 29,587,212 | 42,725,404 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EQUITY MUTUAL FUNDS | FMV | 1,235,810 | 1,773,904 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 735,000 | 231,210 | 503,790 | |
| FURNACES | 11,998 | 11,998 | 0 | |
| LAND | 381,000 | 0 | 381,000 | |
| EQUIPMENT | 34,300 | 34,300 | 0 | |
| FURNITURE & FIXTURES | 25,000 | 25,000 | 0 | |
| HISTORICAL ARTIFACTS | 67,988 | 0 | 67,988 | |
| DUMP TRUCK | 39,230 | 39,230 | 0 | |
| TELEPHONE SYSTEM | 11,744 | 11,060 | 684 | |
| COPIER | 6,415 | 6,415 | 0 | |
| HISTORICAL ARTIFACTS | 10,880 | 0 | 10,880 | |
| RS COPIER | 5,735 | 5,735 | 0 | |
| HERITAGE CENTER | 6,781,173 | 1,401,148 | 5,380,025 | |
| HERITAGE CENTER - AUDITORIUM SEATING | 35,394 | 15,318 | 20,076 | |
| HERITAGE CENTER - SOFT FLOORING | 18,593 | 15,339 | 3,254 | |
| HERITAGE CENTER - LAND | 519,900 | 0 | 519,900 | |
| HERITAGE CENTER - PERMITS & FEES | 17,799 | 14,676 | 3,123 | |
| HERITAGE CENTER - LAND DEMO | 51,168 | 3,411 | 47,757 | |
| PARKING LOT LAND | 290,000 | 0 | 290,000 | |
| PARKING LOT IMPROVEMENTS | 50,018 | 9,361 | 40,657 | |
| PARKING LOT IMPROVEMENTS | 212,192 | 115,530 | 96,662 | |
| EXHIBIT - ZEBRADOG | 760,108 | 313,539 | 446,569 | |
| EXHIBIT - ZEBRADAG CABINETRY | 354,449 | 73,092 | 281,357 | |
| EXHIBIT - ZEBRADOG AV & PROGRAMMING | 456,940 | 376,980 | 79,960 | |
| HERITAGE CENTER - FURNITURE | 68,078 | 56,157 | 11,921 | |
| SECURITY & AUDIO | 63,852 | 63,852 | 0 | |
| WEBSITE | 18,675 | 18,675 | 0 | |
| AUDIO & VIDEO | 36,435 | 36,431 | 4 | |
| TELEPHONE SYSTEM | 12,694 | 10,475 | 2,219 | |
| COMPUTER SYSTEM | 14,890 | 14,890 | 0 | |
| HP LASERJET | 8,500 | 8,500 | 0 | |
| EXHIBIT - ZEBRADOG PHASE 2 | 57,774 | 37,138 | 20,636 | |
| LOBBY LIGHTING RETROFIT | 16,228 | 10,814 | 5,414 | |
| WATER SOFTENER | 4,560 | 3,040 | 1,520 | |
| MANNEQUINN - ZEBRADOG | 12,950 | 7,988 | 4,962 | |
| ZEBRADOG PHASE 2 | 103,604 | 66,482 | 37,122 | |
| ZEBRADOG PHASE 3 | 45,300 | 22,656 | 22,644 | |
| CULTURAL STATIN UPGRADE | 101,824 | 50,904 | 50,920 | |
| AUDITORIUM WASH LIGHTING | 6,369 | 3,714 | 2,655 | |
| PROJECTOR/SPEAKER PEAKS SYSTEM | 8,330 | 8,330 | 0 | |
| WIRE FRAME ENHANCEMENT | 46,979 | 46,004 | 975 | |
| FURNANCE & A/C | 5,847 | 2,634 | 3,213 | |
| FERRIS LAWN MOWER | 10,900 | 8,174 | 2,726 | |
| FERRIS MOWER ATTACHMENT | 3,240 | 2,430 | 810 | |
| MB DESIGN DISPLAY | 14,684 | 7,214 | 7,470 | |
| FLAG POLES/FLAG CENTER | 5,653 | 2,777 | 2,876 | |
| CULTURAL STAIN UPGRADE ZED | 2,937 | 1,440 | 1,497 | |
| AQUATIC FEATURE | 25,697 | 7,924 | 17,773 | |
| BUILDING EXTERIOR RENEW | 34,325 | 10,727 | 23,598 | |
| JOURNEY WALL UPGRADE | 16,148 | 7,267 | 8,881 | |
| ROOF RENEW | 41,270 | 6,879 | 34,391 | |
| ATT/GRAYBAR TEL UPDATE | 10,781 | 1,048 | 9,733 | |
| SECURITY UPDATE - FEARINGS | 32,321 | 2,245 | 30,076 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ARTIFACTS AND COLLECTIBLES | 419,217 | 419,217 | 419,217 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANKING/CHECKING CHARGES | 1,107 | 0 | 1,107 | |
| SUPPLIES | 8,078 | 0 | 7,248 | |
| INSURANCE | 26,739 | 0 | 21,614 | |
| MISC. EXPENSES | 28,778 | 0 | 28,778 | |
| MAINTENANCE | 61,161 | 0 | 57,624 | |
| HERITAGE CENTER EXPENSES | 369,052 | 0 | 383,212 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 12 | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 260,807 | 260,807 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 27,678 | 0 | 0 | |
| FOREIGN TAXES | 896 | 896 | 0 |