| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,693 | 8,693 |
| 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 | 546,756 | S/L | 40.0000 | 25,934 | |||
| 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 | 140,319 | S/L | 40.0000 | 6,845 | |||
| BUILDING IMPROVEMENTS | 2006-06-30 | 9,191 | 3,793 | 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 | 8,662 | S/L | 7.0000 | ||||
| 2007 VOLVO BACKHOE LOADER (2/3) | 2014-09-15 | 28,833 | 28,833 | S/L | 7.0000 | ||||
| GATES | 2014-07-15 | 2,523 | 1,429 | S/L | 15.0000 | 169 | |||
| 2007 CAT BULLDOZER | 2015-01-14 | 19,333 | 19,333 | S/L | 7.0000 | ||||
| LOG SPLITTER | 2015-02-24 | 2,561 | 2,561 | S/L | 7.0000 | ||||
| TRAILER | 2015-12-14 | 300 | 300 | S/L | 7.0000 | ||||
| (2) TORO 72" Z-MASTER MOWERS | 2016-05-11 | 18,924 | 18,023 | S/L | 7.0000 | 901 | |||
| JOHN DEER 5100E WITH LOADER | 2016-05-20 | 41,150 | 38,701 | S/L | 7.0000 | 2,449 | |||
| BATWING ROTARY CUTTER | 2016-09-23 | 15,399 | 13,749 | S/L | 7.0000 | 1,650 | |||
| GATOR HPX | 2017-01-23 | 12,489 | 10,557 | S/L | 7.0000 | 1,784 | |||
| RYAN MATAWAY OVERSEEDER | 2017-12-26 | 6,569 | 4,692 | S/L | 7.0000 | 939 | |||
| NEW FURNACE & A/C | 2021-02-11 | 9,525 | 4,422 | 200DB | 7.0000 | 1,458 | |||
| MOTORIZED AWNING | 2021-11-27 | 4,844 | 1,508 | 200DB | 7.0000 | 953 | |||
| ELECTRIC CONDUIT FOR BOAT DOCK | 2021-12-22 | 3,590 | 399 | 150DB | 15.0000 | 319 | |||
| SIGN DESIGN (GATES, GROUNDS, REENACTMENT) | 2023-07-27 | 5,075 | S/L | 7.0000 | 302 | ||||
| KOHLER ENGINE 25HP COMMAND PRO | 2023-11-06 | 2,634 | S/L | 7.0000 | 63 | ||||
| ALUMINUM CASE - ACTION AT WILSON'S WARF | 2023-04-10 | 1,796 | S/L | 7.0000 | 192 | ||||
| LAPTOP - SAMSUNG GALAXY BOOK 3 | 2023-07-14 | 1,060 | S/L | 5.0000 | 106 | ||||
| SIGNS - GATES, GROUNDS, REENACTMENT | 2023-07-27 | 1,746 | S/L | 7.0000 | 104 | ||||
| LAPTOP- DELL INSPIRON 16" 2 IN 1 TOUCH | 2023-12-28 | 856 | S/L | 5.0000 | |||||
| IPHONE 14 PRO 128GB DEEP PURPLE | 2023-02-01 | 1,162 | S/L | 5.0000 | 213 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CIGNA CORP NOTE 7.65% | 2019-09 | PURCHASE | 2023-03 | 350,000 | 407,460 | -57,460 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CIGNA CORP. NOTE 7.65% |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD GROWTH INDEX ADMIRAL | 670,000 | 1,265,484 |
| VANGUARD VALUE INDEX ADMIRAL | 330,000 | 532,023 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MUSEUM HOUSE | 1,037,334 | 572,690 | 464,644 | 464,644 |
| MUSEUM HOUSE | 273,784 | 147,164 | 126,620 | 126,620 |
| BUILDING IMPROVEMENTS | 9,191 | 4,023 | 5,168 | 5,168 |
| 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 | 2,561 | ||
| TRAILER | 300 | 300 | ||
| (2) TORO 72" Z- MASTER MOWERS | 18,924 | 18,924 | ||
| JOHN DEER 5100E | 41,150 | 41,150 | ||
| BATWING ROTARY CUTTER | 15,399 | 15,399 | ||
| GATOR HPX | 12,489 | 12,341 | 148 | 149 |
| RYAN MATAWAY OVERSEEDER | 6,569 | 5,631 | 938 | 938 |
| GROUND IMPROVEMENTS | 10,721 | 10,721 | ||
| GATES | 2,523 | 1,598 | 925 | 925 |
| NEW FURNACE & A/C | 9,525 | 5,880 | 3,645 | 3,645 |
| MOTORIZED AWNING | 4,844 | 2,461 | 2,383 | 2,383 |
| ELECTRIC CONDUIT FOR BOAT DOCK | 3,590 | 718 | 2,872 | 2,871 |
| SIGN DESIGN | 5,075 | 302 | 4,773 | 4,773 |
| ALUMINUM CASE - ACTION AT WILSON | 1,796 | 192 | 1,604 | 1,604 |
| LAPTOP - SAMSUNG GALAXY BOOK | 1,060 | 106 | 954 | 954 |
| SIGNS - GATES, GROUNDS, REENACTMENT | 1,746 | 104 | 1,642 | 1,642 |
| LAPTOP - DELL INSPIRON | 856 | 856 | 856 | |
| IPHONE 14 PRO | 1,162 | 213 | 949 | 949 |
| KOHLER ENGINE 25 HP | 2,634 | 63 | 2,571 | 2,571 |
| LAND | 986,464 | 986,464 | 986,464 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 208 | 208 | ||
| BANK CHARGES | 65 | 65 | ||
| EQUIPMENT EXPENSE | 5,070 | 5,070 | ||
| GROUNDS MAINTENANCE | 8,412 | 1,750 | 2,100 | 6,312 |
| HOUSE EXPENSES | 7,558 | 7,558 | ||
| INSURANCE | 8,917 | 8,917 | ||
| MEALS | 3,715 | 3,715 | ||
| OFFICE EXPENSE | 893 | 893 | ||
| REENACTMENT EXPENSE | 20,499 | 9,885 | 10,614 | |
| UTILITIES | 5,351 | 5,351 | ||
| VEHICLE EXPENSE | 5,701 | 5,701 | ||
| DUES & SUBSCRIPTIONS | 180 | 180 | ||
| SUPPLIES | 223 | 223 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TOUR RECEIPTS | 350 | 350 | |
| EVENT RENTALS | 1,750 | 1,750 | 1,750 |
| REENACTMENT INCOME | 9,885 | 9,885 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 86 | 86 | ||
| REAL ESTATE TAXES | 7,390 | 7,390 | ||
| PAYROLL TAXES | 7,554 | 7,554 | ||
| LICENSES | 60 | 60 | ||
| FORM 990 TAXES | 550 | 550 |