| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 0 | 0 | 6,000 |
| TAX PREP | 1,426 | 0 | 0 | 1,426 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AMPHITHEATER | 2000-12-28 | 328,000 | 185,371 | SL | 2.56 % | 8,410 | |||
| PAVILLION | 2000-12-28 | 567,000 | 320,443 | SL | 2.56 % | 14,538 | |||
| PAVILLION RESTROOMS | 2000-12-28 | 176,000 | 99,474 | SL | 2.56 % | 4,513 | |||
| WATER PLAZA | 2000-12-28 | 367,000 | 207,413 | SL | 2.56 % | 9,410 | |||
| BRIDGES | 2000-12-28 | 346,000 | 195,532 | SL | 2.56 % | 8,871 | |||
| WEIR BRIDGE | 2000-12-28 | 283,000 | 159,935 | SL | 2.56 % | 7,256 | |||
| CREEK OVERLOOK | 2000-12-28 | 316,000 | 178,582 | SL | 2.56 % | 8,102 | |||
| PARK GATEWAY | 2000-12-28 | 65,000 | 36,744 | SL | 2.56 % | 1,667 | |||
| CONSER. FOUNTAIN | 2000-12-28 | 24,000 | 13,556 | SL | 2.56 % | 615 | |||
| INSTALLATION OF COLUMNS | 2001-06-01 | 17,205 | 9,500 | SL | 2.56 % | 441 | |||
| WELL | 2010-09-01 | 5,690 | 4,749 | SL | 6.67 % | 380 | |||
| AMPHITHEATER LIGHTING | 2010-05-11 | 6,750 | 5,625 | SL | 6.67 % | 450 | |||
| TRAIL UPGRADES | 2010-04-07 | 36,500 | 30,435 | SL | 6.67 % | 2,435 | |||
| TRAIL IMPROVEMENTS | 2011-12-22 | 21,500 | 15,763 | SL | 15.0000 | 1,433 | |||
| SHED | 2015-12-15 | 54,256 | 9,795 | SL | 2.56 % | 1,391 | |||
| BOARDWALK | 2016-09-20 | 19,590 | 8,163 | SL | 15.0000 | 1,306 | |||
| LED LIGHTING | 2016-03-16 | 1,204 | 209 | SL | 39.0000 | 31 | |||
| IMPRV TO SHED | 2016-05-16 | 2,490 | 421 | SL | 39.0000 | 64 | |||
| PUMP | 2017-06-20 | 11,438 | 6,292 | SL | 10.0000 | 1,144 | |||
| AMPHITHEATER SHADE | 2018-10-10 | 11,237 | 3,183 | SL | 15.0000 | 749 | |||
| INSTALL SHADE SAIL | 2019-05-02 | 11,200 | 2,739 | SL | 15.0000 | 747 | |||
| TRAIL IMPROVEMENTS | 2019-10-31 | 6,000 | 1,250 | SL | 6.67 % | 400 | |||
| REBUILD WATER PIPES | 2019-03-11 | 4,097 | 1,058 | SL | 6.67 % | 273 | |||
| REBUILD WATER PLAZA PUMPS | 2019-08-28 | 8,845 | 2,987 | SL | 10.00 % | 885 | |||
| GOLF CART | 2019-12-04 | 2,650 | 1,656 | SL | 20.00 % | 530 | |||
| BACKHOE 858762 | 2020-10-19 | 9,091 | 3,863 | SL | 20.00 % | 1,818 | |||
| BOARDWALK | 2022-01-31 | 25,000 | 1,528 | SL | 15.0000 | 1,667 | |||
| BOARDWALK CREEK OVERLOOK-OSPREY | 2022-02-16 | 82,885 | 4,605 | SL | 15.0000 | 5,526 | |||
| WALKWAYS/APPROACHES | 2022-02-25 | 8,000 | 444 | SL | 15.0000 | 533 | |||
| CREEK OVERLOOK BOARDWALK | 2022-04-20 | 35,000 | 1,556 | SL | 15.0000 | 2,333 | |||
| REBUILD BRIDGE 3 | 2022-10-03 | 15,100 | 252 | SL | 15.0000 | 1,007 | |||
| BOARDWALKS & SCTNS | 2022-04-18 | 30,914 | 1,374 | SL | 15.0000 | 2,061 | |||
| ANIMAL PROOF TRASH CANS | 2023-03-22 | 3,653 | SL | 10.00 % | 365 | ||||
| BRIDGE REBUILD | 2023-04-20 | 8,250 | SL | 3.33 % | 275 | ||||
| TRASH CANS | 2023-06-20 | 3,598 | SL | 10.00 % | 360 | ||||
| BRIDGE REBUILD | 2023-06-21 | 8,250 | SL | 3.33 % | 275 | ||||
| GARBAGE CAN PADS | 2023-07-26 | 2,433 | SL | 10.00 % | 243 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 114,550 | 101,700 | 12,850 | 12,893 |
| Buildings | 3,033,051 | 1,961,028 | 1,072,023 | 1,072,023 |
| Improvements | 3,985,229 | 3,752,276 | 232,953 | 232,953 |
| Land | 7,298,000 | 7,298,000 | 7,298,000 | |
| Miscellaneous | 2,688 | 2,645 | 43 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIIVE | 32,500 | 32,500 | ||
| ASSOCIATION DUES | 3,688 | 3,688 | ||
| CLEANING | 6,075 | 6,075 | ||
| GROUNDS CARE | 55,114 | 55,114 | ||
| INSURANCE | 15,440 | 15,440 | ||
| MISCELLANEOUS | 2,283 | 2,283 | ||
| REPAIRS & MAINTENANCE | 72,407 | 72,407 | ||
| RESOURCE MANAGEMENT | 32,790 | 32,790 | ||
| SOCIAL MEDIA SERVICES | 7,200 | 7,200 | ||
| TELEPHONE | 4,186 | 4,186 | ||
| UTILITIES | 22,132 | 22,132 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 53,671 | 0 | 0 | 53,671 |