| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES - REBECCA BRASSEUR | 25,000 | 2,500 | 2,500 | 22,500 |
| INVESTMENT RECORDING - MAGNOLIA | 275 | 275 | 275 | |
| DAVID E WILLIAMS - BKKPG & TAXES | 8,246 | 1,650 | 1,620 | 6,596 |
| STINSON LEONARD STREET LLP | 5,230 | 523 | 523 | 4,707 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ANTIQUE STORE BUILDING LOT | 2015-09-12 | 28,866 | |||||||
| ANTIQYE STORE BLDG LOT | 2015-09-15 | 60,937 | |||||||
| IMPERIAL TPBACCO BLDG LOT | 2015-09-12 | 16,989 | |||||||
| PARKING LOT | 2015-09-12 | 16,000 | |||||||
| OLD SCHOOL HOUSE BLDG LOT | 2015-09-12 | 56,876 | |||||||
| GAS STATION BLDG LOT | 2015-09-12 | 31,540 | |||||||
| ANTIQUE STORE BLDG | 2015-09-12 | 83,141 | 15,545 | S/L | 39.0000 | 2,131 | |||
| IMPERIAL TOBACCO BLDG | 2015-09-12 | 25,011 | 39.0000 | ||||||
| OLD SCHOOL HOUSE BLDG | 2021-09-15 | 80,624 | 39.0000 | ||||||
| GAS STATION BLDG | 2015-09-15 | 105,001 | 19,632 | S/L | 39.0000 | 2,692 | |||
| ANTIQUE STORE BLDG | 2018-11-27 | 131,070 | 13,863 | S/L | 39.0000 | 3,361 | |||
| TILLMAN SCHOOL HOUSE IMPROVEMENTS | 2015-09-12 | 56,110 | 39.0000 | ||||||
| IMPROVEENTS TO ANTIQUE STORE | 2015-09-12 | 115,052 | 21,511 | S/L | 39.0000 | 2,950 | |||
| GAS STATION IMPROVEMENTS | 2015-09-12 | 345,157 | 64,532 | S/L | 39.0000 | 8,851 | |||
| ARCHETICTURAL/ENGINEERING COSTS | 2015-09-12 | 7,408 | 1,385 | S/L | 39.0000 | 190 | |||
| ARCH/ENGINEERING COSTS | 2015-09-12 | 22,225 | 4,155 | S/L | 39.0000 | 570 | |||
| PHASE II DESIGN FEES | 2017-11-10 | 13,145 | 1,727 | S/L | 39.0000 | 337 | |||
| BUILDING IMPROVEMENTS | 2018-11-27 | 781,364 | 82,644 | S/L | 39.0000 | 20,035 | |||
| CUSTOM MODEL HONEL HILL BATTLEFIELD | 2015-09-12 | 11,380 | 11,380 | 200DB | 7.0000 | ||||
| DISPLAY CASE - FERGUSON | 2015-09-12 | 10,588 | 10,588 | 200DB | 7.0000 | ||||
| TABLES | 2015-09-12 | 11,936 | 11,936 | 200DB | 7.0000 | ||||
| MUSEUM DISPLAY CASES | 2015-09-12 | 8,545 | 8,545 | 200DB | 7.0000 | ||||
| 2 GAS PUMPS | 2015-09-12 | 1,798 | 1,798 | 200DB | 7.0000 | ||||
| SECURITY SYSTEM | 2015-09-12 | 10,482 | 10,482 | 200DB | 7.0000 | ||||
| COMPUTER SYSTEM | 2015-09-12 | 7,547 | 7,547 | 200DB | 5.0000 | ||||
| SCREENS & BLINDS | 2015-09-12 | 3,469 | 3,469 | 200DB | 7.0000 | ||||
| SIGNAGE | 2015-09-12 | 3,968 | 3,968 | 200DB | 7.0000 | ||||
| TABLES & CHAIRS - HERMAN MILLER | 2016-08-23 | 6,387 | 6,244 | 200DB | 7.0000 | 143 | |||
| SIGNAGE - SIGN PRO PLUS | 2016-12-23 | 2,223 | 2,173 | 200DB | 7.0000 | 50 | |||
| WALL MODULE UNITS | 2017-11-04 | 4,537 | 3,794 | 200DB | 7.0000 | 495 | |||
| WALL MODULE UNITS | 2018-01-25 | 3,850 | 3,850 | 200DB | 7.0000 | ||||
| KITCHEN APPLIANCES | 2018-01-01 | 20,920 | 20,920 | 200DB | 7.0000 | ||||
| BLINDS | 2018-09-12 | 4,000 | 4,000 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2018-09-12 | 13,234 | 13,234 | 200DB | 7.0000 | ||||
| SIGNAGE | 2018-12-12 | 2,093 | 2,093 | 200DB | 7.0000 | ||||
| OFFICE EQUIPMENT | 2018-10-15 | 1,477 | 1,147 | 200DB | 7.0000 | 132 | |||
| UPDATE SECURITY SYSTEM | 2019-01-04 | 13,096 | 9,005 | 200DB | 7.0000 | 1,169 | |||
| PICTURE HANGING SYSTEM | 2022-04-29 | 2,188 | 313 | 200DB | 7.0000 | 535 | |||
| WEBSITE DESIGN - REDONE | 2022-11-15 | 3,175 | 82 | 5.0000 | 618 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1104.998 SHRS ARISTOTLE FDS SER TR | PURCHASE | 2023-10 | 10,895 | 11,209 | -314 | |||||
| 77.49 SHRS BLACKROCK SUSTEMATIC MULT | 2022-12 | PURCHASE | 2023-07 | 750 | 749 | 1 | ||||
| 100 SHRS GLOBAL X FDS | 2022-05 | PURCHASE | 2023-04 | 6,175 | 7,043 | -868 | ||||
| 1750 SHRS INVESCO EXCHANGE ETF | 2022-12 | PURCHASE | 2023-10 | 36,260 | 35,901 | 359 | ||||
| 2000 SHRS INVESCO EXCHANGE ETF | 2022-12 | PURCHASE | 2023-07 | 42,346 | 41,910 | 436 | ||||
| 2240.529 SHRS SILVERPEPPER COMMODITY | PURCHASE | 2023-06 | 13,354 | 18,388 | -5,034 | |||||
| 250 SHRS ISHARES ETF 0-5 YR TIPS | 2022-04 | PURCHASE | 2023-01 | 24,373 | 26,022 | -1,649 | ||||
| 50 SHRS LIVE NATION | PURCHASE | 2023-03 | 3,358 | 4,349 | -991 | |||||
| 86.409 SHRS NUVEEN MUN TR | PURCHASE | 2023-07 | 932 | 927 | 5 | |||||
| 302.056 SHRS TRIBUTARY FDS INC | 2022-12 | PURCHASE | 2023-10 | 8,096 | 7,953 | 143 | ||||
| 130202.65 SHRS ALLSPRING MM FUND | PURCHASE | 130,203 | 130,203 | |||||||
| 26 SHRS ALIGN TECH | PURCHASE | 2023-07 | 8,613 | 4,146 | 4,467 | |||||
| 100 SHRS APPLE INC. | 2017-06 | PURCHASE | 2023-09 | 16,863 | 3,657 | 13,206 | ||||
| 10201.567 SHRS ARISTOTLE FDS SER TR | PURCHASE | 2023-10 | 100,587 | 114,788 | -14,201 | |||||
| 1902.253 SHRS BLACKROCK SYSTEMATIC M | PURCHASE | 2023-07 | 18,414 | 20,052 | -1,638 | |||||
| 7 SHRS BOOKING HLDGS | 2017-06 | PURCHASE | 2023-09 | 21,596 | 13,198 | 8,398 | ||||
| 10 SHRS BROADCOM INC | 2018-02 | PURCHASE | 2023-09 | 8,196 | 2,318 | 5,878 | ||||
| 100 SHRS CONOCOPHILLIPS | PURCHASE | 2023-08 | 11,716 | 9,365 | 2,351 | |||||
| 96 SHRS FIDELITY NATIONAL INFO SVCS | 2017-06 | PURCHASE | 2023-03 | 4,954 | 6,456 | -1,502 | ||||
| 200 SHRS FIRST TRUST VI ETF | 2022-01 | PURCHASE | 2023-09 | 11,765 | 12,616 | -851 | ||||
| 300 SHRS GLOBAL X FDS ETF | PURCHASE | 2023-04 | 18,525 | 25,999 | -7,474 | |||||
| 65 SHRS HOME DEPOT | 2017-06 | PURCHASE | 2023-03 | 18,388 | 9,846 | 8,542 | ||||
| 990 SHRS INVESCO OPTIMUM YLD ETF | 2020-03 | PURCHASE | 2023-09 | 14,974 | 11,751 | 3,223 | ||||
| 1687.482 SHRS SILVERPEPPER COMMODITY | PURCHASE | 2023-06 | 10,058 | 17,000 | -6,942 | |||||
| 50 SHRS LIVE NATION | 2021-12 | PURCHASE | 2023-03 | 3,358 | 5,643 | -2,285 | ||||
| 129 SHRS MORGAN STANLEY | PURCHASE | 2023-09 | 10,555 | 6,501 | 4,054 | |||||
| 4987.127 NUVEEN MUN TR | PURCHASE | 2023-07 | 53,811 | 54,287 | -476 | |||||
| 2000 SHRS NUVEEN S&P 500 DYNAMIC | PURCHASE | 2023-07 | 31,673 | 34,451 | -2,778 | |||||
| 26 SHRS TRANSDIGM GROUP | 2017-06 | PURCHASE | 2023-09 | 22,238 | 6,393 | 15,845 | ||||
| 2187.015 SHRS TRIBUTARY FDS INC | PURCHASE | 58,967 | 55,726 | 3,241 | ||||||
| 100 SHRS VANGUARD MID CAP ETF | 2020-02 | PURCHASE | 2023-10 | 20,687 | 18,531 | 2,156 | ||||
| 29.333 SHRS VERALTO CORP | PURCHASE | 2,196 | 861 | 1,335 | ||||||
| 40 SHRS JAZZ PHARMACEUTICALS | PURCHASE | 2023-07 | 5,213 | 6,065 | -852 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK PORTFOLIO | 978,045 | 1,780,052 |
| MUTUAL FUND PORTFOLIO | 123,791 | 124,044 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,765,309 | 266,112 | 1,499,197 | 2,200,000 |
| FURNITURE & FIXTURES | 143,715 | 139,010 | 4,705 | |
| SECURITY EQUIPMENT | ||||
| LAND | 211,208 | 211,208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 955 | 96 | 96 | 859 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEB DESIGN | 3,175 | 3,175 | 5,000 |
| ACCUMULATED AMORTIZATION | -82 | -700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SECURITY FEES | 540 | 540 | ||
| EDUCATIONAL PROGRAMS | 10,723 | 10,723 | ||
| EVENTS EXPENSE | 750 | 750 | ||
| EXHIBIT EXPENSE | 5,950 | 5,950 | ||
| FUNDRAISING EXPENSE | 875 | 875 | ||
| INSURANCE | 11,962 | 11,962 | ||
| MUSIC LICENSES | 964 | 964 | ||
| GIFT SHOP EXPENSE | 280 | 280 | 280 | |
| MARKETING EXPENSE | 26,085 | 26,085 | ||
| OFFICE EXPENSE | 5,842 | 584 | 584 | 5,258 |
| POSTAGE AND MAILING | 640 | 64 | 64 | 576 |
| TELEPHONE | 4,571 | 4,571 | ||
| MEMBERSHIPS & DUES | 1,448 | 1,448 | ||
| PAYROLL EXPENSES | 805 | 805 | ||
| PROCESSING FEES | 874 | 874 | ||
| PROGRAMS | 3,340 | 3,340 | ||
| REPAIRS & MAINTENANCE | 13,556 | 13,556 | ||
| UTILITIES | 8,932 | 8,932 | ||
| FACILITIES & EQUIPMENT | 6,939 | 6,939 | ||
| FOREIGN TAX PAID AND RETURN O | 855 | 855 | 855 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 19,515 | 19,515 | |
| GIFT SHOP REVENUE | 1,171 | 1,171 | |
| SPONSORSHIP | 1,100 | 1,100 | |
| MEMBERSHIP DUES | 5,640 | 5,640 | |
| OTHER REVENUE | 256 | 256 |
| Description | Amount |
|---|---|
| TO ADJUST TO ACTUAL | 31 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MARGIN LOAN | 461,482 | 259,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNE BUTTERFIELD CO | 4,000 | 4,000 | ||
| MANAGEMENT FEES | 16,343 | 16,343 | 16,343 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 1,312 | 1,312 | ||
| FORM 990 PF TAXES | 2,396 | 2,396 | 2,396 |