| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 17,500 | 3,500 | 0 | 14,000 |
| 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 | 3,208 | 60.000000000000 | 5,500 | 0 | 5,500 | 8,708 |
| CLOSING COSTS - GLENKNOCKIE | 2022-08-25 | 20,487 | 1,366 | 60.000000000000 | 4,097 | 0 | 4,097 | 5,463 |
| 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 | 1,047 | SL | 39.000000000000 | 1,795 | 1,795 | 1,795 | |
| 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 | 16,088 | SL | 5.000000000000 | 8,044 | 8,044 | 8,044 | |
| JOHN DEERE 400E LOADER | 2021-01-08 | 29,391 | 11,756 | SL | 5.000000000000 | 5,878 | 5,878 | 5,878 | |
| JOHN DEERE S4 GATOR | 2021-01-08 | 19,600 | 7,840 | SL | 5.000000000000 | 3,920 | 3,920 | 3,920 | |
| JOHN DEERE MIDZ MOWER | 2021-01-08 | 22,560 | 9,024 | SL | 5.000000000000 | 4,512 | 4,512 | 4,512 | |
| DESK | 2021-09-01 | 2,300 | 307 | SL | 10.000000000000 | 230 | 230 | 230 | |
| EX MARK ZERO TURN MOWER | 2021-04-30 | 9,049 | 3,017 | SL | 5.000000000000 | 1,810 | 1,810 | 1,810 | |
| BUSH HOG ROTARY MOWER | 2021-04-19 | 4,695 | 1,565 | SL | 5.000000000000 | 939 | 939 | 939 | |
| LEASHOLD IMPROVEMENT | 2020-06-30 | 10,215 | 1,873 | SL | 15.000000000000 | 681 | 681 | 681 | |
| APPLE COMPUTER | 2021-01-28 | 3,949 | 1,514 | SL | 5.000000000000 | 790 | 790 | 790 | |
| APPLE COMPUTER | 2017-12-09 | 3,594 | 3,545 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2020-12-31 | 4,610 | 2,546 | 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 | 10,978 | SL | 5.000000000000 | 9,410 | 9,410 | 9,410 | |
| BUILDING IMPROVEMENTS | 2022-06-04 | 56,208 | 3,279 | SL | 10.000000000000 | 5,621 | 0 | 5,621 | |
| GLENKOCKIE | 2022-08-17 | 2,400,000 | L | 0 | 0 | 0 | |||
| FENCE | 2022-03-02 | 8,984 | 749 | SL | 10.000000000000 | 898 | 0 | 898 | |
| ROTARY CUTTER | 2022-09-01 | 6,500 | 217 | SL | 10.000000000000 | 650 | 0 | 650 | |
| ZERO TURN MOWER | 2022-12-13 | 16,744 | 140 | SL | 10.000000000000 | 1,674 | 0 | 1,674 | |
| GLENKOCKIE - ROOF | 2022-08-25 | 10,990 | SL | 0 % | 0 | 0 | 0 | ||
| ROOF- GLENROY | 2022-06-04 | 23,192 | 347 | SL | 39.000000000000 | 595 | 0 | 595 | |
| CATERPILLER COMPACT TRACK LOADER | 2023-02-07 | 72,500 | SL | 5.000000000000 | 13,292 | 0 | 13,292 | ||
| TENT | 2023-05-25 | 14,811 | SL | 5.000000000000 | 1,728 | 0 | 1,728 | ||
| ROOF- GLENKNOCKIE | 2023-01-01 | 10,990 | SL | 39.000000000000 | 282 | 0 | 282 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 9,377,710 | 9,377,710 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | 5,789,155 | 5,789,155 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 70,000 | 2,842 | 67,158 | |
| LAND- OPERATING | 58,046 | 0 | 58,046 | |
| LAND- CONSERVATORY | 6,543,500 | 0 | 6,543,500 | |
| FUNRITURE & FIXTURES | 7,746 | 7,746 | 0 | |
| JOHN DEERE 4066 TRACTOR | 40,219 | 24,132 | 16,087 | |
| JOHN DEERE 400E LOADER | 29,391 | 17,634 | 11,757 | |
| JOHN DEERE S4 GATOR | 19,600 | 11,760 | 7,840 | |
| JOHN DEERE MIDZ MOWER | 22,560 | 13,536 | 9,024 | |
| DESK | 2,300 | 537 | 1,763 | |
| EX MARK ZERO TURN MOWER | 9,049 | 4,827 | 4,222 | |
| BUSH HOG ROTARY MOWER | 4,695 | 2,504 | 2,191 | |
| LEASHOLD IMPROVEMENT | 10,215 | 2,554 | 7,661 | |
| APPLE COMPUTER | 3,949 | 2,304 | 1,645 | |
| APPLE COMPUTER | 3,594 | 3,545 | 49 | |
| COMPUTER | 4,610 | 3,468 | 1,142 | |
| EQUIPMENT | 2,999 | 2,999 | 0 | |
| EQUIPMENT | 4,560 | 4,560 | 0 | |
| EQUIPMENT | 8,493 | 8,493 | 0 | |
| TRUCK | 47,051 | 20,388 | 26,663 | |
| CAPITALIZED INTEREST | 27,500 | 8,708 | 18,792 | |
| BUILDING IMPROVEMENTS | 56,208 | 8,900 | 47,308 | |
| GLENKOCKIE | 2,400,000 | 0 | 2,400,000 | |
| FENCE | 8,984 | 1,647 | 7,337 | |
| ROTARY CUTTER | 6,500 | 867 | 5,633 | |
| ZERO TURN MOWER | 16,744 | 1,814 | 14,930 | |
| GLENKOCKIE - ROOF | 10,990 | 0 | 10,990 | |
| CLOSING COSTS - GLENKNOCKIE | 20,487 | 5,463 | 15,024 | |
| ROOF- GLENROY | 23,192 | 942 | 22,250 | |
| CATERPILLER COMPACT TRACK LOADER | 72,500 | 13,292 | 59,208 | |
| TENT | 14,811 | 1,728 | 13,083 | |
| ROOF- GLENKNOCKIE | 10,990 | 282 | 10,708 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,329 | 666 | 0 | 2,663 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLOSING COSTS | 33,815 | 33,815 | |
| ACCRUED INVESTMENT INCOME | 3,649 | 3,649 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP | 5,742 | 1,148 | 0 | 4,594 |
| BANK FEES | 374 | 75 | 0 | 299 |
| BOD INSURANCE | 23,557 | 4,711 | 0 | 18,846 |
| MEALS | 138 | 28 | 0 | 110 |
| MEMBERSHIP DUES | 715 | 143 | 0 | 572 |
| OFFICE EXPENSES | 7,748 | 1,550 | 0 | 6,198 |
| POSTAGE | 1,441 | 288 | 0 | 1,153 |
| REPAIR & MAINTENANCE | 44,949 | 8,990 | 0 | 3,959 |
| TELEPHONE | 1,972 | 394 | 0 | 1,578 |
| UTILTIES | 16,858 | 3,372 | 0 | 13,486 |
| WEB SITE | 816 | 163 | 0 | 653 |
| MARKETING | 2,165 | 433 | 0 | 1,732 |
| BAD DEBT | 11,910 | 2,382 | 0 | 9,528 |
| AMORTIZATION | 9,597 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 40,381 | 40,381 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 1,638,277 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 1,417,851 | 1,134,571 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 72,393 | 72,393 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 15,907 | 3,181 | 0 | 12,726 |
| PROPERTY TAXES | 7,818 | 1,564 | 0 | 6,254 |
| BUSINESS TAX | 764 | 153 | 0 | 611 |