| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,872 | 0 | 0 | 1,872 |
| 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 | 21,265 | SL | 3.64 % | 3,131 | 3,131 | ||
| PARKING LOT | 2018-12-31 | 30,701 | 10,235 | SL | 15.0000 | 2,047 | |||
| CREEK CROSSING BRIDGE | 2018-12-31 | 3,089 | 1,030 | SL | 15.0000 | 206 | |||
| NORTHERN TRAIL | 2018-12-31 | 3,285 | 1,095 | SL | 15.0000 | 219 | |||
| ENTRY GATE | 2018-12-31 | 935 | 310 | SL | 15.0000 | 62 | |||
| GENERAC GENERATOR | 2018-12-04 | 899 | 651 | SL | 7.0000 | 128 | 128 | ||
| PRESERVE SIGN- 50% | 2018-12-31 | 3,856 | 2,755 | SL | 7.0000 | 551 | |||
| ROOF | 2019-06-27 | 6,475 | 1,068 | SL | 3.64 % | 235 | 235 | ||
| PRESERVE SIGN - BALANCE | 2019-01-09 | 3,481 | 2,485 | SL | 7.0000 | 497 | |||
| CREEK CROSSING BRIDGE | 2019-05-14 | 5,245 | 1,633 | SL | 15.0000 | 350 | |||
| TRAILHEAD KIOSK | 2019-05-27 | 4,268 | 1,306 | SL | 15.0000 | 285 | |||
| SPRING VIEWING DECK | 2019-06-28 | 2,408 | 724 | SL | 15.0000 | 161 | |||
| SECURITY CAMERAS | 2021-05-03 | 1,728 | 922 | SL | 5.0000 | 346 | |||
| SECURITY CAMERAS | 2022-06-13 | 507 | 160 | SL | 5.0000 | 101 | |||
| WATER HEATER | 2024-02-15 | 3,595 | SL | 27.5000 | 120 | 120 | |||
| WASHER/DRYER COMBO | 2024-01-01 | 1,399 | SL | 5.0000 | 280 | 280 | |||
| DISHWASHER | 2024-01-01 | 649 | SL | 5.0000 | 130 | 130 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH #629-02194 | FMV | 1,712,058 | 2,059,167 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 8,777 | 2,838 | 5,939 | 5,939 |
| Buildings | 92,575 | 25,699 | 66,876 | 105,000 |
| Improvements | 48,996 | 19,291 | 29,705 | 29,705 |
| Land | 523,750 | 523,750 | 750,000 | |
| Miscellaneous | 8,272 | 6,660 | 1,612 | 1,612 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 21,801 | 21,801 | 21,801 | |
| BANK FEES | 134 | 134 | ||
| BUSINESS ENTITY REPORTS | 22 | 22 | ||
| EQUIPMENT RENTAL | 1,213 | 1,213 | ||
| FOREIGN TAX PAID | 919 | 919 | 919 | |
| INSURANCE | 1,721 | 1,721 | ||
| INVESTMENT EXPENSES | 329 | 329 | 329 | |
| MEETING EXPENSE | 441 | 441 | ||
| MISCELLANEOUS | 128 | 128 | ||
| POSTAGE | 216 | 216 | ||
| PRESERVE RESTORATION AND DEVELOPMENT | 15,885 | 15,885 | ||
| Rental Expenses | 7,404 | 7,404 | 7,404 | |
| TECHNOLOGY EXPENSE | 515 | 515 |
| 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 |
|---|---|---|---|---|
| 252 |