| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,657 | 93 | 4,564 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AC BULLDOZER | 2004-01-06 | 1,860 | 1,860 | SL | 10.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2008-09-25 | 160 | 160 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING | 2009-09-27 | 957 | 425 | SL | 31.500000000000 | 30 | 0 | ||
| EQUIPMENT | 2009-06-01 | 1,203 | 1,203 | SL | 5.000000000000 | 0 | 0 | ||
| CUNNINGHAM HOUSE | 2017-08-18 | 76,375 | 14,548 | SL | 31.500000000000 | 2,425 | 0 | ||
| MACK RD HOUSE | 2017-08-18 | 49,676 | 9,462 | SL | 31.500000000000 | 1,577 | 0 | ||
| BUILDING IMPROVEMENTS - BARN | 2019-07-31 | 13,295 | 1,477 | SL | 31.500000000000 | 422 | 0 | ||
| PARKING LOT PAVED - HANDICAP | 2019-07-31 | 9,000 | 2,100 | SL | 15.000000000000 | 600 | 0 | ||
| ELECTRICAL LINE INSTALLATION | 2020-08-28 | 24,171 | 3,760 | SL | 15.000000000000 | 1,611 | 0 | ||
| BATHROOM REMODEL - BLOCK | 2021-11-23 | 5,000 | 242 | SL | 31.000000000000 | 161 | 0 | ||
| COMPACT CAMPER AREAS | 2021-08-30 | 23,700 | 2,370 | SL | 15.000000000000 | 1,580 | 0 | ||
| SPLIT RAIL FENCE | 2021-10-11 | 5,096 | 510 | SL | 15.000000000000 | 340 | 0 | ||
| SPLIT RAIL FENCE | 2022-06-29 | 15,356 | 512 | SL | 15.000000000000 | 1,024 | 0 | ||
| CULVERT INSTALLATION | 2022-06-29 | 17,925 | 597 | SL | 15.000000000000 | 1,195 | 0 | ||
| JOHN DEERE TRACTOR | 2023-12-21 | 11,624 | SL | 10.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAIRD - CASH, MONEY FUNDS, AND BANK DEPOSITS | FMV | 54,461 | 54,461 |
| BAIRD - MUTUAL FUNDS | FMV | 3,065,805 | 3,065,805 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AC BULLDOZER | 1,860 | 1,860 | 0 | |
| EQUIPMENT | 160 | 160 | 0 | |
| BUILDING | 957 | 455 | 502 | |
| EQUIPMENT | 1,203 | 1,203 | 0 | |
| CUNNINGHAM HOUSE | 76,375 | 16,973 | 59,402 | |
| MACK RD HOUSE | 49,676 | 11,039 | 38,637 | |
| BUILDING IMPROVEMENTS - BARN | 13,295 | 1,899 | 11,396 | |
| PARKING LOT PAVED - HANDICAP | 9,000 | 2,700 | 6,300 | |
| ELECTRICAL LINE INSTALLATION | 24,171 | 5,371 | 18,800 | |
| BATHROOM REMODEL - BLOCK | 5,000 | 403 | 4,597 | |
| COMPACT CAMPER AREAS | 23,700 | 3,950 | 19,750 | |
| SPLIT RAIL FENCE | 5,096 | 850 | 4,246 | |
| SPLIT RAIL FENCE | 15,356 | 1,536 | 13,820 | |
| CULVERT INSTALLATION | 17,925 | 1,792 | 16,133 | |
| JOHN DEERE TRACTOR | 11,624 | 0 | 11,624 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COLLECTIBLE COINS | 25,007 | 25,007 | 25,007 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL EXPENSES | 159 | 0 | 159 | |
| INSURANCE - OTHER | 13,881 | 278 | 13,603 | |
| MAINTENANCE | 47,937 | 0 | 47,937 | |
| OFFICE EXPENSE | 1,851 | 0 | 1,851 | |
| SMALL EQUIPMENT (OLIVER TRACTOR) | 2,500 | 0 | 2,500 | |
| JOHN DEERE TRACTOR | 0 | 0 | 11,624 | |
| MISCELLANEOUS EXPENSE | 5,582 | 0 | 5,582 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 44,033 | 44,033 | 44,033 |
| REFUND | 135 | 135 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 312,319 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 19,330 | 19,330 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,098 | 1,098 | 0 | |
| 2023 EXCISE TAX | 1,913 | 0 | 0 |