| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,595 | 0 | 0 | 1,595 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CABIN | 2017-03-01 | 86,100 | 18,134 | SL | 3.64 % | 3,131 | 3,131 | ||
| PARKING LOT | 2018-12-31 | 30,701 | 8,188 | SL | 15.0000 | 2,047 | |||
| CREEK CROSSING BRIDGE | 2018-12-31 | 3,089 | 824 | SL | 15.0000 | 206 | |||
| NORTHERN TRAIL | 2018-12-31 | 3,285 | 876 | SL | 15.0000 | 219 | |||
| ENTRY GATE | 2018-12-31 | 935 | 248 | SL | 15.0000 | 62 | |||
| GENERAC GENERATOR | 2018-12-04 | 899 | 523 | SL | 7.0000 | 128 | 128 | ||
| PRESERVE SIGN- 50% | 2018-12-31 | 3,856 | 2,204 | SL | 7.0000 | 551 | |||
| ROOF | 2019-06-27 | 6,475 | 833 | SL | 3.64 % | 235 | 235 | ||
| PRESERVE SIGN - BALANCE | 2019-01-09 | 3,481 | 1,988 | SL | 7.0000 | 497 | |||
| CREEK CROSSING BRIDGE | 2019-05-14 | 5,245 | 1,283 | SL | 15.0000 | 350 | |||
| TRAILHEAD KIOSK | 2019-05-27 | 4,268 | 1,021 | SL | 15.0000 | 285 | |||
| SPRING VIEWING DECK | 2019-06-28 | 2,408 | 563 | SL | 15.0000 | 161 | |||
| SECURITY CAMERAS | 2021-05-03 | 1,728 | 576 | SL | 5.0000 | 346 | |||
| SECURITY CAMERAS | 2022-06-13 | 507 | 59 | SL | 5.0000 | 101 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH #629-02194 | FMV | 1,631,808 | 1,880,786 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 3,134 | 1,733 | 1,401 | 1,401 |
| Buildings | 92,575 | 22,333 | 70,242 | 105,000 |
| Improvements | 48,996 | 16,023 | 32,973 | 32,973 |
| Land | 523,750 | 523,750 | 750,000 | |
| Miscellaneous | 8,272 | 5,550 | 2,722 | 2,097 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 20,226 | 20,226 | 20,226 | |
| BANK FEES | 211 | 211 | ||
| FOREIGN TAX PAID | 1,056 | 1,056 | 1,056 | |
| INSURANCE | 1,710 | 1,710 | ||
| INVESTMENT EXPENSES | 321 | 321 | 321 | |
| MEETING EXPENSE | 405 | 405 | ||
| MILEAGE REIMBURSEMENT | 48 | 48 | ||
| POSTAGE | 210 | 210 | ||
| PRESERVE RESTORATION AND DEVELOPMENT | 7,918 | 7,918 | ||
| Rental Expenses | 1,068 | 1,068 | 1,068 | |
| TECHNOLOGY EXPENSE | 4,808 | 4,808 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 500 | 500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 2,690 | 2,690 |