| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 6,954 | 2,318 | 0 | 4,636 |
| 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 | 2013-12-31 | 474,569 | L | 0 | 0 | 0 | |||
| Land improvements | 2017-08-01 | 9,441 | 4,090 | SL | 15.000000000000 | 629 | 0 | 629 | |
| Land improvements-rip rap | 2019-05-02 | 3,978 | 1,499 | 150DB | 15.000000000000 | 248 | 0 | 265 | |
| Fence improvements | 2021-09-07 | 5,000 | 1,153 | 150DB | 15.000000000000 | 385 | 0 | 333 | |
| Equipment | 2013-08-01 | 391,390 | 391,390 | 150DB | 7.000000000000 | 0 | 0 | 0 | |
| 4 wheeler | 2018-05-21 | 1,750 | 1,750 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Furniture restoration | 2020-07-16 | 2,234 | 1,495 | 200DB | 7.000000000000 | 200 | 0 | 319 | |
| Office equipment | 2021-04-05 | 1,732 | 1,233 | 200DB | 5.000000000000 | 200 | 0 | 346 | |
| Coleman 550CC UTV | 2021-06-04 | 9,743 | 6,937 | 200DB | 5.000000000000 | 1,122 | 0 | 1,949 | |
| 1998 JCB backhoe | 2021-07-10 | 25,000 | 14,067 | 200DB | 7.000000000000 | 3,123 | 0 | 3,571 | |
| Bull | 2020-04-01 | 5,000 | 4,792 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Bull | 2021-04-05 | 4,500 | 3,204 | 200DB | 5.000000000000 | 259 | 0 | 900 | |
| Barn improvements | 2020-12-31 | 5,972 | 1,244 | SL | 15.000000000000 | 398 | 0 | 398 | |
| Wagon barn improvements | 2021-04-16 | 22,614 | 3,770 | SL | 15.000000000000 | 1,508 | 0 | 1,508 | |
| Orchard House improvements | 2022-04-15 | 18,577 | 813 | SL | 39.000000000000 | 476 | 0 | 476 | |
| Museum renovation | 2022-12-31 | 53,528 | 1,430 | SL | 39.000000000000 | 1,373 | 0 | 1,373 | |
| Museum renovation | 2023-12-31 | 202,286 | 216 | SL | 39.000000000000 | 5,187 | 0 | 5,187 | |
| Display case | 2017-07-06 | 1,670 | 1,551 | SL | 7.000000000000 | 119 | 0 | 119 | |
| Irrigation pipeline-remove & replace | 2019-07-12 | 25,672 | 19,946 | 200DB | 7.000000000000 | 2,290 | 0 | 3,667 | |
| Furniture repairs-porch | 2019-09-03 | 1,630 | 1,267 | 200DB | 7.000000000000 | 145 | 0 | 233 | |
| Bull | 2024-04-23 | 6,000 | 150DB | 5.000000000000 | 900 | 0 | 800 | ||
| Museum renovation - electrical/buttress | 2024-03-31 | 21,258 | SL | 39.000000000000 | 409 | 0 | 409 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments - corporate stock | 75,038 | 75,038 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 474,569 | 0 | 474,569 | |
| Land improvements | 9,441 | 4,719 | 4,722 | |
| Land improvements-rip rap | 3,978 | 1,747 | 2,231 | |
| Fence improvements | 5,000 | 1,538 | 3,462 | |
| Equipment | 391,390 | 391,390 | 0 | |
| 4 wheeler | 1,750 | 1,750 | 0 | |
| Furniture restoration | 2,234 | 1,695 | 539 | |
| Office equipment | 1,732 | 1,433 | 299 | |
| Coleman 550CC UTV | 9,743 | 8,059 | 1,684 | |
| 1998 JCB backhoe | 25,000 | 17,190 | 7,810 | |
| Barn improvements | 5,972 | 1,642 | 4,330 | |
| Wagon barn improvements | 22,614 | 5,278 | 17,336 | |
| Orchard House improvements | 18,577 | 1,289 | 17,288 | |
| Museum renovation | 53,528 | 2,803 | 50,725 | |
| Museum renovation | 202,286 | 5,403 | 196,883 | |
| Display case | 1,670 | 1,670 | 0 | |
| Irrigation pipeline-remove & replace | 25,672 | 22,236 | 3,436 | |
| Furniture repairs-porch | 1,630 | 1,412 | 218 | |
| Bull | 6,000 | 900 | 5,100 | |
| Museum renovation - electrical/buttress | 21,258 | 409 | 20,849 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 249,135 | 0 | 74,109 | 175,026 |
| Description | Amount |
|---|---|
| FMV adjustments | 7,592 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Repairs | 3,287 | 0 | 0 | 3,287 |
| Property insurance | 4,400 | 0 | 0 | 4,400 |
| Property taxes | 669 | 0 | 0 | 669 |
| Rent, parking, utilities | 1,197 | 0 | 0 | 1,197 |
| Postage | 145 | 0 | 0 | 145 |
| Supplies | 8,165 | 0 | 0 | 8,165 |
| Telephone | 1,815 | 0 | 0 | 1,815 |
| Bank fees | 10 | 0 | 0 | 10 |
| Insurance-liability, D&O | 9,829 | 0 | 0 | 9,829 |
| Other costs | 750 | 0 | 0 | 750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Hunting lease | 30,000 | 30,000 | |
| Livestock sales | 51,743 | 51,743 | |
| Other income | 2,146 | 2,146 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant security deposit | 600 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other professional services | 25,984 | 0 | 0 | 25,984 |