| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Port Huron Longfellow Steam Engine | 2015-09-05 | 33,000 | 33,000 | Straight Line | 7.000000 | 0 | 0 | 0 | |
| Ford Model T Tractor Conversion | 2015-10-01 | 8,000 | 8,000 | Straight Line | 7.000000 | 0 | 0 | 0 | |
| JD 3 HP Stationary Engine | 2015-10-01 | 3,000 | 3,000 | Straightline | 7.000000 | 0 | 0 | 0 | |
| Buzz Saw | 2015-10-01 | 450 | 450 | Straightline | 7.000000 | 0 | 0 | 0 | |
| Shingle Mill | 2016-08-01 | 1,500 | 1,391 | Straightline | 7.000000 | 109 | 0 | 0 | |
| Trailer | 2017-07-01 | 4,995 | 3,916 | Straightline | 7.000000 | 712 | 0 | 0 | |
| Calliope | 2017-07-20 | 5,000 | 3,916 | Straightline | 7.000000 | 712 | 0 | 0 | |
| JD Corn Binder | 2019-01-17 | 1,500 | 749 | Straightline | 7.000000 | 214 | 0 | 0 | |
| Portable Rock Crusher (Brehm) | 2020-10-02 | 4,500 | 1,607 | Straightline | 7.000000 | 643 | 0 | 0 | |
| Water wagon (Sumner/Pearce) | 2021-10-14 | 600 | 129 | Straightline | 7.000000 | 86 | 0 | 0 | |
| Baraboo Engine Project | 2022-08-16 | 4,310 | 308 | Straightline | 7.000000 | 616 | 0 | 0 | |
| Case 65 Steam Engine 1916 model | 2022-12-15 | 85,000 | 6,071 | Straightline | 7.000000 | 12,143 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery | 6,387 | 58,634 | 3,911 | 102,000 |
| Barboo Engine Project | 4,002 | 924 | 3,386 | 4,300 |
| 65 HP CASE Traction Engine 1916 | 78,929 | 18,214 | 66,786 | 85,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Calliope show and preservation expense | 772 | 0 | 0 | 772 |
| Insurance | 4,399 | 0 | 0 | 4,399 |
| Show and preservation expenses | 16,152 | 0 | 0 | 16,152 |
| Other expenses banking and e-file fees | 258 | 0 | 0 | 258 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Baraboo Engine Project - outstanding invoices | 3,710 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Tractor raffle | 30,000 | 22,726 | 0 |
| Merchandise memorabilia | 11,602 | 5,690 | 0 |