| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 3,398 | 0 | 1,133 | 2,265 |
| 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 | 9,442 | 4,719 | SL | 15.000000000000 | 629 | 0 | 629 | |
| Land improvements-rip rap | 2019-05-02 | 3,978 | 1,747 | 150DB | 15.000000000000 | 235 | 0 | 265 | |
| Fence improvements | 2021-09-07 | 5,000 | 1,538 | 150DB | 15.000000000000 | 346 | 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 | 1,695 | 200DB | 7.000000000000 | 199 | 0 | 319 | |
| Office equipment | 2021-04-05 | 1,732 | 1,433 | 200DB | 5.000000000000 | 200 | 0 | 299 | |
| Coleman 550CC UTV | 2021-06-04 | 9,743 | 8,059 | 200DB | 5.000000000000 | 1,122 | 0 | 1,684 | |
| 1998 JCB backhoe | 2021-07-10 | 25,000 | 17,190 | 200DB | 7.000000000000 | 2,233 | 0 | 3,571 | |
| Barn improvements | 2020-12-31 | 5,972 | 1,642 | SL | 15.000000000000 | 398 | 0 | 398 | |
| Wagon barn improvements | 2021-04-16 | 22,614 | 5,278 | SL | 15.000000000000 | 1,508 | 0 | 1,508 | |
| Orchard House improvements | 2022-04-15 | 18,577 | 1,289 | SL | 39.000000000000 | 476 | 0 | 476 | |
| Museum renovation | 2022-12-31 | 53,528 | 2,803 | SL | 39.000000000000 | 1,373 | 0 | 1,373 | |
| Museum renovation | 2023-12-31 | 202,286 | 5,403 | SL | 39.000000000000 | 5,187 | 0 | 5,187 | |
| Display case | 2017-07-06 | 1,670 | 1,670 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Irrigation pipeline-remove & replace | 2019-07-12 | 25,672 | 22,236 | 200DB | 7.000000000000 | 2,293 | 0 | 3,436 | |
| Furniture repairs-porch | 2019-09-03 | 1,630 | 1,412 | 200DB | 7.000000000000 | 146 | 0 | 218 | |
| Bull | 2024-04-23 | 6,000 | 900 | 150DB | 5.000000000000 | 1,530 | 0 | 1,200 | |
| Museum renovation - electrical/buttress | 2024-03-31 | 21,258 | 409 | SL | 39.000000000000 | 545 | 0 | 545 | |
| Picnic tables/benches | 2025-06-21 | 3,302 | 200DB | 5.000000000000 | 660 | 0 | 330 | ||
| Painting-Swanson Hereford Cattle | 2025-07-09 | 800 | NC | 0 % | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments - corporate stock | 68,319 | 68,319 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 474,569 | 0 | 474,569 | |
| Land improvements | 9,442 | 5,348 | 4,094 | |
| Land improvements-rip rap | 3,978 | 1,982 | 1,996 | |
| Fence improvements | 5,000 | 1,884 | 3,116 | |
| Equipment | 391,390 | 391,390 | 0 | |
| 4 wheeler | 1,750 | 1,750 | 0 | |
| Furniture restoration | 2,234 | 1,894 | 340 | |
| Office equipment | 1,732 | 1,633 | 99 | |
| Coleman 550CC UTV | 9,743 | 9,181 | 562 | |
| 1998 JCB backhoe | 25,000 | 19,423 | 5,577 | |
| Barn improvements | 5,972 | 2,040 | 3,932 | |
| Wagon barn improvements | 22,614 | 6,786 | 15,828 | |
| Orchard House improvements | 18,577 | 1,765 | 16,812 | |
| Museum renovation | 53,528 | 4,176 | 49,352 | |
| Museum renovation | 202,286 | 10,590 | 191,696 | |
| Display case | 1,670 | 1,670 | 0 | |
| Irrigation pipeline-remove & replace | 25,672 | 24,529 | 1,143 | |
| Furniture repairs-porch | 1,630 | 1,558 | 72 | |
| Bull | 6,000 | 2,430 | 3,570 | |
| Museum renovation - electrical/buttress | 21,258 | 954 | 20,304 | |
| Picnic tables/benches | 3,302 | 660 | 2,642 | |
| Painting-Swanson Hereford Cattle | 800 | 0 | 800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 66,513 | 0 | 22,171 | 44,342 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Repairs | 5,514 | 0 | 0 | 5,514 |
| Property insurance | 7,861 | 0 | 0 | 7,861 |
| Property taxes | 2,039 | 0 | 0 | 2,039 |
| Rent, parking, utilities | 1,694 | 1,000 | 0 | 694 |
| Postage | 89 | 0 | 0 | 89 |
| Supplies | 1,829 | 0 | 0 | 1,829 |
| Telephone | 1,816 | 0 | 0 | 1,816 |
| Bank fees | 68 | 33 | 0 | 35 |
| Insurance-liability, D&O | 6,421 | 0 | 0 | 6,421 |
| Other costs | 7,632 | 0 | 0 | 7,632 |
| Livestock care | 57 | 0 | 0 | 57 |
| Books, subscriptions, reference | 1,599 | 0 | 0 | 1,599 |
| Registration fees | 10 | 0 | 0 | 10 |
| Excise tax | 493 | 0 | 493 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Hunting lease | 44,000 | 44,000 | |
| Livestock sales | 69,500 | 69,500 | |
| Other income | 4,764 | 4,764 |
| Description | Amount |
|---|---|
| FMV adjustments | 1,716 |
| 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 | 15,946 | 0 | 0 | 15,946 |