| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 6,000 | ||
| TAX PREP | 1,445 | 1,445 |
| 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 | 2000-12-28 | 7,298,000 | |||||||
| INFRASTRUCTURE | 2000-12-28 | 3,646,000 | 3,646,000 | S/L | 15.0000 | ||||
| AMPHITHEATER | 2000-12-28 | 328,000 | 202,191 | S/L | 39.0000 | 8,410 | |||
| PAVILLION | 2000-12-28 | 567,000 | 349,519 | S/L | 39.0000 | 14,538 | |||
| PAVILLION RESTROOMS | 2000-12-28 | 176,000 | 108,500 | S/L | 39.0000 | 4,513 | |||
| WATER PLAZA | 2000-12-28 | 367,000 | 226,233 | S/L | 39.0000 | 9,410 | |||
| BRIDGES | 2000-12-28 | 346,000 | 213,274 | S/L | 39.0000 | 8,872 | |||
| WEIR BRIDGE | 2000-12-28 | 283,000 | 174,447 | S/L | 39.0000 | 7,256 | |||
| CREEK OVERLOOK | 2000-12-28 | 316,000 | 194,786 | S/L | 39.0000 | 8,103 | |||
| PARK GATEWAY | 2000-12-28 | 65,000 | 40,078 | S/L | 39.0000 | 1,667 | |||
| CORRIDOR LIGHTING | 2000-12-28 | 291,000 | 291,000 | S/L | 15.0000 | ||||
| PAVILLION EQUIPMENT | 2000-12-28 | 14,000 | 14,000 | S/L | 7.0000 | ||||
| CONSER. FOUNTAIN | 2000-12-28 | 24,000 | 14,786 | S/L | 39.0000 | 615 | |||
| PAVILLION PARKING LOT | 2000-12-28 | 179,000 | 179,000 | S/L | 15.0000 | ||||
| INSTALLATION OF COLUMNS | 2001-06-01 | 17,205 | 10,382 | S/L | 39.0000 | 441 | |||
| PUMP | 2002-08-01 | 2,125 | 2,125 | S/L | 10.0000 | ||||
| COMPUTER SYSTEM | 2002-12-17 | 2,519 | 2,519 | S/L | 3.0000 | ||||
| PUMP | 2003-08-27 | 1,822 | 1,822 | S/L | 10.0000 | ||||
| PUMP | 2003-10-15 | 3,635 | 3,635 | S/L | 10.0000 | ||||
| MOWER | 2004-01-23 | 6,899 | 6,899 | S/L | 5.0000 | ||||
| SIGNAGE (3-INFO BOXES) | 2008-12-15 | 2,689 | 2,689 | S/L | 5.0000 | ||||
| WELL | 2010-09-01 | 5,690 | 5,509 | S/L | 15.0000 | 181 | |||
| AMPHITHEATER LIGHTING | 2010-05-11 | 6,750 | 6,525 | S/L | 15.0000 | 225 | |||
| MOTOR FOR GIANT FOUNTAIN | 2010-07-07 | 9,478 | 9,478 | S/L | 10.0000 | ||||
| TRAIL UPGRADES | 2010-04-07 | 36,500 | 35,305 | S/L | 15.0000 | 1,195 | |||
| TRAIL IMPROVEMENTS | 2011-12-22 | 21,500 | 18,629 | S/L | 15.0000 | 1,433 | |||
| GATOR VEHICLE | 2014-03-20 | 24,732 | 24,732 | S/L | 7.0000 | ||||
| SHED | 2015-12-15 | 54,256 | 12,577 | S/L | 39.0000 | 1,391 | |||
| TRACTOR | 2016-09-14 | 24,973 | 24,973 | S/L | 5.0000 | ||||
| BOARDWALK | 2016-09-20 | 19,590 | 10,775 | S/L | 15.0000 | 1,306 | |||
| LED LIGHTING | 2016-03-16 | 1,204 | 271 | S/L | 39.0000 | 31 | |||
| IMPRV TO SHED | 2016-05-16 | 2,490 | 549 | S/L | 39.0000 | 64 | |||
| PUMP | 2017-06-20 | 11,438 | 8,580 | S/L | 10.0000 | 1,144 | |||
| AMPHITHEATER SHADE | 2018-10-10 | 11,237 | 4,681 | S/L | 15.0000 | 749 | |||
| INSTALL SHADE SAIL | 2019-05-02 | 11,200 | 4,233 | S/L | 15.0000 | 747 | |||
| HP LAPTOP | 2019-10-22 | 910 | 910 | S/L | 3.0000 | ||||
| HP LAPTOP | 2019-11-15 | 910 | 910 | S/L | 3.0000 | ||||
| TRAIL IMPROVEMENTS | 2019-10-31 | 6,000 | 2,050 | S/L | 15.0000 | 400 | |||
| REBUILD WATER PIPES | 2019-03-11 | 4,097 | 1,604 | S/L | 15.0000 | 273 | |||
| REBUILD WATER PLAZA PUMPS | 2019-08-28 | 8,845 | 4,757 | S/L | 10.0000 | 885 | |||
| GOLF CART | 2019-12-04 | 2,650 | 2,650 | S/L | 5.0000 | ||||
| BACKHOE 858762 | 2020-10-19 | 9,091 | 7,499 | S/L | 5.0000 | 1,592 | |||
| BOARDWALK | 2022-01-31 | 25,000 | 4,862 | S/L | 15.0000 | 1,667 | |||
| BOARDWALK CREEK OVERLOOK- | 2022-02-16 | 82,885 | 15,657 | S/L | 15.0000 | 5,526 | |||
| WALKWAYS/APPROACHES | 2022-02-25 | 8,000 | 1,510 | S/L | 15.0000 | 533 | |||
| CREEK OVERLOOK BOARDWALK | 2022-04-20 | 35,000 | 6,222 | S/L | 15.0000 | 2,333 | |||
| REBUILD BRIDGE 3 | 2022-10-03 | 15,100 | 2,266 | S/L | 15.0000 | 1,007 | |||
| BOARDWALKS & SCTNS | 2022-04-18 | 30,914 | 5,496 | S/L | 15.0000 | 2,061 | |||
| ANIMAL PROOF TRASH CANS | 2023-03-22 | 3,653 | 1,096 | S/L | 5.0000 | 731 | |||
| BRIDGE REBUILD | 2023-04-20 | 8,250 | 825 | S/L | 15.0000 | 550 | |||
| TRASH CANS | 2023-06-20 | 3,598 | 1,080 | S/L | 5.0000 | 720 | |||
| BRIDGE REBUILD | 2023-06-21 | 8,250 | 825 | S/L | 15.0000 | 550 | |||
| GARBAGE CAN PADS | 2023-07-26 | 2,433 | 730 | S/L | 5.0000 | 487 | |||
| AMPHITHEATRE SHADESAILS | 2025-01-29 | 12,969 | S/L | 15.0000 | 793 | ||||
| FOUNTAIN MOTOR | 2025-04-26 | 2,938 | S/L | 10.0000 | 196 | ||||
| TRAIL IMPROVEMENTS | 2025-05-28 | 11,397 | S/L | 15.0000 | 443 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 7,162,820 | 6,004,643 | 1,158,177 | 8,456,177 |
| LAND PRESERVE | 7,298,000 | 7,298,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE | 34,200 | 34,200 | ||
| ASSOCIATION DUES | 1,424 | 1,424 | ||
| CLEANING | 4,500 | 4,500 | ||
| GROUNDS CARE | 49,838 | 49,838 | ||
| INSURANCE | 18,765 | 18,765 | ||
| MISCELLANEOUS | 2,931 | 2,931 | ||
| REPAIRS & MAINTENANCE | 29,328 | 29,328 | ||
| RESOURCE MANAGEMENT | 53,029 | 53,029 | ||
| SOCIAL MEDIA SERVICES | 7,848 | 7,848 | ||
| TELEPHONE | 3,924 | 3,924 | ||
| UTILITIES | 21,634 | 21,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRESERVE LIASON | 17,465 | 17,465 | ||
| CONSULTING | 2,100 | 2,100 |