| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,252 | 2,252 |
| 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 | 24,396 | S/L | 27.5000 | 3,131 | 3,131 | 3,131 | |
| GENERAC GENERATOR | 2018-12-04 | 899 | 779 | S/L | 7.0000 | 120 | 120 | 120 | |
| ROOF | 2019-06-27 | 6,475 | 1,303 | S/L | 27.5000 | 235 | 235 | 235 | |
| WATER HEATER | 2024-02-15 | 3,595 | 120 | S/L | 27.5000 | 131 | 131 | 131 | |
| WASHER/DRYER COMBO | 2024-01-01 | 1,399 | 280 | S/L | 5.0000 | 280 | 280 | 280 | |
| DISHWASHER | 2024-01-01 | 649 | 130 | S/L | 5.0000 | 130 | 130 | 130 | |
| APPRAISAL | 2015-09-28 | 1,500 | |||||||
| LAND-PAWNEE TR | 2015-12-14 | 514,250 | |||||||
| SURVEY | 2016-05-30 | 8,000 | |||||||
| PARKING LOT | 2018-12-31 | 30,701 | 12,282 | S/L | 15.0000 | 2,047 | |||
| CREEK CROSSING BRIDGE | 2018-12-31 | 3,089 | 1,236 | S/L | 15.0000 | 206 | |||
| NORTHERN TRAIL | 2018-12-31 | 3,285 | 1,314 | S/L | 15.0000 | 219 | |||
| ENTRY GATE | 2018-12-31 | 935 | 372 | S/L | 15.0000 | 62 | |||
| PRESERVE SIGN- 50% | 2018-12-31 | 3,856 | 3,306 | S/L | 7.0000 | 550 | |||
| PRESERVE SIGN - BALANCE | 2019-01-09 | 3,481 | 2,982 | S/L | 7.0000 | 497 | |||
| CREEK CROSSING BRIDGE | 2019-05-14 | 5,245 | 1,983 | S/L | 15.0000 | 350 | |||
| TRAILHEAD KIOSK | 2019-05-27 | 4,268 | 1,591 | S/L | 15.0000 | 285 | |||
| SPRING VIEWING DECK | 2019-06-28 | 2,408 | 885 | S/L | 15.0000 | 161 | |||
| SECURITY CAMERAS | 2021-05-03 | 1,728 | 1,268 | S/L | 5.0000 | 346 | |||
| SECURITY CAMERAS | 2022-06-13 | 507 | 261 | S/L | 5.0000 | 101 | |||
| HVAC | 2025-03-05 | 13,679 | S/L | 7.0000 | 1,628 | ||||
| MEMORIAL BENCHES | 2025-12-17 | 4,550 | S/L | 15.0000 | |||||
| ROAD | 2025-01-06 | 20,519 | S/L | 15.0000 | 1,368 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH 629-02194 | FMV | 1,858,058 | 2,316,017 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT | 197,368 | 66,335 | 131,033 | 654,783 |
| LAND | 523,750 | 523,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVISORY FEES | 23,546 | 23,546 | ||
| BANK FEES | 219 | 219 | ||
| EQUIPMENT RENTAL | 507 | 507 | ||
| FOREIGN TAX PAID | 890 | 890 | ||
| INSURANCE | 1,984 | 1,984 | ||
| INVESTMENT EXPENSES | 323 | 323 | ||
| MEETING EXPENSE | 107 | 107 | ||
| MISCELLANEOUS | 62 | 62 | ||
| POSTAGE | 226 | 226 | ||
| PRESERVE RESTORATION AND DEVE | 12,000 | 12,000 | ||
| RENTAL EXPENSES | 845 | 845 | ||
| TECHNOLOGY EXPENSE | 171 | 171 | ||
| OUTREACH PROGRAMS | 556 | 556 | ||
| PARKING LOT | 1,780 | 1,780 | ||
| POLICY & PLANNING | 240 | 240 |
| 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 | 2,535 |