| 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 |
|---|---|---|---|---|---|---|---|---|
| LOGO | 2018-07-01 | 2,500 | 750 | 15.0000 | 167 | 917 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GOLF CART | 2019-05-28 | 6,495 | 6,495 | 200DB | 7.0000 | ||||
| MURALS | 2020-12-31 | 190,535 | 25,405 | S/L | 15.0000 | 12,702 | |||
| LANDSCAPING | 2019-06-21 | 6,521 | 6,521 | 150DB | 15.0000 | ||||
| STANCHIONS & VELVET ROPES | 2020-06-03 | 4,744 | 1,751 | S/L | 7.0000 | 677 | |||
| BLACK FOLDING CHAIRS | 2020-06-09 | 6,010 | 2,218 | S/L | 7.0000 | 859 | |||
| LIGHTING PROJECT | 2020-12-31 | 23,393 | 3,119 | S/L | 15.0000 | 1,560 | |||
| CAMERA SYSTEM | 2020-02-14 | 10,953 | 6,389 | S/L | 5.0000 | 2,191 | |||
| DISPLAY PLATFORMS | 2020-12-31 | 39,000 | 5,200 | S/L | 15.0000 | 2,600 | |||
| COMMUNICATION SYSTEM (TRIPP) | 2020-11-06 | 6,976 | 3,023 | S/L | 5.0000 | 1,395 | |||
| WELL | 2020-10-18 | 4,000 | 578 | S/L | 15.0000 | 266 | |||
| DRAPES | 2020-12-31 | 13,516 | 3,862 | S/L | 7.0000 | 1,931 | |||
| AC | 2020-08-05 | 16,560 | 1,026 | S/L | 39.0000 | 425 | |||
| STORAGE SHED - PREMIER PORTABLE | 2020-12-31 | 8,059 | 2,303 | S/L | 7.0000 | 1,151 | |||
| INSIDE GAZEBO | 2021-04-09 | 6,890 | 1,722 | S/L | 7.0000 | 985 | |||
| CABINETRY FOR DISPLAY | 2021-04-19 | 6,700 | 744 | S/L | 15.0000 | 447 | |||
| GRANITE OVER CABINETS | 2021-05-26 | 7,723 | 815 | S/L | 15.0000 | 515 | |||
| AWNINGS | 2021-12-23 | 4,282 | 285 | S/L | 15.0000 | 286 | |||
| BENCHES | 2021-02-09 | 4,111 | 1,126 | S/L | 7.0000 | 587 | |||
| EVENT LIGHTING | 2021-02-11 | 3,379 | 432 | S/L | 15.0000 | 225 | |||
| LIGHTING | 2021-07-18 | 1,600 | 151 | S/L | 15.0000 | 107 | |||
| MURALS | 2021-06-25 | 39,870 | 3,987 | S/L | 15.0000 | 2,658 | |||
| PAVERS | 2021-03-29 | 2,500 | 292 | S/L | 15.0000 | 166 | |||
| FOUNTAIN | 2021-03-05 | 11,952 | 1,461 | S/L | 15.0000 | 797 | |||
| DOORS | 2021-08-06 | 5,889 | 556 | S/L | 15.0000 | 393 | |||
| WATER LINE - GARAGE BLDG. | 2021-12-06 | 1,554 | 112 | S/L | 15.0000 | 104 | |||
| FOUNDATION | 2021-05-12 | 22,060 | 943 | S/L | 39.0000 | 565 | |||
| SCISOR LIFT | 2021-03-03 | 3,000 | 786 | S/L | 7.0000 | 428 | |||
| SIGN | 2021-12-31 | 6,437 | 920 | S/L | 7.0000 | 919 | |||
| PARKING LOT | 2021-03-29 | 18,558 | 2,165 | S/L | 15.0000 | 1,237 | |||
| PILOT ROCK FURNITURE & FIXTURES | 2022-03-29 | 2,632 | 282 | S/L | 7.0000 | 376 | |||
| LIGHTING | 2022-02-02 | 5,720 | 749 | S/L | 7.0000 | 817 | |||
| MURALS | 2022-07-05 | 60,843 | 2,028 | S/L | 15.0000 | 4,056 | |||
| SIGN | 2022-02-23 | 6,661 | 793 | S/L | 7.0000 | 952 | |||
| MURALS | 2023-02-03 | 10,975 | S/L | 15.0000 | 671 | ||||
| FENCING & GATES | 2023-02-13 | 8,006 | S/L | 15.0000 | 489 | ||||
| BUILDING (LEASEHOLD) IMPROVEMENTS | 2023-05-26 | 21,930 | S/L | 15.0000 | 853 | ||||
| COMPRESSOR | 2023-02-23 | 5,818 | S/L | 7.0000 | 693 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURES & FIXTURES | 62,815 | 20,344 | 42,471 | 42,471 |
| FURNITURES & FIXTURES: LIGHTING | 34,092 | 7,160 | 26,932 | 26,932 |
| FIXED ASSET CAMERA SYSTEM | 10,953 | 8,580 | 2,373 | 2,373 |
| GOLF CARTS | 6,495 | 6,495 | ||
| MURALS | 302,223 | 51,507 | 250,716 | 250,716 |
| DISPLAYS | 39,000 | 7,800 | 31,200 | 31,200 |
| LAND IMPROVEMENTS | 73,467 | 14,826 | 58,641 | 58,641 |
| BUILDING (LEASEHOLD) IMPROVEMENTS | 46,062 | 4,124 | 41,938 | 41,939 |
| EQUIPMENT | 23,854 | 9,779 | 14,075 | 14,074 |
| GAZEBO | 6,890 | 2,707 | 4,183 | 4,183 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL SERVICES | 10,658 | 10,658 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOGO | 3,700 | 3,700 | 2,537 |
| ACCUMULATED AMORTIZATION | -917 | -1,163 | |
| OTHER RECEIVABLE | 26 | 26 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & MARKETING | 10,781 | 10,781 | ||
| BANK CHARGES | 728 | 728 | ||
| REPAIRS & MAINTENANCE | 24,064 | 24,064 | ||
| COLLECTION EXHIBITS | 22,018 | 22,018 | ||
| DUES & SUBSCRIPTIONS | 1,763 | 1,763 | ||
| FURNITURE & MACHINERY | 5,978 | 5,978 | ||
| LANDSCAPING & LAWN | 102,126 | 102,126 | ||
| MEALS & ENTERTAINMENT | 636 | 636 | ||
| OFFICE SUPPLIES & EXPENSE | 7,655 | 7,655 | ||
| UNIFORMS | 675 | 675 | ||
| INSURANCE | 10,202 | 10,202 | ||
| CLEANING | 7,588 | 7,588 | ||
| OTHER MISCELLANEOUS EXPENSE | 1,390 | 1,390 | ||
| FALL FESTIVAL | 2,683 | 2,683 | ||
| MISC PROGRAM EXPENSES | 420 | 420 | ||
| GOLF CART EXPENSES | 926 | 926 | ||
| CONTRACT LABOR | 1,295 | 1,295 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSIONS | 10,917 | 10,917 | |
| FIELD TRIPS | 10,091 | 10,091 | |
| CAR CLUBS | 1,500 | 1,500 | |
| DAMAGE REIMBURSEMENT | 7,901 | 7,901 | |
| MEMBERSHIPS | 200 | 200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO MARVIN'S GARAGE | 127,505 | 127,505 |
| SALES TAX PAYABLE | 222 | |
| CREDIT CARDS PAYABLE | 14,195 | 3,161 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP | 6,068 | 4,904 | 1,164 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 1,181 | 1,181 |