| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE'S | 14,935 | 10,455 | 10,455 | 4,480 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Pavillion | 1993-08-20 | 31,845 | 25,215 | SL | 39.0000 | 817 | |||
| Pavillion Wing Office | 1993-11-30 | 87,507 | 68,532 | SL | 39.0000 | 2,244 | |||
| Furnace & A/C | 1994-03-21 | 6,865 | 5,303 | SL | 39.0000 | 176 | |||
| Pavillion Wing Addition | 1994-06-01 | 35,190 | 27,031 | SL | 39.0000 | 902 | |||
| Pavillion Bath Room | 1994-06-01 | 2,518 | 1,937 | SL | 39.0000 | 65 | |||
| Pavillion Wing Addition Refrig Line | 1994-06-24 | 377 | 291 | SL | 39.0000 | 10 | |||
| Toilet Room Walls | 1994-07-02 | 911 | 695 | SL | 39.0000 | 23 | |||
| Pavillion Water Cooler | 1994-07-09 | 705 | 540 | SL | 39.0000 | 18 | |||
| Pavillion A/C & Furnace | 1994-09-14 | 6,433 | 4,901 | SL | 39.0000 | 165 | |||
| Pavillion Vinyl Floor | 1994-09-23 | 5,183 | 3,948 | SL | 39.0000 | 133 | |||
| Pavillion Bathroom Fixtures | 1995-06-11 | 252 | 183 | SL | 39.0000 | 6 | |||
| 30 Amp Electrical Service | 1995-06-15 | 603 | 437 | SL | 39.0000 | 15 | |||
| Exterior Lights | 1996-02-02 | 609 | 435 | SL | 39.0000 | 16 | |||
| Pavillion Concrete Aprons | 1996-10-29 | 3,310 | 2,345 | SL | 39.0000 | 85 | |||
| Pavillion Kitchen | 1997-05-31 | 10,331 | 7,164 | SL | 39.0000 | 265 | |||
| Pavillion Kitchen Plumbing | 1997-06-23 | 3,547 | 2,452 | SL | 39.0000 | 91 | |||
| Storage Building | 1997-06-27 | 7,902 | 5,463 | SL | 39.0000 | 203 | |||
| Electric Service Well Pump | 1997-08-22 | 254 | 176 | SL | 39.0000 | 7 | |||
| Electric Service Storage Bldg | 1997-10-08 | 1,100 | 751 | SL | 39.0000 | 28 | |||
| Windows for Offices | 1999-07-08 | 1,648 | 1,053 | SL | 39.0000 | 42 | |||
| Floor - Work Area Maint Bldg | 1999-08-06 | 950 | 604 | SL | 39.0000 | 24 | |||
| Pavillion Storage Area | 2000-03-01 | 554 | 345 | SL | 39.0000 | 14 | |||
| Roof | 1997-12-18 | 3,308 | 3,181 | SL | 27.5000 | 120 | |||
| Remodeling | 2000-05-25 | 33,530 | 29,364 | SL | 27.5000 | 1,219 | |||
| Remodeling | 2001-05-31 | 9,725 | 8,162 | SL | 27.5000 | 354 | |||
| Kitchen Cabinets | 1999-04-18 | 1,098 | 1,003 | SL | 27.5000 | 40 | |||
| Vanity & Countertop | 1999-04-27 | 448 | 409 | SL | 27.5000 | 16 | |||
| Remodeling | 2000-05-27 | 72,777 | 63,735 | SL | 27.5000 | 2,646 | |||
| Remodeling | 2001-05-31 | 4,565 | 3,832 | SL | 27.5000 | 166 | |||
| Holmes House | 1994-05-31 | 23,724 | 18,121 | SL | 39.0000 | 608 | |||
| Holmes House Moving | 1994-08-31 | 3,500 | 2,675 | SL | 39.0000 | 90 | |||
| Holmes House - Roof | 1994-11-12 | 1,625 | 1,233 | SL | 39.0000 | 42 | |||
| Holmes House Architect | 1996-02-03 | 1,024 | 742 | SL | 39.0000 | 26 | |||
| Renovation | 1997-05-31 | 47,007 | 32,592 | SL | 39.0000 | 1,205 | |||
| Roof | 1997-08-14 | 11,228 | 7,714 | SL | 39.0000 | 288 | |||
| Renovation | 1998-05-31 | 3,502 | 2,339 | SL | 39.0000 | 90 | |||
| Gutters | 1999-04-22 | 3,385 | 2,181 | SL | 39.0000 | 87 | |||
| Renovation | 2000-05-31 | 24,348 | 15,035 | SL | 39.0000 | 624 | |||
| Renovation | 2001-05-31 | 7,078 | 4,189 | SL | 39.0000 | 181 | |||
| Barn Construction | 2000-05-31 | 114,105 | 70,463 | SL | 39.0000 | 2,926 | |||
| Renovation | 2001-05-31 | 13,720 | 8,120 | SL | 39.0000 | 352 | |||
| Gate House Construction | 2001-05-10 | 3,659 | 2,166 | SL | 39.0000 | 94 | |||
| Gate House Construction | 2001-05-31 | 111,771 | 66,155 | SL | 39.0000 | 2,866 | |||
| Maintenance Building | 2001-05-31 | 1,826 | 1,081 | SL | 39.0000 | 47 | |||
| Pavillion Entrance | 2001-06-07 | 787 | 463 | SL | 39.0000 | 20 | |||
| Ticket Booth | 2001-11-07 | 587 | 339 | SL | 39.0000 | 15 | |||
| Garage | 2002-03-02 | 105,428 | 58,535 | SL | 39.0000 | 2,703 | |||
| Renovation | 2002-05-31 | 18,762 | 10,604 | SL | 39.0000 | 481 | |||
| Renovation | 2002-05-31 | 16,113 | 9,107 | SL | 39.0000 | 413 | |||
| Construction | 2002-05-31 | 24,386 | 13,782 | SL | 39.0000 | 625 | |||
| Construction | 2001-09-25 | 94,855 | 55,231 | SL | 39.0000 | 2,432 | |||
| Improvements | 2003-05-31 | 4,219 | 3,228 | SL | 27.5000 | 153 | |||
| Improvements | 2003-05-31 | 27,616 | 14,900 | SL | 39.0000 | 708 | |||
| Wiring | 2002-07-03 | 2,349 | 1,318 | SL | 39.0000 | 60 | |||
| Horse Stalls & Grain Bin | 2002-08-28 | 975 | 545 | SL | 39.0000 | 25 | |||
| Partition - Mens Room | 2002-07-18 | 394 | 221 | SL | 39.0000 | 10 | |||
| Concrete Pad Maint Bldg #4 | 2002-06-26 | 2,025 | 1,140 | SL | 39.0000 | 52 | |||
| Electrical & Lights | 2003-01-21 | 310 | 170 | SL | 39.0000 | 8 | |||
| Plumbing | 2003-06-11 | 600 | 457 | SL | 27.5000 | 22 | |||
| Improvements | 2004-05-31 | 16,274 | 8,363 | SL | 39.0000 | 417 | |||
| Construction Costs | 2004-05-31 | 93,276 | 47,834 | SL | 39.0000 | 2,392 | |||
| Construction Costs | 2005-05-31 | 72,838 | 35,563 | SL | 39.0000 | 1,868 | |||
| Saw Mill Building | 2004-06-29 | 15,200 | 7,779 | SL | 39.0000 | 390 | |||
| Stage & Dressing Rooms | 2005-05-31 | 102,302 | 49,949 | SL | 39.0000 | 2,623 | |||
| Chicken House | 2005-01-06 | 783 | 389 | SL | 39.0000 | 20 | |||
| Outside Front Door | 2006-05-10 | 168 | 110 | SL | 27.5000 | 6 | |||
| Remodeling | 2006-05-31 | 40,638 | 26,661 | SL | 27.5000 | 1,478 | |||
| 3 Phase Electrical System in Pavill | 2005-11-02 | 3,942 | 1,874 | SL | 39.0000 | 101 | |||
| Pavillion Heating Project | 2005-11-02 | 18,000 | 8,558 | SL | 39.0000 | 462 | |||
| Heaters | 2006-02-14 | 14,066 | 6,597 | SL | 39.0000 | 361 | |||
| Electrical | 2006-03-23 | 1,800 | 840 | SL | 39.0000 | 46 | |||
| Interior Steel Wall Panels | 2006-03-30 | 14,248 | 6,652 | SL | 39.0000 | 365 | |||
| Door Insulation | 2006-04-21 | 1,890 | 878 | SL | 39.0000 | 48 | |||
| Ventilation System | 2005-12-23 | 2,254 | 1,067 | SL | 39.0000 | 58 | |||
| Stage - Final Pymt | 2005-07-11 | 500 | 242 | SL | 39.0000 | 13 | |||
| PVC Pipe | 2006-05-10 | 391 | 181 | SL | 39.0000 | 10 | |||
| Kitchen Remodel | 2007-05-15 | 37,814 | 16,111 | SL | 27.5000 | 1,375 | |||
| Insulation | 2007-01-12 | 7,760 | 3,371 | SL | 39.0000 | 199 | |||
| Concrete Slab 6' x 24' | 2007-05-01 | 1,250 | 533 | SL | 39.0000 | 32 | |||
| Windows | 2008-09-02 | 713 | 280 | SL | 39.0000 | 18 | |||
| New Furnace | 2013-04-25 | 3,103 | 863 | SL | 27.5000 | 113 | |||
| Refurbish Holmes House | 2013-02-05 | 57,430 | 16,212 | SL | 39.0000 | 1,473 | |||
| Refurbish Holmes House | 2013-09-26 | 2,299 | 631 | SL | 39.0000 | 59 | |||
| Sprinkler System | 2014-04-16 | 20,538 | 5,332 | SL | 39.0000 | 527 | |||
| Museum Building | 2014-05-19 | 153,486 | 39,355 | SL | 39.0000 | 3,936 | |||
| Sprinkler System | 2014-07-28 | 17,256 | 4,369 | SL | 39.0000 | 442 | |||
| Furnace | 2016-02-19 | 2,775 | 590 | SL | 39.0000 | 71 | |||
| Conference Room | 2016-01-22 | 673 | 144 | SL | 39.0000 | 17 | |||
| Electrical | 2016-02-16 | 1,309 | 278 | SL | 39.0000 | 34 | |||
| Resurface Road to Pavillion | 2016-08-04 | 72,644 | 36,322 | SL | 15.0000 | 4,843 | |||
| Holmes House Concrete | 2017-02-21 | 641 | 320 | SL | 15.0000 | 43 | |||
| New Roof | 2017-11-16 | 8,400 | 1,998 | SL | 27.5000 | 305 | |||
| New Furnace - Pavillion | 2017-11-22 | 2,463 | 413 | SL | 39.0000 | 63 | |||
| Refrigerators - Pavillion | 2018-07-13 | 5,350 | 4,204 | SL | 7.0000 | 764 | |||
| Refrigerator | 2019-04-02 | 525 | 413 | SL | 7.0000 | 75 | |||
| Sound System | 2020-02-28 | 4,339 | 2,789 | SL | 7.0000 | 620 | |||
| Pavillion Kitchen | 2021-03-29 | 6,574 | 534 | SL | 39.0000 | 169 | |||
| Utility Trailer | 2021-08-06 | 5,732 | 2,354 | SL | 7.0000 | 819 | |||
| Chris Cassidy - Used Equipment | 2021-12-01 | 10,495 | 3,561 | SL | 7.0000 | 1,499 | |||
| Fridge Griddle Keg-O-Rator | 2022-03-29 | 1,750 | 531 | SL | 7.0000 | 250 | |||
| Tractor & Cutter | 2022-04-20 | 20,000 | 6,071 | SL | 7.0000 | 2,857 | |||
| Remodeling - Water Damage | 2021-01-25 | 11,700 | 817 | SL | 39.0000 | 300 | |||
| Pavillion Doors | 2021-12-28 | 12,050 | 741 | SL | 39.0000 | 309 | |||
| Pavillion Kitchen & Electrical | 2022-04-18 | 26,800 | 1,424 | SL | 39.0000 | 687 | |||
| Finishing Museum | 2021-08-25 | 29,800 | 2,080 | SL | 39.0000 | 764 | |||
| Server | 2023-04-06 | 3,750 | 844 | SL | 5.0000 | 750 | |||
| Insulation - Pavillion | 2023-01-09 | 128,614 | 4,421 | SL | 39.0000 | 3,298 | |||
| Fire Doors - Pavillion | 2023-04-24 | 77,357 | 2,176 | SL | 39.0000 | 1,984 | |||
| Concrete | 2022-08-17 | 656 | 29 | SL | 39.0000 | 17 | |||
| Concrete | 2022-08-17 | 422 | 19 | SL | 39.0000 | 11 | |||
| LED Message Center | 2024-05-21 | 56,969 | 1,017 | SL | 7.0000 | 8,138 | |||
| Mahindra - Clutch | 2024-05-29 | 3,597 | 64 | SL | 7.0000 | 514 | |||
| Restroom Stalls | 2023-08-29 | 8,128 | 161 | SL | 39.0000 | 208 | |||
| Gutters & Downspouts | 2024-03-07 | 1,610 | 8 | SL | 27.5000 | 59 | |||
| AC - PAVILLION | 2024-10-30 | 29,950 | SL | 7.0000 | 2,496 | ||||
| SERVER | 2024-12-11 | 3,400 | SL | 5.0000 | 340 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Abbott Labs | 6,438 | 20,037 |
| Abbvie Inc | 8,918 | 18,611 |
| Air Prod & Chemicals | 18,266 | 20,918 |
| Allstate Corp | 1,282 | 20,987 |
| Amdocs Ltd | 19,135 | 22,940 |
| American Electric Power Co | 6,954 | 20,698 |
| American Express Co | 2,936 | 14,702 |
| American INTL GRP Inc | ||
| Amgen Inc | 5,095 | 21,613 |
| Apollo Global Management Inc | 10,695 | 19,604 |
| AT&T | 11,156 | 19,460 |
| Blackrock Inc | 6,030 | 19,598 |
| Booz Allen Hamilton Hldg | 9,557 | 13,281 |
| Broadcom Inc | 4,863 | 24,207 |
| Chevron Texaco Corp | 3,600 | 13,670 |
| Cisco Sys Inc | 5,445 | 18,912 |
| Cisco Sys Inc | ||
| ConocoPhillips Inc | 2,584 | 10,669 |
| Constellation Brands | 11,723 | 8,915 |
| Deere & Company | 795 | 17,719 |
| Dominion Energy | 11,708 | 17,001 |
| DTE Energy Holdings | 3,861 | 13,665 |
| Duke Energy Corp | 5,190 | 17,658 |
| Duke Energy Corp (Cinergy Corp) | ||
| Eaton Corporation PLC | 6,982 | 16,010 |
| Enbridge | ||
| Entergy Corp | 10,167 | 20,820 |
| EOG Resources Inc | 17,703 | 16,286 |
| Exelon Corp | 11,122 | 15,337 |
| Exxon Mobile | 16,667 | 15,345 |
| First Energy Corp | ||
| General Mills Inc | ||
| Genuine Parts Co | 12,081 | 25,304 |
| Goldman Sachs | 15,161 | 21,016 |
| Honeywell Intl Inc | 3,686 | 22,667 |
| Intercontinental Exchange Inc | 12,475 | 17,980 |
| J.P. Morgan Chase | 3,087 | 26,400 |
| J.P. Morgan Chase (Chase Manhattan C | ||
| Johnson & Johnson | 7,409 | 23,282 |
| Johnson & Johnson | ||
| Kimberly Clark Corp | 5,856 | 14,376 |
| LAM Research Corp | 9,320 | 16,158 |
| Lincoln Electric Hldgs Inc | 10,119 | 14,519 |
| Lockheed Martin Corp | 11,819 | 16,883 |
| Medtronic | 22,519 | 16,596 |
| Merck & Co Inc | 10,459 | 11,526 |
| Microsoft Corp | 988 | 18,414 |
| Mondelez Intl Inc | 13,801 | 16,872 |
| Nextera | 3,101 | 17,660 |
| Nisource | 10,267 | 15,816 |
| Oracle Corp | 1,877 | 16,553 |
| Pepsico Inc | 2,695 | 9,859 |
| Phillip Morris Intl | 9,076 | 18,059 |
| PNC Financial Svcs | ||
| PPG Industries | 3,018 | 11,080 |
| Proctor & Gamble | 6,060 | 16,989 |
| Reinsurance Group of America | 14,728 | 20,329 |
| S&P Global Inc | 1,526 | 17,950 |
| Schlumberger | 14,684 | 9,915 |
| Southern Co | 5,874 | 18,000 |
| Stanley Black & Decker Inc | ||
| Target Corp | 4,600 | 9,401 |
| Texas Instruments Inc | ||
| The Cigna Group | 10,167 | 15,832 |
| The Coca Cola Company | 6,516 | 18,025 |
| Truist Financial Corp | ||
| Unitedhealth Group | 2,557 | 15,096 |
| US Bancorp | 17,196 | 21,795 |
| Verizon (GTE Corp) | ||
| Verizon | 13,024 | 21,980 |
| W E C Energy Group | 17,496 | 21,488 |
| Walt Disney Company | 4,437 | 16,956 |
| Williams Cos Inc | 3,137 | 18,153 |
| Xcel Energy Inc | 5,391 | 17,525 |
| Alphabet Inc | 16,488 | 17,174 |
| Citigroup Inc | 16,278 | 15,064 |
| Salesforce Inc | 13,381 | 13,268 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Technology Select Sector | AT COST | 18,081 | 21,937 |
| iShares Russell Midcap Growth ETF | AT COST | 10,300 | 17,282 |
| iShares Russell Midcap Value Index | AT COST | 8,289 | 16,657 |
| iShares Russell 2000 Growth | AT COST | 37,965 | 41,791 |
| iShares Russell 2000 Value | AT COST | ||
| iShares Russell 1000 Growth ETF | AT COST | 53,126 | 67,957 |
| iShares Russell 2000 Value ETF | AT COST | ||
| Vanguard Russell 1000 Value | AT COST | 52,152 | 60,368 |
| Commerce Growth Fund Institutional | AT COST | 20,136 | 21,985 |
| DFA US Large Cap Value Portfolio | AT COST | 14,706 | 16,323 |
| DFA US Targeted Value Portfolio | AT COST | 8,632 | 13,975 |
| Fidelity Mid Cap Growth | AT COST | ||
| Vanguard Selected Value Fund | AT COST | ||
| iShares MSCI EAFE Growth ETF | AT COST | ||
| Vanguard Ftse All World Ex-US Small | AT COST | ||
| DFA Large Cap International | AT COST | ||
| Vanguard Small Cap Growth Fund | AT COST | 13,078 | 15,178 |
| Lazard Emerging Markets Equity Portfolio | AT COST | 7,561 | 8,673 |
| MFS Research Intl Fd | AT COST | ||
| Commerce Bond Fund | AT COST | 132,025 | 118,465 |
| Blackrock High Yield Bond Portfolio | AT COST | 14,414 | 14,609 |
| Blackrock Systematic Multi-Strategy | AT COST | 7,100 | 7,218 |
| JPMorgan Hedged Equity Fund - R6 | AT COST | 6,119 | 8,134 |
| Pimco Realesterealreturn Strategy | AT COST | 7,100 | 7,519 |
| Vanguard Real Estate ETF | AT COST | ||
| Ishares Biotechnology ETF | AT COST | 15,225 | 13,389 |
| iShares DJ Select Dividend ETF | AT COST | 21,718 | 23,611 |
| Alps Global Opportunity Fund | AT COST | 16,000 | 15,069 |
| Commerce Midcap Growth Fund | AT COST | 22,000 | 22,225 |
| DFA Emerging markets | AT COST | 8,000 | 8,191 |
| T Rowe Price Overseas | AT COST | 25,887 | 27,639 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 1,377,351 | |||
| Miscellaneous | 3,992,737 | 2,615,386 | 1,377,351 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE'S | 23,384 | 16,369 | 16,369 | 7,015 |
| Item No. | 1 |
|---|---|
| Lender's Name | Commerce Bank NA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 8,716 | 8,716 | ||
| FARMINGM - OUTPUT COSTS | 28,312 | 28,312 | ||
| INSURANCE | 63,731 | 63,731 | ||
| LICENSE AND REGISTRATION | 1,599 | 1,599 | ||
| MISCELLANEOUS EXP | 14,861 | 14,861 | ||
| OFFICE AND COMPUTER CHARGE | 22,550 | 22,550 | ||
| RENTAL EXPENSE | 8,102 | 8,102 | ||
| SPECIAL PROJECTS | 2,745 | 2,745 | ||
| SUPPLIES | 4,910 | 4,910 | ||
| UTILTIES | 34,357 | 34,357 | ||
| UTILTIES | 56,248 | 56,248 | ||
| VOLUNTEER EXPENSES | 10,841 | 10,841 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Admissions | 316,247 | 316,247 | |
| Farming | 57,176 | 57,176 | |
| Miscellaneous | 33,328 | 33,328 | |
| Park Rental | 44,261 | 44,261 | |
| Sponsorships | 8,535 | 8,535 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 18,822 | 13,175 | 13,175 | 5,647 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 33,061 | 15,201 | 17,860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 5,000 | 5,000 | ||
| Illinois Filing Fee | 115 | 115 | ||
| Other | 397 | 397 | ||
| Sales & Concessionis | 2,702 | 2,702 | ||
| SALES TAX | 6,385 | 6,385 |