| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,610 | 0 | 0 | 27,610 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE PRINTER | 2011-08-03 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE LAPTOP | 2011-09-13 | 1,653 | 1,653 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRINTER | 2013-04-19 | 1,251 | 1,251 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER & HP PRINTER | 2013-09-04 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RUG, FUTON, KITCHEN GOODS, SIDE TABLE | 2013-09-04 | 235 | 235 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GRILL & WHEELBARROW | 2013-09-04 | 300 | 300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE CHAIRS | 2013-12-03 | 347 | 347 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KITCHEN HARD GOODS | 2013-12-19 | 285 | 285 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2013-12-28 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| (2) 96" POLY SPREADER | 2013-12-29 | 6,059 | 6,059 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KITCHEN TILE WORK | 2013-10-21 | 2,253 | 1,675 | SL | 15.000000000000 | 150 | 0 | 0 | |
| CHAIR FORM | 2014-03-20 | 622 | 622 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SHELVING | 2014-10-25 | 2,197 | 2,197 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DEFILBRILLATOR | 2014-01-29 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CUSTOM ARTWORK | 2014-02-06 | 1,200 | 1,197 | SL | 7.000000000000 | 0 | 0 | 0 | |
| NEW PC & LAPTOP | 2014-10-25 | 2,727 | 2,727 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW DOOR | 2014-02-06 | 4,944 | 3,602 | SL | 15.000000000000 | 330 | 0 | 0 | |
| COMPUTER & PRINTER | 2014-12-04 | 1,140 | 1,140 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GOLF CART (USED) | 2015-08-11 | 3,000 | 3,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2017 CHEVY VAN | 2018-08-09 | 31,497 | 31,497 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2023 HONDA HR-V | 2023-11-20 | 31,426 | 6,809 | SL | 5.000000000000 | 6,285 | 0 | 0 | |
| 6 WORKSTATIONS AND 3 ADA TABLES | 2023-06-27 | 19,012 | 4,074 | SL | 7.000000000000 | 2,716 | 0 | 0 | |
| LAND | 2023-12-31 | 600,000 | L | 0 | 0 | 0 | |||
| SEPTIC SYSTEMS | 2023-12-31 | 100,000 | 6,667 | SL | 15.000000000000 | 6,667 | 0 | 0 | |
| WELLS | 2023-12-31 | 30,000 | 2,000 | SL | 15.000000000000 | 2,000 | 0 | 0 | |
| ELECTRICAL IMPROVEMENTS | 2023-12-31 | 230,000 | 15,333 | SL | 15.000000000000 | 15,333 | 0 | 0 | |
| THE HIVE | 2023-12-31 | 1,700,000 | 43,590 | SL | 39.000000000000 | 43,590 | 0 | 0 | |
| RED RESIDENCE | 2023-12-31 | 725,000 | 26,364 | SL | 27.500000000000 | 26,364 | 0 | 0 | |
| GREEN RESIDENCE | 2023-12-31 | 675,000 | 24,545 | SL | 27.500000000000 | 24,545 | 0 | 0 | |
| BLUE RESIDENCE | 2023-12-31 | 400,000 | 14,545 | SL | 27.500000000000 | 14,545 | 0 | 0 | |
| THE GARDEN HOUSE | 2023-12-31 | 60,000 | 1,538 | SL | 39.000000000000 | 1,538 | 0 | 0 | |
| OFFICE/RESIDENCE | 2023-12-31 | 190,000 | 4,872 | SL | 39.000000000000 | 4,872 | 0 | 0 | |
| SHOP | 2023-12-31 | 115,000 | 2,949 | SL | 39.000000000000 | 2,949 | 0 | 0 | |
| MAINTENANCE SHOP | 2023-12-31 | 120,000 | 3,077 | SL | 39.000000000000 | 3,077 | 0 | 0 | |
| STUDIO RENTAL | 2023-12-31 | 25,000 | 641 | SL | 39.000000000000 | 641 | 0 | 0 | |
| COYOTE HOUSE | 2023-12-31 | 620,000 | 15,897 | SL | 39.000000000000 | 15,897 | 0 | 0 | |
| RETREAT LODGE (UBIT ASSET) | 2023-12-31 | 475,000 | 12,179 | SL | 39.000000000000 | 12,179 | 0 | 0 | |
| RENTAL UNIT 1 (UBIT ASSET) | 2023-12-31 | 109,000 | 3,964 | SL | 27.500000000000 | 3,964 | 0 | 0 | |
| RENTAL UNIT 2 (UBIT ASSET) | 2023-12-31 | 109,000 | 3,964 | SL | 27.500000000000 | 3,964 | 0 | 0 | |
| RENTAL UNIT 3 (UBIT ASSET) | 2023-12-31 | 109,000 | 3,964 | SL | 27.500000000000 | 3,964 | 0 | 0 | |
| RENTAL UNIT 4 (UBIT ASSET) | 2023-12-31 | 109,000 | 3,964 | SL | 27.500000000000 | 3,964 | 0 | 0 | |
| RENTAL UNIT 5 (UBIT ASSET) | 2023-12-31 | 109,000 | 3,964 | SL | 27.500000000000 | 3,964 | 0 | 0 | |
| YURT (UBIT ASSET) | 2023-12-31 | 50,000 | 1,282 | SL | 39.000000000000 | 1,282 | 0 | 0 | |
| THE BARN (UBIT ASSET) | 2023-12-31 | 455,000 | 11,667 | SL | 39.000000000000 | 11,667 | 0 | 0 | |
| BATH SHOWER FACILITY (UBIT ASSET) | 2023-12-31 | 45,000 | 1,154 | SL | 39.000000000000 | 1,154 | 0 | 0 | |
| ADA COMPLIANT PATH | 2024-08-29 | 32,350 | 719 | SL | 15.000000000000 | 2,157 | 0 | 0 | |
| 2024 FORD ENDERA | 2024-09-04 | 127,321 | 8,488 | SL | 5.000000000000 | 25,464 | 0 | 0 | |
| 2021 TOYOTA RAV 4 | 2024-11-22 | 34,000 | 567 | SL | 5.000000000000 | 6,800 | 0 | 0 | |
| FORD F250 | 2024-12-09 | 54,224 | 904 | SL | 5.000000000000 | 10,845 | 0 | 0 | |
| VEHICLE ATTACHMENTS | 2024-11-22 | 7,044 | 117 | SL | 5.000000000000 | 1,409 | 0 | 0 | |
| VEHICLE PLOW ATTACHTMENT | 2024-12-09 | 14,161 | 236 | SL | 5.000000000000 | 2,832 | 0 | 0 | |
| LODGE FLOORING (UBIT ASSET) | 2025-01-09 | 12,238 | SL | 15.000000000000 | 816 | 0 | 0 | ||
| ARCHERY PAVILLION | 2025-06-13 | 21,383 | SL | 39.000000000000 | 320 | 0 | 0 | ||
| OFFICE HEAT PUMP | 2025-09-18 | 10,803 | SL | 39.000000000000 | 69 | 0 | 0 | ||
| SAND SPREADER FOR PLOW TRUCK | 2025-01-16 | 9,409 | SL | 5.000000000000 | 1,725 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ENDOWMENT FUND | 6,453,710 | 6,453,710 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL UNIT 1 (UBIT ASSET) | 109,000 | 7,928 | 101,072 | |
| RENTAL UNIT 2 (UBIT ASSET) | 109,000 | 7,928 | 101,072 | |
| RENTAL UNIT 3 (UBIT ASSET) | 109,000 | 7,928 | 101,072 | |
| RENTAL UNIT 4 (UBIT ASSET) | 109,000 | 7,928 | 101,072 | |
| RENTAL UNIT 5 (UBIT ASSET) | 109,000 | 7,928 | 101,072 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE PRINTER | 1,200 | 1,200 | 0 | |
| APPLE LAPTOP | 1,653 | 1,653 | 0 | |
| PRINTER | 1,251 | 1,251 | 0 | |
| DELL COMPUTER & HP PRINTER | 500 | 500 | 0 | |
| RUG, FUTON, KITCHEN GOODS, SIDE TABLE | 235 | 235 | 0 | |
| GRILL & WHEELBARROW | 300 | 300 | 0 | |
| OFFICE CHAIRS | 347 | 347 | 0 | |
| KITCHEN HARD GOODS | 285 | 285 | 0 | |
| COMPUTER | 500 | 500 | 0 | |
| (2) 96" POLY SPREADER | 6,059 | 6,059 | 0 | |
| KITCHEN TILE WORK | 2,253 | 1,825 | 428 | |
| CHAIR FORM | 622 | 622 | 0 | |
| SHELVING | 2,197 | 2,197 | 0 | |
| DEFILBRILLATOR | 1,100 | 1,100 | 0 | |
| CUSTOM ARTWORK | 1,200 | 1,197 | 3 | |
| NEW PC & LAPTOP | 2,727 | 2,727 | 0 | |
| NEW DOOR | 4,944 | 3,932 | 1,012 | |
| COMPUTER & PRINTER | 1,140 | 1,140 | 0 | |
| GOLF CART (USED) | 3,000 | 3,000 | 0 | |
| 2017 CHEVY VAN | 31,497 | 31,497 | 0 | |
| 2023 HONDA HR-V | 31,426 | 13,094 | 18,332 | |
| 6 WORKSTATIONS AND 3 ADA TABLES | 19,012 | 6,790 | 12,222 | |
| LAND | 600,000 | 0 | 600,000 | |
| SEPTIC SYSTEMS | 100,000 | 13,334 | 86,666 | |
| WELLS | 30,000 | 4,000 | 26,000 | |
| ELECTRICAL IMPROVEMENTS | 230,000 | 30,666 | 199,334 | |
| THE HIVE | 1,700,000 | 87,180 | 1,612,820 | |
| RED RESIDENCE | 725,000 | 52,728 | 672,272 | |
| GREEN RESIDENCE | 675,000 | 49,090 | 625,910 | |
| BLUE RESIDENCE | 400,000 | 29,090 | 370,910 | |
| THE GARDEN HOUSE | 60,000 | 3,076 | 56,924 | |
| OFFICE/RESIDENCE | 190,000 | 9,744 | 180,256 | |
| SHOP | 115,000 | 5,898 | 109,102 | |
| MAINTENANCE SHOP | 120,000 | 6,154 | 113,846 | |
| STUDIO RENTAL | 25,000 | 1,282 | 23,718 | |
| COYOTE HOUSE | 620,000 | 31,794 | 588,206 | |
| RETREAT LODGE (UBIT ASSET) | 475,000 | 24,358 | 450,642 | |
| YURT (UBIT ASSET) | 50,000 | 2,564 | 47,436 | |
| THE BARN (UBIT ASSET) | 455,000 | 23,334 | 431,666 | |
| BATH SHOWER FACILITY (UBIT ASSET) | 45,000 | 2,308 | 42,692 | |
| ADA COMPLIANT PATH | 32,350 | 2,876 | 29,474 | |
| 2024 FORD ENDERA | 127,321 | 33,952 | 93,369 | |
| 2021 TOYOTA RAV 4 | 34,000 | 7,367 | 26,633 | |
| FORD F250 | 54,224 | 11,749 | 42,475 | |
| VEHICLE ATTACHMENTS | 7,044 | 1,526 | 5,518 | |
| VEHICLE PLOW ATTACHTMENT | 14,161 | 3,068 | 11,093 | |
| LODGE FLOORING (UBIT ASSET) | 12,238 | 816 | 11,422 | |
| ARCHERY PAVILLION | 21,383 | 320 | 21,063 | |
| OFFICE HEAT PUMP | 10,803 | 69 | 10,734 | |
| SAND SPREADER FOR PLOW TRUCK | 9,409 | 1,725 | 7,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 2,499 | 0 | 0 | 2,499 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 9,420 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 193,863 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/MARKETING | 6,942 | 0 | 0 | 6,342 |
| OFFICE EXPENSES | 26,925 | 0 | 0 | 23,877 |
| INFORMATION TECHNOLOGY | 22,137 | 0 | 0 | 21,356 |
| INSURANCE | 109,426 | 0 | 0 | 65,656 |
| SUPPLIES | 48,406 | 0 | 0 | 38,745 |
| GARDEN | 9,535 | 0 | 0 | 239 |
| MISCELLANEOUS | 199 | 0 | 0 | 199 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COYOTE HOUSE | 289,345 | 289,345 | |
| EMPLOYMENT SERVICES | 267,651 | 267,651 | |
| TRAILS | 135,592 | 135,592 | |
| SUMMER CAMP | 2,650 | 2,650 | |
| VENUE & NIGHTLY RENTAL ACTIVITY AND DAY USE ACTIVITY | 381,088 | 0 | |
| LAND PRODUCTS AND USE | 32,809 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 17,956 | 0 | 0 | 9,036 |
| INVESTMENT MANAGEMENT FEES | 35,805 | 35,805 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 114,668 | 0 | 0 | 89,736 |
| FOREIGN TAXES PAID ON DIVIDENDS | 1,346 | 1,346 | 0 | 0 |