| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 3,750 | 0 | 0 | 3,750 |
| ACCOUNTING FEES | 12,000 | 0 | 0 | 12,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGLOCKERLY HALL | 1998-09-30 | 339,300 | 229,050 | SL | 39 | 8,700 | 0 | 0 | |
| BARN RENOVATION | 2008-01-01 | 19,754 | 16,445 | SL | 20 | 988 | 0 | 0 | |
| LOCKERLY HALL IMPROVEMENT | 2009-02-11 | 7,020 | 5,587 | SL | 20 | 351 | 0 | 0 | |
| PARKING AREA RENOVATION | 2009-01-26 | 12,950 | 10,301 | SL | 20 | 648 | 0 | 0 | |
| ROADWAY RESURFACING | 2011-06-30 | 4,927 | 4,428 | SL | 15 | 328 | 0 | 0 | |
| GROUNDS ACCESS WALKWAY | 2011-09-13 | 3,000 | 2,700 | SL | 15 | 200 | 0 | 0 | |
| ROSE HILL HVAC UPGRADE | 2015-02-12 | 37,000 | 35,150 | SL | 10 | 1,850 | 0 | 0 | |
| ROSE HILL ROOF AND IMPROVEMENTS | 2015-05-11 | 80,711 | 38,342 | SL | 20 | 4,036 | 0 | 0 | |
| BATHROOMS | 2015-05-11 | 153,036 | 72,694 | SL | 20 | 7,652 | 0 | 0 | |
| GENERATOR AT GREENHOUSE | 2015-12-02 | 5,600 | 5,325 | SL | 10 | 275 | 0 | 0 | |
| CUSTOM DRAPERIES IN PEACOCK ROOM OF ROSE H | 2016-11-08 | 4,400 | 3,740 | SL | 10 | 440 | 0 | 0 | |
| WELL COSTS AND INSTALL EXP | 2017-12-31 | 24,760 | 8,821 | SL | 20 | 1,238 | 0 | 0 | |
| HOOP GREENHOUSE | 2017-02-13 | 7,705 | 3,032 | SL | 20 | 385 | 0 | 0 | |
| GUTTER COSTS | 2018-01-22 | 3,457 | 1,124 | SL | 20 | 173 | 0 | 0 | |
| GREENHOUSE REPLACEMENT | 2018-10-15 | 21,675 | 7,046 | SL | 20 | 1,084 | 0 | 0 | |
| IRRIGATION SYSTEM | 2018-06-18 | 20,000 | 6,500 | SL | 20 | 1,000 | 0 | 0 | |
| PARKING LOT IMPROVEMENTS | 2019-06-28 | 34,000 | 9,350 | SL | 20 | 1,700 | 0 | 0 | |
| ROSE HILL AIR CONDITIONER | 2019-09-30 | 6,075 | 3,340 | SL | 10 | 608 | 0 | 0 | |
| 3 GOLF CARTS | 2019-02-04 | 16,710 | 9,191 | SL | 10 | 1,671 | 0 | 0 | |
| DECK WITH RAILING 12X16 | 2019-02-25 | 5,180 | 1,898 | SL | 15 | 345 | 0 | 0 | |
| POLE SHED | 2019-06-03 | 6,180 | 2,266 | SL | 15 | 412 | 0 | 0 | |
| ADA LIFT AT ROSE HILL | 2020-11-18 | 80,387 | 16,578 | SL | 20 | 4,019 | 0 | 0 | |
| ROADWAY REBUILT | 2020-09-28 | 2,500 | 731 | SL | 15 | 167 | 0 | 0 | |
| TRANE HEAT PUMP | 2020-12-14 | 15,595 | 6,432 | SL | 10 | 1,560 | 0 | 0 | |
| PARKING LOT IMPROVEMENTS | 2022-11-21 | 455,678 | 56,960 | SL | 20 | 22,784 | 0 | 0 | |
| PARKING LOT IMPROVEMENTS | 2022-11-21 | 15,200 | 1,900 | SL | 20 | 760 | 0 | 0 | |
| ROSE HILL IMPROVEMENTS AIR & ELECT | 2022-10-17 | 82,226 | 20,557 | SL | 10 | 8,223 | 0 | 0 | |
| PARKING LOT IMPROVEMENTSREST | 2022-10-31 | 62,825 | 6,675 | SL | 20 | 3,141 | 0 | 0 | |
| PARKING LOT IMPROVEMENTSREST | 2022-11-21 | 4,295 | 457 | SL | 20 | 215 | 0 | 0 | |
| PARKING LOT IMPROVEMENTSREST | 2022-12-31 | 14,000 | 1,488 | SL | 20 | 700 | 0 | 0 | |
| ROSE HILL IMPROVEMENTS AIR & ELECTREST | 2022-10-10 | 7,250 | 1,541 | SL | 10 | 725 | 0 | 0 | |
| ROSE HILL IMPROVEMENTS AIR & ELECTREST | 2022-10-17 | 10,000 | 2,125 | SL | 10 | 1,000 | 0 | 0 | |
| ELECTRICAL SUB PANEL FOR LIGHTS | 2023-09-18 | 8,500 | 1,275 | SL | 10 | 850 | 0 | 0 | |
| WIRING & DISPLAYS | 2023-07-17 | 10,765 | 1,615 | SL | 10 | 1,077 | 0 | 0 | |
| WIRING & DISPLAYS | 2023-07-17 | 9,700 | 1,455 | SL | 10 | 970 | 0 | 0 | |
| WIRING & DISPLAYS | 2023-07-17 | 4,230 | 635 | SL | 10 | 423 | 0 | 0 | |
| CHRISTMAS DISPLAYS | 2023-06-01 | 7,950 | 1,193 | SL | 10 | 795 | 0 | 0 | |
| CHRISTMAS DISPLAYS | 2023-08-21 | 2,400 | 360 | SL | 10 | 240 | 0 | 0 | |
| CHRISTMAS DISPLAYS | 2023-08-21 | 6,000 | 900 | SL | 10 | 600 | 0 | 0 | |
| CHRISTMAS DISPLAYS | 2023-10-04 | 9,070 | 1,361 | SL | 10 | 907 | 0 | 0 | |
| CHRISTMAS DISPLAYS | 2023-05-29 | 11,067 | 1,660 | SL | 10 | 1,107 | 0 | 0 | |
| KUBOTA 4X4 TRACTOR | 2023-09-20 | 11,975 | 1,797 | SL | 10 | 1,198 | 0 | 0 | |
| ELECTRICAL IMPROVEMENTSFEEDER PANEL | 2023-01-23 | 8,164 | 1,224 | SL | 10 | 816 | 0 | 0 | |
| BRIDGE RENOVATION | 2024-03-25 | 31,500 | 788 | SL | 20 | 1,575 | 0 | 0 | |
| 25 TON HEAT PUMP EDUCATION BLDG | 2024-07-02 | 6,525 | 326 | SL | 10 | 653 | 0 | 0 | |
| ROBERTS DRIVE FENCING | 2024-08-26 | 39,100 | 978 | SL | 20 | 1,955 | 0 | 0 | |
| PERIMETER FENCING | 2024-10-21 | 38,240 | 956 | SL | 20 | 1,912 | 0 | 0 | |
| PARKING LOT IMPROVEMENTS | 2025-12-04 | 45,741 | SL | 20 | 1,144 | 0 | 0 | ||
| LIL ARCHES IN ALUMINUM PIPE | 2025-06-17 | 10,000 | SL | 10 | 500 | 0 | 0 | ||
| PERIMETER FENCING | 2025-11-17 | 34,905 | SL | 20 | 873 | 0 | 0 | ||
| 2024 BOBCAT ZT6000 52 IN KAWASAKI | 2025-01-07 | 11,000 | SL | 10 | 550 | 0 | 0 | ||
| GREENHOUSE | 2025-02-14 | 9,804 | SL | 20 | 245 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS ACCOUNT 396-087583-321 CB'S | 710,744 | 710,744 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS ALTERNATIVE INV IRONWOOD IN | 1,253,392 | 1,253,392 |
| MS ALTERNATIVE INV SKYBRIDGE | 858,080 | 858,080 |
| MS ACCOUNT 396-087583-321 CS | 2,881,952 | 2,881,952 |
| MS ACCOUNT 396-087583-321 ETF | 51,719 | 51,719 |
| MS ACCOUNT 396-087583-321 MUT | 1,760,881 | 1,760,881 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 800 | 800 | 800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRAILS ROAD GH MAINT GROUNDS | 32,269 | 0 | 0 | 32,269 |
| RESTRICTED EXPENSES | 105,373 | 0 | 0 | 105,373 |
| INSURANCE | 31,397 | 0 | 0 | 31,397 |
| SUPPLIES | 13,966 | 0 | 0 | 13,966 |
| OFFICE SUPPLIES | 5,096 | 0 | 0 | 5,096 |
| CONTRACT AND CASUAL LABOR | 34,153 | 0 | 0 | 34,153 |
| PROGRAMS AND SPECIAL EVENT EXP | 38,398 | 0 | 0 | 38,398 |
| COMPUTER SUPP AND WEBSITE | 9,464 | 0 | 0 | 9,464 |
| PLANT SALE EXPENSES | 20,011 | 0 | 0 | 20,011 |
| MISC EXPENSE | 380 | 0 | 0 | 380 |
| INVESTMENT MGMT FEES | 48,715 | 0 | 0 | 48,715 |
| EQUIP REPAIRS AND SUPPLIES | 1,988 | 0 | 0 | 1,988 |
| VEHICLE TAG GAS OIL | 3,446 | 0 | 0 | 3,446 |
| BUILDING MAINTENANCE | 26,336 | 0 | 0 | 26,336 |
| FERTILIZER AND CHEMICALS | 458 | 0 | 0 | 458 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAMS AND SPECIAL EVENTS | 84,262 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON SECURITIES | 167,886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 21,238 | 0 | 0 | 21,238 |