| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,781 | 8,781 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1998-12-30 | 976,000 | |||||||
| MUSEUM HOUSE | 2001-12-07 | 1,037,334 | 572,690 | S/L | 40.0000 | 25,933 | |||
| GOLF CART | 2001-09-21 | 7,106 | 7,106 | S/L | 7.0000 | ||||
| GROUNDS IMPROVEMENTS | 2002-06-15 | 10,721 | 10,721 | S/L | 15.0000 | ||||
| MUSEUM HOUSE | 2002-06-30 | 273,784 | 147,164 | S/L | 40.0000 | 6,844 | |||
| BUILDING IMPROVEMENTS | 2006-06-30 | 9,191 | 4,023 | S/L | 40.0000 | 230 | |||
| ROAD GRADER REBUILD/REPAIR | 2010-02-19 | 14,066 | 14,066 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS | 2011-11-23 | 10,464 | |||||||
| FRONTIER LL 1208 - DRAWN BOX SCRAPE | 2012-09-06 | 4,960 | 4,960 | S/L | 7.0000 | ||||
| BLOWER | 2013-03-18 | 5,405 | 5,405 | S/L | 7.0000 | ||||
| 72" TORO MOWER | 2014-06-06 | 8,662 | 8,662 | S/L | 7.0000 | ||||
| 2007 VOLVO BACKHOE LOADER (2/3) | 2014-09-15 | 28,833 | 28,833 | S/L | 7.0000 | ||||
| GATES | 2014-07-15 | 2,523 | 1,598 | S/L | 15.0000 | 168 | |||
| 2007 CAT BULLDOZER | 2015-01-14 | 19,333 | 19,333 | S/L | 7.0000 | ||||
| LOG SPLITTER | 2015-02-24 | 2,561 | 2,561 | S/L | 7.0000 | ||||
| TRAILER | 2015-12-14 | 300 | 300 | S/L | 7.0000 | ||||
| (2) TORO 72" Z-MASTER MOWERS | 2016-05-11 | 18,924 | 18,924 | S/L | 7.0000 | ||||
| JOHN DEER 5100E WITH LOADER | 2016-05-20 | 41,150 | 41,150 | S/L | 7.0000 | ||||
| BATWING ROTARY CUTTER | 2016-09-23 | 15,399 | 15,399 | S/L | 7.0000 | ||||
| GATOR HPX | 2017-01-23 | 12,489 | 12,341 | S/L | 7.0000 | 148 | |||
| RYAN MATAWAY OVERSEEDER | 2017-12-26 | 6,569 | 5,631 | S/L | 7.0000 | 938 | |||
| NEW FURNACE & A/C | 2021-02-11 | 9,525 | 5,880 | 200DB | 7.0000 | 1,042 | |||
| MOTORIZED AWNING | 2021-11-27 | 4,844 | 2,461 | 200DB | 7.0000 | 681 | |||
| ELECTRIC CONDUIT FOR BOAT DOCK | 2021-12-22 | 3,590 | 718 | 150DB | 15.0000 | 288 | |||
| SIGN DESIGN (GATES, GROUNDS, REENACTMENT) | 2023-07-27 | 5,075 | 302 | S/L | 7.0000 | 725 | |||
| KOHLER ENGINE 25HP COMMAND PRO | 2023-11-06 | 2,634 | 63 | S/L | 7.0000 | 376 | |||
| ALUMINUM CASE - ACTION AT WILSON'S WARF | 2023-04-10 | 1,796 | 192 | S/L | 7.0000 | 257 | |||
| LAPTOP - SAMSUNG GALAXY BOOK 3 | 2023-07-14 | 1,060 | 106 | S/L | 5.0000 | 212 | |||
| SIGNS - GATES, GROUNDS, REENACTMENT | 2023-07-27 | 1,746 | 104 | S/L | 7.0000 | 249 | |||
| IPHONE 14 PRO 128GB DEEP PURPLE | 2023-02-01 | 1,162 | 213 | S/L | 5.0000 | 232 | |||
| NEW FURNACE & A/C | 2024-01-05 | 8,976 | S/L | 7.0000 | 1,282 | ||||
| ELECTRIC WATER HEATER | 2024-02-29 | 1,586 | S/L | 7.0000 | 189 | ||||
| LAPTOP- 15" HP PROBOOK - SILVER | 2024-01-08 | 995 | S/L | 5.0000 | 199 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD GROWTH INDEX ADMIRAL | 670,000 | 1,670,596 |
| VANGUARD VALUE INDEX ADMIRAL | 330,000 | 602,758 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MUSEUM HOUSE | 1,037,334 | 598,623 | 438,711 | 438,711 |
| MUSEUM HOUSE | 273,784 | 154,008 | 119,776 | 119,776 |
| BUILDING IMPROVEMENTS | 9,191 | 4,253 | 4,938 | 4,938 |
| GOLF CART | 7,106 | 7,106 | ||
| ROAD GRADER | 14,066 | 14,066 | ||
| FONTIER LL 1208 | 4,960 | 4,960 | ||
| BLOWER | 5,405 | 5,405 | ||
| 72" TORO MOWER | 8,662 | 8,662 | ||
| 2007 VOLVO BACKHOE LOADER | 28,833 | 28,833 | ||
| 2007 CAT BULLDOZER | 19,333 | 19,333 | ||
| LOG SPLITTER | 2,561 | 2,561 | ||
| TRAILER | 300 | 300 | ||
| (2) TORO 72" Z- MASTER MOWERS | 18,924 | 18,924 | ||
| JOHN DEER 5100E | 41,150 | 41,150 | ||
| BATWING ROTARY CUTTER | 15,399 | 15,399 | ||
| GATOR HPX | 12,489 | 12,489 | ||
| RYAN MATAWAY OVERSEEDER | 6,569 | 6,569 | ||
| GROUND IMPROVEMENTS | 10,721 | 10,721 | ||
| GATES | 2,523 | 1,766 | 757 | 757 |
| NEW FURNACE & A/C | 9,525 | 6,922 | 2,603 | 2,603 |
| MOTORIZED AWNING | 4,844 | 3,142 | 1,702 | 1,702 |
| ELECTRIC CONDUIT FOR BOAT DOCK | 3,590 | 1,006 | 2,584 | 2,584 |
| SIGN DESIGN | 5,075 | 1,027 | 4,048 | 4,048 |
| ALUMINUM CASE - ACTION AT WILSON | 1,796 | 449 | 1,347 | 1,347 |
| LAPTOP - SAMSUNG GALAXY BOOK | 1,060 | 318 | 742 | 742 |
| SIGNS - GATES, GROUNDS, REENACTMENT | 1,746 | 353 | 1,393 | 1,393 |
| IPHONE 14 PRO | 1,162 | 445 | 717 | 716 |
| KOHLER ENGINE 25 HP | 2,634 | 439 | 2,195 | 2,195 |
| LAPTOP- 15" HP PROBOOK SILVER | 995 | 199 | 796 | 796 |
| NEW FURNACE & A/C | 8,976 | 1,282 | 7,694 | 7,694 |
| ELECTRIC WATER HEATER | 1,586 | 189 | 1,397 | 1,397 |
| LAPTOP - DELL INSPIRON | ||||
| LAND | 986,464 | 986,464 | 986,464 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EQUIPMENT EXPENSE | 4,707 | 4,707 | ||
| GROUNDS MAINTENANCE | 15,999 | 3,584 | 7,512 | 8,487 |
| HOUSE EXPENSES | 2,343 | 2,343 | ||
| INSURANCE | 9,644 | 9,644 | ||
| MEALS | 2,855 | 2,855 | ||
| OFFICE EXPENSE | 847 | 847 | ||
| REENACTMENT EXPENSE | 35,561 | 9,242 | 26,319 | |
| UTILITIES | 4,067 | 4,067 | ||
| VEHICLE EXPENSE | 4,826 | 4,826 | ||
| DUES & SUBSCRIPTIONS | 180 | 180 | ||
| OTHER PROFESSIONAL FEES | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT RENTALS | 3,584 | 3,584 | 3,584 |
| REENACTMENT INCOME | 9,242 | 9,242 | |
| SALES | 3,928 | 3,928 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 39 | 39 | ||
| REAL ESTATE TAXES | 7,558 | 7,558 | ||
| PAYROLL TAXES | 7,404 | 7,404 | ||
| LICENSES | 25 | 25 | ||
| FORM 990 TAXES | 1,119 | 1,119 |