| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERLINE & MEACHAM | 1,463 | 0 | 219 | 1,244 |
| ROBINSON GRANT | 19,500 | 0 | 2,925 | 16,575 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STROBAN RD HOUSE | 1995-03-01 | 20,300 | 14,643 | SL | 40.0000 | 508 | |||
| MAIN HOUSE COMPLEX | 1995-03-01 | 994,761 | 717,056 | SL | 40.0000 | 24,869 | |||
| MANAGER'S HOUSE | 1995-03-01 | 143,883 | 103,715 | SL | 40.0000 | 3,597 | |||
| 3 EQUIPMENT SHEDS | 1995-03-01 | 35,518 | 25,604 | SL | 40.0000 | 888 | |||
| 11 FARM SHELTERS | 1995-03-01 | 32,750 | 23,612 | SL | 40.0000 | 819 | |||
| NEUPORT STABLES | 1995-03-01 | 34,817 | 25,090 | SL | 40.0000 | 870 | |||
| OFFICE BUILDING | 1995-03-01 | 39,876 | 28,746 | SL | 40.0000 | 997 | |||
| ASSIST. MANAGER HOUSE | 1995-03-01 | 62,970 | 45,386 | PRE | 40.0000 | 1,574 | |||
| RENOVATIONS TO 6 STAFF HOUSES | 2012-06-01 | 154,296 | 45,659 | SL | 39.0000 | 3,956 | |||
| GUNROOM | 2013-09-15 | 6,349 | 4,663 | 150DB | 5.90 % | 375 | |||
| NIEUPORT STAFF HOUSES IMPROV | 2014-10-24 | 3,330 | 2,176 | 150DB | 5.91 % | 197 | |||
| ROOF FOR BIG HOUSE | 2016-03-10 | 62,896 | 35,042 | 150DB | 5.91 % | 3,717 | |||
| BOXES | 2017-09-26 | 9,137 | 4,551 | 150DB | 5.90 % | 539 | |||
| 117 NEMOURS-KITCHEN REMODELING | 2018-10-01 | 15,507 | 2,073 | SL | 39.0000 | 398 | |||
| 161 & 117 NEWMOURS REWIRING | 2018-10-01 | 75,044 | 10,021 | SL | 39.0000 | 1,924 | |||
| 161 NEMOURS-PAINTING OF KITCHEN | 2018-08-31 | 6,500 | 2,854 | 150DB | 5.90 % | 384 | |||
| NEMOURS & HEADQTRS KITCHEN | 2018-10-01 | 24,538 | 3,276 | SL | 39.0000 | 629 | |||
| NEMOURS-REMODELING OF RESIDENCE | 2018-10-01 | 107,811 | 14,396 | SL | 39.0000 | 2,764 | |||
| SNS COMPUTER SYSTEM-BIG HOUSE | 2019-12-19 | 29,199 | 26,403 | 200DB | 5.76 % | 1,682 | |||
| LABORATORY PLANNING & DESIGN | 2019-12-10 | 68,698 | 7,117 | SL | 39.0000 | 1,761 | |||
| MGR HOUSE-117 NEMOURS PLANTATION | 2019-06-01 | 217,524 | 25,333 | SL | 39.0000 | 5,578 | |||
| STAFF KITCHEN-282 KINLOCH | 2019-12-31 | 379,474 | 39,325 | SL | 39.0000 | 9,730 | |||
| WELL & PUMP-282 KINLOCH | 2019-12-31 | 3,600 | 1,268 | 150DB | 6.23 % | 224 | |||
| PLUMBING FIXTURES-STAFF HOUSE | 2019-08-15 | 5,462 | 2,013 | 150DB | 6.23 % | 340 | |||
| 3 HVAC UNITS FOR STAFF HOUSE | 2019-10-09 | 29,100 | 10,247 | 150DB | 6.23 % | 1,813 | |||
| STAFF HOUSE-283 KINLOCH RD | 2020-06-01 | 118,709 | 10,781 | SL | 39.0000 | 3,044 | |||
| STAFF HOUSE-238 STROBAL RD. | 2020-06-01 | 110,530 | 10,037 | SL | 39.0000 | 2,834 | |||
| RESEARCH LABORATORY | 2020-06-01 | 353,758 | 108,763 | 150DB | 6.93 % | 24,515 | |||
| WELL-117 NEMOURS PLANTATION RD. | 2020-06-01 | 4,500 | 1,384 | 150DB | 6.93 % | 312 | |||
| WELL-STROBAN | 2020-06-01 | 4,500 | 1,384 | 150DB | 6.93 % | 312 | |||
| RESEARCH LABORATORY | 2021-06-30 | 1,464,802 | 337,637 | 150DB | 7.70 % | 112,790 | |||
| MAIN HOUSE IMPROVEMENTS | 2022-11-09 | 120,344 | 17,450 | 150DB | 8.55 % | 10,289 | |||
| MAIN HOUSE IMPROVEMENTS | 2022-02-14 | 23,067 | 3,344 | 150DB | 8.55 % | 1,972 | |||
| PEMB CARPORT/STORAGE AREA | 2022-02-14 | 53,890 | 7,815 | 150DB | 8.55 % | 4,608 | |||
| METAL ROOFING FOR POLE BARN | 2022-02-22 | 25,361 | 3,677 | 150DB | 8.55 % | 2,168 | |||
| OFFICE FURNITURE | 2022-05-05 | 5,512 | 2,866 | 200DB | 19.20 % | 1,058 | |||
| GENERATOR-117 NEMOURS | 2019-02-06 | 5,800 | 5,720 | 200DB | 5.76 % | 80 | |||
| 2 FREEZERS/STOVE | 2019-02-14 | 2,450 | 2,416 | 200DB | 5.76 % | 34 | |||
| EQUIPMENT | 2019-06-13 | 683 | 654 | 200DB | 5.76 % | 29 | |||
| TEXTRON STAMPEDE UTV | 2019-06-16 | 4,000 | 3,830 | 200DB | 5.76 % | 170 | |||
| GATOR TRAX BOAT & MUDBUDDY MOTOR | 2019-06-24 | 7,065 | 6,764 | 200DB | 5.76 % | 301 | |||
| USED ARMY DUMP TRUCK | 2019-06-26 | 15,000 | 14,360 | 200DB | 5.76 % | 640 | |||
| ARGO AMPHIBIOUS BOAT | 2019-07-01 | 25,096 | 23,324 | 200DB | 5.76 % | 1,446 | |||
| JOHN DEERE 670 ROAD GRADER | 2019-12-09 | 22,500 | 20,345 | 200DB | 5.76 % | 1,296 | |||
| FIBEROPTIC FEED TO BIG HOUSE | 2019-12-13 | 1,909 | 1,726 | 200DB | 5.76 % | 110 | |||
| AIR COMPRESSOR | 2019-02-27 | 2,158 | 2,128 | 200DB | 5.76 % | 30 | |||
| ENGINE FOR ZERO TURN MOWER | 2019-10-14 | 2,738 | 2,476 | 200DB | 5.76 % | 158 | |||
| BAT WINGED FARM MOWER | 2020-06-01 | 18,000 | 14,890 | 200DB | 11.52 % | 2,074 | |||
| GENERATOR-238 STROBAN RD | 2020-09-29 | 5,800 | 4,798 | 200DB | 11.52 % | 668 | |||
| BAT-WINGED FARM MOWER | 2021-02-23 | 17,475 | 12,442 | 200DB | 11.52 % | 2,013 | |||
| TRUNK LUMBER | 2022-08-24 | 25,400 | 13,208 | 200DB | 19.20 % | 4,877 | |||
| 2-TON SPLIT SYSTEM HEIL HEAT PUMP | 2022-05-23 | 6,200 | 3,224 | 200DB | 19.20 % | 1,190 | |||
| JD 5075E UTIL. TRACTOR #127643 | 2022-01-27 | 36,845 | 19,159 | 200DB | 19.20 % | 7,074 | |||
| 2019 CHEVROLET COLORADO | 2019-11-18 | 30,000 | 27,127 | 200DB | 5.76 % | 1,728 | |||
| 2019 CHEVROLET EQUINOX | 2019-11-18 | 24,500 | 22,154 | 200DB | 5.76 % | 1,411 | |||
| 2019 DODGE RAM 3500 TRUCK | 2020-12-17 | 47,253 | 39,088 | 200DB | 11.52 % | 5,444 | |||
| 2022 GMC SIERRA 1500 | 2022-01-14 | 46,414 | 24,135 | 200DB | 19.20 % | 8,911 | |||
| HVAC BIG HOUSE | 2005-09-30 | 52,595 | 23,999 | SL | 40.0000 | 1,315 | |||
| 261 KINLOCH IMPROVE | 2005-06-30 | 10,438 | 4,828 | SL | 40.0000 | 261 | |||
| ROOF REP-BIG HOUSE | 2009-12-01 | 134,725 | 48,500 | SL | 39.0000 | 3,454 | |||
| WELL PUMP MOTOR-HEADQUARTERS | 2017-06-01 | 2,646 | 2,528 | 200DB | 4.46 % | 118 | |||
| WELL-117 NEMOURS PLANTATION RD | 2020-03-30 | 4,000 | 1,230 | 150DB | 6.93 % | 277 | |||
| STROBAN RD HOUSE | 2021-09-30 | 136,401 | 31,440 | 150DB | 7.70 % | 10,503 | |||
| NIEUPORT STAFF HOUSES IMPROV | 2021-09-30 | 58,539 | 13,493 | 150DB | 7.70 % | 4,508 | |||
| FASCIA/SOFFET BIG HOUSE | 2021-09-30 | 58,139 | 13,401 | 150DB | 7.70 % | 4,477 | |||
| KINLOCH | 2021-09-30 | 15,418 | 3,554 | 150DB | 7.70 % | 1,187 | |||
| JUSTIN'S CARPORT | 2021-10-31 | 8,866 | 2,043 | 150DB | 7.70 % | 683 | |||
| 3 TON UNIT FOR LAURA'S ROOM | 2021-07-29 | 7,350 | 1,694 | 150DB | 7.70 % | 566 | |||
| SHORT ARM TRACKHOE | 2023-03-01 | 84,942 | 16,988 | 200DB | 32.00 % | 27,181 | |||
| 3 TON 16 SEER HEIL UNIT | 2023-03-14 | 7,100 | 355 | 150DB | 9.50 % | 675 | |||
| AC UNIT BUSINESS ADMIN OFFICE | 2023-07-10 | 3,800 | 190 | 150DB | 9.50 % | 361 | |||
| NIEUPORT BUILDING | 2023-12-31 | 173,869 | 8,693 | 150DB | 9.50 % | 16,518 | |||
| NIEUPORT DORM FURNISHINGS | 2023-12-31 | 11,195 | 2,239 | 200DB | 32.00 % | 3,582 | |||
| SPILLWAY LUMBER | 2023-12-31 | 50,857 | 10,171 | 200DB | 32.00 % | 16,274 | |||
| SAFARI VEHICLE | 2024-07-23 | 20,000 | 200DB | 20.00 % | 4,000 | ||||
| BUSHHOG | 2024-01-29 | 15,700 | 200DB | 20.00 % | 3,140 | ||||
| SPIN SPREADER | 2024-04-26 | 6,473 | 200DB | 20.00 % | 1,295 | ||||
| UTV | 2024-08-20 | 24,950 | 200DB | 20.00 % | 4,990 | ||||
| MONTGOMERY ARCT.-CLASSROOM | 2024-01-19 | 7,295 | SL | 2.46 % | 180 | ||||
| HEAT PUMP-COOL MAN HEATING | 2024-01-19 | 7,800 | 150DB | 5.00 % | 390 | ||||
| IMPROVEMENTS-ATHENA | 2024-02-22 | 2,778 | SL | 2.25 % | 62 | ||||
| IMPROVEMENTS-BFT CONST. CLASSROOM | 2024-02-29 | 60,664 | SL | 2.25 % | 1,363 | ||||
| IMPROVEMENTS-ATHENA | 2024-03-27 | 3,546 | SL | 2.03 % | 72 | ||||
| EQUIPMENT-AV CONSERVATION HALL | 2024-03-27 | 27,065 | 200DB | 20.00 % | 5,413 | ||||
| IMPROVEMENTS-CLASSROOM BFT. CONST. | 2024-03-27 | 79,044 | SL | 2.03 % | 1,607 | ||||
| TANKLESS WATER HEATER | 2024-04-01 | 3,209 | 200DB | 14.29 % | 459 | ||||
| IMPROVEMENTS-CONSERV. HALL | 2024-05-07 | 55,570 | SL | 1.61 % | 892 | ||||
| IMPROVEMENTS-CONSERV. HALL | 2024-05-07 | 114,074 | SL | 1.61 % | 1,831 | ||||
| GATE | 2024-05-21 | 9,968 | 150DB | 5.00 % | 498 | ||||
| IMPROVEMENTS-BFT. CONSTRUCT | 2024-06-11 | 23,506 | SL | 1.39 % | 327 | ||||
| EQUIPMENT CONSERVATION HALL | 2024-07-17 | 10,020 | 200DB | 20.00 % | 2,004 | ||||
| WELL CONSERVATION HALL | 2024-12-02 | 4,500 | SL | 3.33 % | 150 | ||||
| RICE TRUNKS | 2024-11-21 | 55,562 | 150DB | 5.00 % | 2,778 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 420,321 | 386,152 | 34,169 | 34,169 |
| Furniture and Fixtures | 66,707 | 9,745 | 56,962 | 56,962 |
| Machinery and Equipment | 1,212,646 | 1,054,630 | 158,016 | 158,018 |
| Buildings | 5,057,827 | 1,982,310 | 3,075,517 | 3,075,517 |
| Improvements | 919,033 | 187,068 | 731,965 | 731,965 |
| Land | 6,555,684 | 6,555,684 | 6,555,684 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL PURCHASES | 8,887 | 1,333 | 7,554 | |
| DUES | 2,500 | 375 | 2,125 | |
| EMPLOYEE BENEFITS | 183,008 | 27,451 | 155,557 | |
| GENERAL & ADMINISTRATIVE | 246,436 | 36,965 | 209,471 | |
| INSURANCE | 130,713 | 19,607 | 111,106 | |
| INVESTMENT EXPENSE | 98,307 | 14,746 | 83,561 | |
| PAYROLL TAXES | 49,806 | 7,471 | 42,335 | |
| PRESERVATION PROJECTS | 232,535 | 34,880 | 197,655 | |
| REPAIRS | 322,648 | 48,397 | 274,251 | |
| Special Event Expenses | 93,504 | 14,026 | 79,478 | |
| SUPPLIES | 104,915 | 15,737 | 89,178 | |
| TIMBER OPERATIONS | 57,261 | 8,589 | 48,672 | |
| UTILITIES | 57,021 | 8,553 | 48,468 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAME MANAGEMENT | 73,163 | ||
| Income From Special Events | 85,486 | ||
| Other Investment Income | 1,438,344 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED REVENUE | 25,848 | 17,488 |
| RETIREMENT | 5,279 | 5,279 |
| PAYROLL LIABILITIES | 2,468 | |
| Rounding | 1 | 2 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| TIMBER SALES | 119,558 | 119,558 |