| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES - REBECCA BRASSEUR | 15,000 | 1,500 | 13,500 | |
| DAVID WILLIAMS/EASTE - BKKPG & T | 13,136 | 1,314 | 11,822 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ANTIQUE STORE BUILDING LOT | 2015-09-12 | 28,866 | |||||||
| ANTIQYE STORE BLDG LOT | 2015-09-15 | 60,937 | |||||||
| IMPERIAL TPBACCO BLDG LOT | 2015-09-12 | 16,989 | |||||||
| PARKING LOT | 2015-09-12 | 16,000 | |||||||
| OLD SCHOOL HOUSE BLDG LOT | 2015-09-12 | 56,876 | |||||||
| GAS STATION BLDG LOT | 2015-09-12 | 31,540 | |||||||
| ANTIQUE STORE BLDG | 2015-09-12 | 83,141 | 17,676 | S/L | 39.0000 | 2,132 | |||
| IMPERIAL TOBACCO BLDG | 2015-09-12 | 25,011 | 39.0000 | ||||||
| OLD SCHOOL HOUSE BLDG | 2021-09-15 | 80,624 | 39.0000 | ||||||
| GAS STATION BLDG | 2015-09-15 | 105,001 | 22,324 | S/L | 39.0000 | 2,692 | |||
| ANTIQUE STORE BLDG | 2018-11-27 | 131,070 | 17,224 | S/L | 39.0000 | 3,361 | |||
| TILLMAN SCHOOL HOUSE IMPROVEMENTS | 2015-09-12 | 56,110 | 39.0000 | ||||||
| IMPROVEENTS TO ANTIQUE STORE | 2015-09-12 | 115,052 | 24,461 | S/L | 39.0000 | 2,950 | |||
| GAS STATION IMPROVEMENTS | 2015-09-12 | 345,157 | 73,383 | S/L | 39.0000 | 8,850 | |||
| ARCHETICTURAL/ENGINEERING COSTS | 2015-09-12 | 7,408 | 1,575 | S/L | 39.0000 | 190 | |||
| ARCH/ENGINEERING COSTS | 2015-09-12 | 22,225 | 4,725 | S/L | 39.0000 | 570 | |||
| PHASE II DESIGN FEES | 2017-11-10 | 13,145 | 2,064 | S/L | 39.0000 | 337 | |||
| BUILDING IMPROVEMENTS | 2018-11-27 | 781,364 | 102,679 | S/L | 39.0000 | 20,035 | |||
| CUSTOM MODEL HONEL HILL BATTLEFIELD | 2015-09-12 | 11,380 | 11,380 | 200DB | 7.0000 | ||||
| DISPLAY CASE - FERGUSON | 2015-09-12 | 10,588 | 10,588 | 200DB | 7.0000 | ||||
| TABLES | 2015-09-12 | 11,936 | 11,936 | 200DB | 7.0000 | ||||
| MUSEUM DISPLAY CASES | 2015-09-12 | 8,545 | 8,545 | 200DB | 7.0000 | ||||
| 2 GAS PUMPS | 2015-09-12 | 1,798 | 1,798 | 200DB | 7.0000 | ||||
| SECURITY SYSTEM | 2015-09-12 | 10,482 | 10,482 | 200DB | 7.0000 | ||||
| COMPUTER SYSTEM | 2015-09-12 | 7,547 | 7,547 | 200DB | 5.0000 | ||||
| SCREENS & BLINDS | 2015-09-12 | 3,469 | 3,469 | 200DB | 7.0000 | ||||
| SIGNAGE | 2015-09-12 | 3,968 | 3,968 | 200DB | 7.0000 | ||||
| TABLES & CHAIRS - HERMAN MILLER | 2016-08-23 | 6,387 | 6,387 | 200DB | 7.0000 | ||||
| SIGNAGE - SIGN PRO PLUS | 2016-12-23 | 2,223 | 2,223 | 200DB | 7.0000 | ||||
| WALL MODULE UNITS | 2017-11-04 | 4,537 | 4,289 | 200DB | 7.0000 | 248 | |||
| WALL MODULE UNITS | 2018-01-25 | 3,850 | 3,850 | 200DB | 7.0000 | ||||
| KITCHEN APPLIANCES | 2018-01-01 | 20,920 | 20,920 | 200DB | 7.0000 | ||||
| BLINDS | 2018-09-12 | 4,000 | 4,000 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2018-09-12 | 13,234 | 13,234 | 200DB | 7.0000 | ||||
| SIGNAGE | 2018-12-12 | 2,093 | 2,093 | 200DB | 7.0000 | ||||
| OFFICE EQUIPMENT | 2018-10-15 | 1,477 | 1,279 | 200DB | 7.0000 | 132 | |||
| UPDATE SECURITY SYSTEM | 2019-01-04 | 13,096 | 10,174 | 200DB | 7.0000 | 1,169 | |||
| PICTURE HANGING SYSTEM | 2022-04-29 | 2,188 | 848 | 200DB | 7.0000 | 383 | |||
| WEBSITE DESIGN - REDONE | 2022-11-15 | 3,175 | 700 | 5.0000 | 495 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SUMMARY OF SHORT TERM GAINS | PURCHASE | 137,281 | 130,789 | 6,492 | ||||||
| ALLSPRING MONEY MKT FUND | PURCHASE | 92,209 | 92,209 | |||||||
| SUMMARY OF LONG TERM GAINS | PURCHASE | 613,116 | 263,157 | 349,959 | ||||||
| ALLSPRING MONEY MKT FUND | PURCHASE | 6,791 | 6,791 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK PORTFOLIO | 976,721 | 1,929,863 |
| MUTUAL FUND PORTFOLIO | 112,017 | 113,008 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,765,309 | 307,229 | 1,458,080 | 1,838,792 |
| FURNITURE & FIXTURES | 143,716 | 140,943 | 2,773 | 150,000 |
| SECURITY EQUIPMENT | ||||
| LAND | 211,208 | 211,208 | 211,208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 6,687 | 669 | 6,018 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEB DESIGN | 3,175 | 3,175 | 5,000 |
| ACCUMULATED AMORTIZATION | -700 | -1,195 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITY RENTAL | ||||
| OTHER EXPENSES | 3,110 | 3,110 | 3,110 | |
| EXPENSES | ||||
| SECURITY FEES | 2,223 | 22,253 | ||
| EDUCATIONAL PROGRAMS | 32,480 | 32,480 | ||
| EXHIBIT EXPENSE | 3,068 | 3,068 | ||
| FUNDRAISING EXPENSE | 612 | 612 | ||
| INSURANCE | 9,545 | 9,545 | ||
| MUSIC LICENSES | 990 | 990 | ||
| GIFT SHOP EXPENSE | 270 | 270 | ||
| MARKETING EXPENSE | 20,318 | 20,318 | ||
| OFFICE EXPENSE | 7,129 | 7,129 | ||
| BANK SERVICE CHARGES | 483 | 483 | ||
| POSTAGE AND MAILING | 729 | 729 | ||
| TELEPHONE | 4,599 | 4,599 | ||
| MEMBERSHIPS & DUES | 2,157 | 2,157 | ||
| PROCESSING FEES | 2,120 | 2,120 | ||
| REPAIRS & MAINTENANCE | 13,506 | 13,506 | ||
| UTILITIES | 9,747 | 9,747 | ||
| FACILITIES & EQUIPMENT | 3,211 | 3,211 | ||
| FOREIGN TAX PAID AND RETURN O | 547 | 547 | ||
| BAD DEBT ADJUSTMENT | 12,414 | 12,414 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 19,813 | 19,813 | |
| GIFT SHOP REVENUE | 403 | 403 | |
| SPONSORSHIP | 700 | 700 | |
| MEMBERSHIP DUES | 7,220 | 7,220 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 31 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MARGIN LOAN | 259,880 | 92,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNE BUTTERFIELD CO | 3,400 | 3,400 | ||
| MANAGEMENT FEES | 17,304 | 17,304 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 1,336 | 1,336 | ||
| FORM 990 PF TAXES | 169 | 169 |