| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 19,210 | 3,842 | 0 | 15,368 |
| 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 | 8,708 | 60.000000000000 | 5,500 | 0 | 5,500 | 14,208 |
| CLOSING COSTS - GLENKNOCKIE | 2022-08-25 | 20,487 | 5,463 | 60.000000000000 | 4,097 | 0 | 4,097 | 9,560 |
| 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 | 2,842 | 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 | 24,132 | SL | 5.000000000000 | 8,044 | 8,044 | 8,044 | |
| JOHN DEERE 400E LOADER | 2021-01-08 | 29,391 | 17,634 | SL | 5.000000000000 | 5,878 | 5,878 | 5,878 | |
| JOHN DEERE S4 GATOR | 2021-01-08 | 19,600 | 11,760 | SL | 5.000000000000 | 3,920 | 3,920 | 3,920 | |
| JOHN DEERE MIDZ MOWER | 2021-01-08 | 22,560 | 13,536 | SL | 5.000000000000 | 4,512 | 4,512 | 4,512 | |
| DESK | 2021-09-01 | 2,300 | 537 | SL | 10.000000000000 | 230 | 230 | 230 | |
| EX MARK ZERO TURN MOWER | 2021-04-30 | 9,049 | 4,827 | SL | 5.000000000000 | 1,810 | 1,810 | 1,810 | |
| BUSH HOG ROTARY MOWER | 2021-04-19 | 4,695 | 2,504 | SL | 5.000000000000 | 939 | 939 | 939 | |
| LEASHOLD IMPROVEMENT | 2020-06-30 | 10,215 | 2,554 | SL | 15.000000000000 | 681 | 681 | 681 | |
| APPLE COMPUTER | 2021-01-28 | 3,949 | 2,304 | 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 | 3,468 | 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 | 20,388 | SL | 5.000000000000 | 9,410 | 9,410 | 9,410 | |
| BUILDING IMPROVEMENTS | 2022-06-04 | 56,208 | 8,900 | 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 | 1,647 | SL | 10.000000000000 | 898 | 0 | 898 | |
| ROTARY CUTTER | 2022-09-01 | 6,500 | 867 | SL | 10.000000000000 | 650 | 0 | 650 | |
| ZERO TURN MOWER | 2022-12-13 | 16,744 | 1,814 | SL | 10.000000000000 | 1,674 | 0 | 1,674 | |
| ROOF- GLENROY | 2022-06-04 | 23,192 | 942 | SL | 39.000000000000 | 595 | 0 | 595 | |
| CATERPILLER COMPACT TRACK LOADER | 2023-02-07 | 72,500 | 13,292 | SL | 5.000000000000 | 14,500 | 0 | 14,500 | |
| TENT | 2023-05-25 | 14,811 | 1,728 | SL | 5.000000000000 | 2,962 | 0 | 2,962 | |
| ROOF- GLENKNOCKIE | 2023-01-01 | 10,990 | 282 | SL | 39.000000000000 | 282 | 0 | 282 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 9,017,923 | 9,017,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | 5,853,523 | 5,853,523 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 70,000 | 4,637 | 65,363 | |
| 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 | 32,176 | 8,043 | |
| JOHN DEERE 400E LOADER | 29,391 | 23,512 | 5,879 | |
| JOHN DEERE S4 GATOR | 19,600 | 15,680 | 3,920 | |
| JOHN DEERE MIDZ MOWER | 22,560 | 18,048 | 4,512 | |
| DESK | 2,300 | 767 | 1,533 | |
| EX MARK ZERO TURN MOWER | 9,049 | 6,637 | 2,412 | |
| BUSH HOG ROTARY MOWER | 4,695 | 3,443 | 1,252 | |
| LEASHOLD IMPROVEMENT | 10,215 | 3,235 | 6,980 | |
| APPLE COMPUTER | 3,949 | 3,094 | 855 | |
| APPLE COMPUTER | 3,594 | 3,545 | 49 | |
| COMPUTER | 4,610 | 4,390 | 220 | |
| EQUIPMENT | 2,999 | 2,999 | 0 | |
| EQUIPMENT | 4,560 | 4,560 | 0 | |
| EQUIPMENT | 8,493 | 8,493 | 0 | |
| TRUCK | 47,051 | 29,798 | 17,253 | |
| CAPITALIZED INTEREST | 27,500 | 14,208 | 13,292 | |
| BUILDING IMPROVEMENTS | 56,208 | 14,521 | 41,687 | |
| GLENKOCKIE | 2,400,000 | 0 | 2,400,000 | |
| FENCE | 8,984 | 2,545 | 6,439 | |
| ROTARY CUTTER | 6,500 | 1,517 | 4,983 | |
| ZERO TURN MOWER | 16,744 | 3,488 | 13,256 | |
| CLOSING COSTS - GLENKNOCKIE | 20,487 | 9,560 | 10,927 | |
| ROOF- GLENROY | 23,192 | 1,537 | 21,655 | |
| CATERPILLER COMPACT TRACK LOADER | 72,500 | 27,792 | 44,708 | |
| TENT | 14,811 | 4,690 | 10,121 | |
| ROOF- GLENKNOCKIE | 10,990 | 564 | 10,426 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,976 | 395 | 0 | 1,581 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLOSING COSTS | 33,815 | 24,218 | 24,218 |
| ACCRUED INVESTMENT INCOME | 3,649 | 3,930 | 3,930 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP | 6,454 | 1,291 | 0 | 5,163 |
| BANK FEES | 519 | 104 | 0 | 415 |
| BOD INSURANCE | 24,258 | 4,852 | 0 | 19,406 |
| MEALS | 83 | 17 | 0 | 66 |
| MEMBERSHIP DUES | 749 | 150 | 0 | 599 |
| OFFICE EXPENSES | 11,468 | 2,294 | 0 | 9,174 |
| POSTAGE | 1,520 | 304 | 0 | 1,216 |
| REPAIR & MAINTENANCE | 32,159 | 6,432 | 0 | 25,727 |
| TELEPHONE | 2,625 | 525 | 0 | 2,100 |
| UTILTIES | 16,017 | 3,203 | 0 | 12,814 |
| WEB SITE | 996 | 199 | 0 | 797 |
| MARKETING | 15,912 | 3,182 | 0 | 12,730 |
| AMORTIZATION | 9,597 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 25,239 | 25,239 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 759,981 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 1,134,571 | 411,041 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 74,695 | 74,695 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 16,480 | 3,229 | 0 | 12,917 |
| PROPERTY TAXES | 9,773 | 1,955 | 0 | 7,818 |
| BUSINESS TAX | 465 | 93 | 0 | 372 |