| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,611 | 37,611 |
| 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 FURNITURE | 2006-03-01 | 7,976 | 7,976 | S/L | 7.0000 | ||||
| GENERATOR | 2007-03-23 | 1,944 | 1,944 | S/L | 7.0000 | ||||
| OFFICE CHAIR | 2014-04-22 | 1,073 | 1,073 | S/L | 7.0000 | ||||
| SONIC WALL NETWORK (VPN) | 2015-09-15 | 1,542 | 1,542 | S/L | 5.0000 | ||||
| CABINETS | 2017-02-01 | 11,137 | 11,137 | S/L | 7.0000 | ||||
| DEPOSIT VINCE'S DESK & FF | 2017-02-01 | 9,000 | 9,000 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2017-02-01 | 22,169 | 22,169 | S/L | 7.0000 | ||||
| CABINETS INSTALLATION | 2017-02-01 | 2,452 | 2,452 | S/L | 7.0000 | ||||
| GRANITE COUNTER TOPS | 2017-02-01 | 1,084 | 1,084 | S/L | 7.0000 | ||||
| SUITE 238 RENOVATIONS | 2017-02-01 | 34,211 | 6,945 | S/L | 39.0000 | 877 | 877 | ||
| SUITE 238 RENOVATIONS | 2017-02-01 | 8,228 | 1,670 | S/L | 39.0000 | 211 | 211 | ||
| ELECTRICAL-SUITE 238 | 2017-02-01 | 6,968 | 1,414 | S/L | 39.0000 | 179 | 179 | ||
| CEILING GRID & INSTALL | 2017-02-01 | 5,289 | 1,074 | S/L | 39.0000 | 135 | 135 | ||
| FLOORING | 2017-02-01 | 15,110 | 15,110 | S/L | 7.0000 | ||||
| FURNITURE | 2017-02-01 | 9,939 | 9,939 | S/L | 7.0000 | ||||
| CABINETS | 2017-02-01 | 6,775 | 6,775 | S/L | 7.0000 | ||||
| SUITE 238 RENOVATIONS | 2017-02-01 | 6,537 | 1,327 | S/L | 39.0000 | 168 | 168 | ||
| SUITE238 OFFICE DESIGN | 2017-03-07 | 6,900 | 1,386 | S/L | 39.0000 | 177 | 177 | ||
| PICTURE & INSTALLATION | 2017-08-29 | 5,895 | 5,895 | S/L | 7.0000 | ||||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,570 | 1,502 | S/L | 39.0000 | 219 | 219 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 9,976 | 1,748 | S/L | 39.0000 | 256 | 256 | ||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,500 | 5,369 | S/L | 7.0000 | 131 | 131 | ||
| GLASS WALL | 2018-02-23 | 9,923 | 1,739 | S/L | 39.0000 | 254 | 254 | ||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,060 | 4,940 | S/L | 7.0000 | 120 | 120 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 18,035 | 3,160 | S/L | 39.0000 | 462 | 462 | ||
| BATHROOM & KITCHEN COUNTERTOPS | 2018-02-23 | 1,600 | 1,562 | S/L | 7.0000 | 38 | 38 | ||
| PLUMBING, BRICK FOR WALL | 2018-02-23 | 9,968 | 1,746 | S/L | 39.0000 | 256 | 256 | ||
| FLOOR COVERINGS | 2018-02-23 | 5,108 | 4,986 | S/L | 7.0000 | 122 | 122 | ||
| ELECTRIC SUPPLY-FIXTURES | 2018-02-23 | 5,268 | 923 | S/L | 39.0000 | 135 | 135 | ||
| DEMO, MATERIAL, DUMPSTER | 2018-02-23 | 8,443 | 1,479 | S/L | 39.0000 | 217 | 217 | ||
| ELECTRIC, RENOVATION, MATERIAL | 2018-02-23 | 6,578 | 1,152 | S/L | 39.0000 | 169 | 169 | ||
| LIGHT FIXTURES & INSTALL | 2018-02-23 | 7,968 | 7,778 | S/L | 7.0000 | 190 | 190 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,695 | 1,523 | S/L | 39.0000 | 223 | 223 | ||
| FLOOR COVERINGS | 2018-02-23 | 6,077 | 5,933 | S/L | 7.0000 | 144 | 144 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 2,368 | 415 | S/L | 39.0000 | 61 | 61 | ||
| REFRIGERATOR, 2 TVS, SINK, BLINDS, LIGHT FIXT | 2018-02-23 | 12,825 | 12,520 | S/L | 7.0000 | 305 | 305 | ||
| DESK (WORKSTATION), CHAIRS, TABLE | 2018-02-23 | 7,279 | 7,106 | S/L | 7.0000 | 173 | 173 | ||
| BLINDS & COUNTERTOPS | 2018-02-23 | 1,224 | 1,195 | S/L | 7.0000 | 29 | 29 | ||
| PAINTING, ELECTRIC, PLUMBING | 2018-02-23 | 8,959 | 1,570 | S/L | 39.0000 | 229 | 229 | ||
| COUNTERTOPS | 2018-02-23 | 1,495 | 1,459 | S/L | 7.0000 | 36 | 36 | ||
| DELL OPTIPLEX 5050 (MEGAN) | 2018-02-16 | 1,979 | 1,979 | S/L | 5.0000 | ||||
| DELL PRECISION TOWER 5000 SERIES (AARON) | 2018-02-16 | 4,045 | 4,045 | S/L | 5.0000 | ||||
| CAMERA | 2018-03-01 | 3,399 | 3,399 | S/L | 5.0000 | ||||
| PHASE 2 OFFICE LAYOUT | 2018-04-03 | 3,619 | 626 | S/L | 39.0000 | 93 | 93 | ||
| OFFICE FURNITURE-MEGAN'S OFFICE | 2018-04-04 | 4,395 | 4,238 | S/L | 7.0000 | 157 | 157 | ||
| DESK & FURNITURE-AARON'S OFFICE | 2018-04-11 | 9,888 | 9,535 | S/L | 7.0000 | 353 | 353 | ||
| CHAIRS-MEGAN'S OFFICE | 2018-04-16 | 2,883 | 2,746 | S/L | 7.0000 | 137 | 137 | ||
| GPS SYSTEM | 2018-10-22 | 5,925 | 5,925 | S/L | 5.0000 | ||||
| WORKSTATION | 2019-01-15 | 6,542 | 6,542 | S/L | 5.0000 | ||||
| HARD DRIVE EXPANSION | 2019-01-15 | 2,671 | 2,671 | S/L | 5.0000 | ||||
| DESK | 2019-03-15 | 5,556 | 4,630 | S/L | 7.0000 | 793 | 793 | ||
| MACBOOK PRO LAPTOP (AARON) | 2019-06-24 | 4,244 | 4,244 | S/L | 5.0000 | ||||
| 2019 CHEVY SILVERADO | 2019-07-09 | 49,999 | 49,999 | S/L | 5.0000 | ||||
| LOUNGE TABLE | 2019-08-01 | 2,800 | 2,167 | S/L | 7.0000 | 400 | 400 | ||
| DELL OPTIPLEX 7000 (VINCE) | 2020-02-21 | 3,804 | 3,677 | S/L | 5.0000 | 127 | 127 | ||
| LAPTOP (STEPHEN) | 2020-03-31 | 3,438 | 3,266 | S/L | 5.0000 | 172 | 172 | ||
| DELL PRECISION TOWER 5800 (2) | 2020-07-03 | 10,641 | 9,577 | S/L | 5.0000 | 1,064 | 1,064 | ||
| DELL PRECISION 7540 LAPTOPS (2) | 2020-07-03 | 9,550 | 8,595 | S/L | 5.0000 | 955 | 955 | ||
| 2021 CHEVROLET SILVERADO | 2020-11-11 | 53,655 | 44,713 | S/L | 5.0000 | 1,788 | 1,788 | ||
| FLOORING | 2021-03-24 | 6,522 | 3,494 | S/L | 7.0000 | 932 | 932 | ||
| RENOVATION- DEMO | 2021-03-24 | 21,406 | 2,058 | S/L | 39.0000 | 549 | 549 | ||
| NETWORK EQUIPMENT | 2021-03-24 | 2,211 | 1,658 | S/L | 5.0000 | 442 | 442 | ||
| CABINETS | 2020-12-03 | 6,024 | 3,442 | S/L | 7.0000 | 861 | 861 | ||
| LAYOUT FRAMING & MATERIAL | 2021-03-24 | 25,448 | 2,447 | S/L | 39.0000 | 652 | 652 | ||
| DELL 5500 SERIES LAPTOP | 2021-03-24 | 3,694 | 2,771 | S/L | 5.0000 | 738 | 738 | ||
| TRIMBLE TDC150 (NEW) | 2021-03-24 | 8,595 | 6,446 | S/L | 5.0000 | 1,719 | 1,719 | ||
| TRIMBLE TDC150 (USED) | 2021-03-24 | 5,600 | 4,200 | S/L | 5.0000 | 93 | 93 | ||
| IPECS PHONE SYSTEM | 2021-07-31 | 5,781 | 2,822 | S/L | 7.0000 | 825 | 825 | ||
| RENOVATION- DRYDEN | 2021-03-24 | 48,926 | 4,704 | S/L | 39.0000 | 1,255 | 1,255 | ||
| ELECTRICAL | 2021-03-24 | 3,410 | 328 | S/L | 39.0000 | 87 | 87 | ||
| GRANITE COUNTERTOP | 2021-03-24 | 1,211 | 649 | S/L | 7.0000 | 173 | 173 | ||
| DESK-AARON | 2021-03-24 | 4,370 | 2,341 | S/L | 7.0000 | 625 | 625 | ||
| CHAIR-AARON | 2021-03-24 | 1,302 | 697 | S/L | 7.0000 | 186 | 186 | ||
| SIDE CHAIRS (HOTEL OFFICE) | 2021-03-24 | 1,069 | 573 | S/L | 7.0000 | 152 | 152 | ||
| DESK (HOTEL OFFICE) | 2021-03-24 | 4,797 | 2,570 | S/L | 7.0000 | 685 | 685 | ||
| DOOR (HOTEL OFFICE) | 2021-03-24 | 1,374 | 132 | S/L | 39.0000 | 35 | 35 | ||
| CHAIR (HOTEL OFFICE) | 2021-03-24 | 869 | 466 | S/L | 7.0000 | 124 | 124 | ||
| DESK (MEGAN) | 2021-03-24 | 10,660 | 5,711 | S/L | 7.0000 | 1,523 | 1,523 | ||
| DOOR (MEGAN) | 2021-03-24 | 1,374 | 132 | S/L | 39.0000 | 35 | 35 | ||
| SIDE CHAIRS (MEGAN) | 2021-03-24 | 534 | 286 | S/L | 7.0000 | 77 | 77 | ||
| SOFA (MEGAN) | 2021-03-24 | 1,420 | 761 | S/L | 7.0000 | 202 | 202 | ||
| CHAIR (MEGAN) | 2021-03-24 | 869 | 466 | S/L | 7.0000 | 124 | 124 | ||
| SIDE CHAIR (SMALL OFFICE) | 2021-03-24 | 534 | 286 | S/L | 7.0000 | 77 | 77 | ||
| CHAIR (SMALL OFFICE) | 2021-03-24 | 869 | 466 | S/L | 7.0000 | 124 | 124 | ||
| DOOR (SMALL OFFICE) | 2021-03-24 | 1,374 | 132 | S/L | 39.0000 | 35 | 35 | ||
| DESK (SMALL OFFICE) | 2021-03-24 | 6,790 | 3,638 | S/L | 7.0000 | 970 | 970 | ||
| PROJECT & DESIGN SERVICES | 2021-03-24 | 9,477 | 911 | S/L | 39.0000 | 243 | 243 | ||
| DELL PRECISION 5760 | 2021-11-30 | 3,873 | 2,388 | S/L | 5.0000 | 775 | 775 | ||
| DELL PRECISION 5820 | 2021-11-30 | 3,678 | 2,268 | S/L | 5.0000 | 735 | 735 | ||
| DELL POWER EDGE T440 SERVER & INSTALLATION | 2021-12-22 | 17,444 | 10,466 | S/L | 5.0000 | 3,489 | 3,489 | ||
| 2 TRIMBLE R12I PRECISION LASERS | 2022-04-15 | 67,106 | 36,909 | S/L | 5.0000 | 13,421 | 13,421 | ||
| 2022 CHEVY SILVERADO | 2022-04-29 | 64,599 | 34,453 | S/L | 5.0000 | 12,920 | 12,920 | ||
| 2022 CHEVY SILVERADO 1500 7643 | 2022-10-28 | 63,260 | 27,413 | S/L | 5.0000 | 7,380 | 7,380 | ||
| DELL PRECISION 5500 (AVO) | 2023-03-29 | 5,498 | 1,924 | S/L | 5.0000 | 1,100 | 1,100 | ||
| DELL PRECISION 3600 (SB) | 2023-03-29 | 4,159 | 1,456 | S/L | 5.0000 | 831 | 831 | ||
| DELL OPTIPLEX 7000 (MNG) | 2023-03-29 | 2,209 | 773 | S/L | 5.0000 | 442 | 442 | ||
| TRIMBLE R12I LASER | 2023-02-27 | 34,863 | 12,783 | S/L | 5.0000 | 6,973 | 6,973 | ||
| 2 DELL LATTITUDE 7430 LAPTOPS | 2023-07-21 | 3,942 | 1,117 | S/L | 5.0000 | 788 | 788 | ||
| 2 DELL LATTITUDE 7440 LAPTOPS | 2023-07-21 | 4,602 | 1,304 | S/L | 5.0000 | 920 | 920 | ||
| 2023 CHEVROLET 2500 CREW CAB LTZ | 2023-06-20 | 79,005 | 23,702 | S/L | 5.0000 | 15,801 | 15,801 | ||
| 2024 CHEVY SILVERADO 3500 | 2023-11-03 | 82,275 | 19,198 | S/L | 5.0000 | 9,598 | 9,598 | ||
| DELL PRECISION 7600 LAPTOP | 2024-01-17 | 5,026 | 921 | S/L | 5.0000 | 1,006 | 1,006 | ||
| DELL PRECISION 7600 LAPTOP | 2024-03-27 | 5,029 | 754 | S/L | 5.0000 | 1,006 | 1,006 | ||
| 2023 LIBERTY TRAILER | 2024-05-30 | 5,866 | 684 | S/L | 5.0000 | 1,174 | 1,174 | ||
| UTV | 2024-06-07 | 23,710 | 2,766 | S/L | 5.0000 | 4,742 | 4,742 | ||
| 50% DELL PRECISION 3260 | 2024-08-30 | 4,029 | 269 | S/L | 5.0000 | 805 | 805 | ||
| R580 TRIMBLE | 2025-01-21 | 6,951 | S/L | 5.0000 | 1,274 | 1,274 | |||
| R580 TRIMBLE | 2025-01-21 | 6,951 | S/L | 5.0000 | 1,274 | 1,274 | |||
| 2025 GMC YUKON XL | 2025-03-07 | 82,922 | S/L | 5.0000 | 13,820 | 13,820 | |||
| 2025 CHEVY SILVERADO 2500 (RED) | 2025-04-19 | 88,031 | S/L | 5.0000 | 11,737 | 11,737 | |||
| CAD MOBILE WS-DELL 3500 | 2025-07-01 | 5,903 | S/L | 5.0000 | 590 | 590 | |||
| 3 DELL OPTIPLEX TOWER WS | 2025-07-01 | 9,560 | S/L | 5.0000 | 956 | 956 | |||
| DRONE-DJI MATRICE 4E | 2025-07-16 | 15,665 | S/L | 5.0000 | 1,305 | 1,305 | |||
| 2025 CHEVY SILVERADO 2500 (GRAY) | 2025-08-04 | 79,273 | S/L | 5.0000 | 6,606 | 6,606 | |||
| ACREASE ROUGH CUT MODEL MR44KWE | 2025-10-09 | 4,884 | S/L | 5.0000 | 244 | 244 | |||
| DELL PRECISION 5800 TOWER (DEVIN) | 2025-12-16 | 5,293 | S/L | 5.0000 | |||||
| 50% DELL PLUS LAPTOP (MEGAN) | 2025-12-19 | 1,357 | |||||||
| LAND | 2022-12-31 | 1,337,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SCRAP EQUIPMENT | PURCHASE | 2025-12 | 26,921 | -993 | 25,928 | |||||
| 2019 CHEVY SILVERADO | 2019-07 | PURCHASE | 2025-03 | 10,000 | 49,999 | 10,000 | 49,999 | |||
| 2021 CHEVROLET SILVERADO | 2020-11 | PURCHASE | 2025-03 | 29,500 | 53,655 | 22,346 | 46,501 | |||
| TRIMBLE TDC150 (USED) | 2021-03 | PURCHASE | 2025-01 | 5,600 | -1,307 | 4,293 | ||||
| TRADE IN OF TRUCKS | PURCHASE | 2025-08 | 92,000 | 145,535 | 10,054 | 63,589 | ||||
| PARK ACCOUNT F1262 | PURCHASE | 2,476,869 | 2,402,491 | 74,378 | ||||||
| PARK ACCOUNT F1262 | PURCHASE | 2,542,171 | 2,419,863 | 122,308 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 15,423,345 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 1,195,940 | 544,930 | 651,010 | 651,010 |
| LAND | 1,337,500 | 1,337,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 40,171 | 40,171 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 18,892,201 | 22,225,637 | |
| INVESTMENT IN SHAW HWY PROPERTIES | 4,047,958 | 4,125,013 | |
| EXCECUTIVE DEFERRED COMPENSATION | 2,247,642 | 2,367,290 | |
| LEASE SECURITY DEPOSIT | 1,500 | 1,500 | |
| ECOLOGICAL RESOURCE PARTNERS LLP INV | |||
| INTEREST RECEIVABLE | |||
| N/R - ERP LLC | |||
| N/R - ERP LLC | |||
| ROU ASSET - BUILDING | 509,920 | 344,035 | |
| ROU ASSET - COPIER | 2,650 | 2,585 |
| Description | Amount |
|---|---|
| ILF TAXABLE INVESTMENT INCOME | 594,869 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 6,173 | 6,173 | ||
| COMPUTER REPAIR/MAINTENANCE | 17,420 | 17,420 | ||
| INSURANCE | 36,230 | 36,230 | ||
| INTERNET EXPENSE | 33,072 | 33,072 | ||
| MEALS AND ENTERTAINMENT | 27,207 | 27,207 | ||
| MISC CONSULTING EXPENSE | 54,500 | 54,500 | ||
| MISC EXPENSE | 9,296 | 9,296 | ||
| OFFICE SUPPLIES | 21,411 | 21,411 | ||
| POSTAGE | 4,294 | 4,294 | ||
| PROMOTION | 65,083 | 65,083 | ||
| SEMINARS | -6,210 | -6,210 | ||
| TELEPHONE | 10,731 | 10,731 | ||
| MEMBERSHIP DUES | 17,995 | 17,995 | ||
| COPYING | 4,736 | 4,736 | ||
| OFFICE RENT/PARKING | 61,522 | 61,522 | ||
| PNB ILF INVESTMENT EXPENSES | 54,884 | 54,884 | ||
| VACATION | 37,921 | 37,921 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 4,761,803 | 4,761,803 | |
| SHAW HWY PROPERTIES LLC | 77,056 | 77,056 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 437,325 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVES | 1,843,700 | 598,550 |
| ACCRUED CONSTRUCTION COSTS | 7,945,413 | 6,411,258 |
| DEPOSITS | 1,167,733 | 1,015,798 |
| MAINTENANCE | 37,200 | |
| ACCRUED GRANTS | 120,757 | 116,651 |
| ACCRUED 401K CONTRIBUTION | 119,282 | 118,025 |
| ACCRUED BONUS | 212,900 | 264,965 |
| DEFERRED EMPLOYEE BENEFITS | 2,247,642 | 2,367,290 |
| STEWARDSHIP | 976,366 | 1,081,138 |
| LINE OF CREDIT | 4,074,133 | |
| ACCRUED INTEREST | 1,358,474 | 2,090,463 |
| HNB LOAN | 864,869 | |
| LEASE LIABILITY - BUILDING | 450,219 | 283,053 |
| LEASE LIABILITY - COPIER | ||
| CURRENT PORTION OF LONG TERM DEBT | 1,227,070 | 193,419 |
| CURRENT PORTION OF LEASES PAYABLE | 62,351 | 63,567 |
| ACCRUED PENSION | 306,250 | 239,381 |
| ACCRUED VACATION | 51,523 | 89,444 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 756 | 756 | ||
| OTHER TAXES | 23,457 | 23,457 |