﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" returnVersion="2024v5.0">
  <ReturnHeader binaryAttachmentCnt="0">
    <ReturnTs>2025-11-13T11:22:06-05:00</ReturnTs>
    <TaxPeriodEndDt>2024-12-31</TaxPeriodEndDt>
    <PreparerFirmGrp>
      <PreparerFirmEIN>813902230</PreparerFirmEIN>
      <PreparerFirmName>
        <BusinessNameLine1Txt>ALEXANDER EDWARDS AND COMPANY CPAS PC</BusinessNameLine1Txt>
      </PreparerFirmName>
      <PreparerUSAddress>
        <AddressLine1Txt>47 DOCK ST</AddressLine1Txt>
        <CityNm>PLATTSBURGH</CityNm>
        <StateAbbreviationCd>NY</StateAbbreviationCd>
        <ZIPCd>12901</ZIPCd>
      </PreparerUSAddress>
    </PreparerFirmGrp>
    <ReturnTypeCd>990PF</ReturnTypeCd>
    <TaxPeriodBeginDt>2024-01-01</TaxPeriodBeginDt>
    <Filer>
      <EIN>146018750</EIN>
      <BusinessName>
        <BusinessNameLine1Txt>ERNEST TURNER MEM FUND INC</BusinessNameLine1Txt>
      </BusinessName>
      <BusinessNameControlTxt>ERNE</BusinessNameControlTxt>
      <PhoneNum>5185634612</PhoneNum>
      <USAddress>
        <AddressLine1Txt>200 KENT FALLS RD</AddressLine1Txt>
        <CityNm>MORRISONVILLE</CityNm>
        <StateAbbreviationCd>NY</StateAbbreviationCd>
        <ZIPCd>12962</ZIPCd>
      </USAddress>
    </Filer>
    <BusinessOfficerGrp>
      <PersonNm>FRANK DORRANCE</PersonNm>
      <PersonTitleTxt>CHAIRMAN</PersonTitleTxt>
      <SignatureDt>2025-11-12</SignatureDt>
      <DiscussWithPaidPreparerInd>true</DiscussWithPaidPreparerInd>
    </BusinessOfficerGrp>
    <IRSResponsiblePrtyInfoCurrInd>true</IRSResponsiblePrtyInfoCurrInd>
    <PreparerPersonGrp>
      <PreparerPersonNm>JESSICA A LANGFIELD</PreparerPersonNm>
      <PTIN>P01212138</PTIN>
      <PhoneNum>5185631600</PhoneNum>
      <PreparationDt>2025-11-13</PreparationDt>
    </PreparerPersonGrp>
    <TaxYr>2024</TaxYr>
    <BuildTS>2025-03-06 01:10:19Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCnt="14">
    <IRS990PF documentId="RetDoc19">
      <Organization501c3ExemptPFInd>X</Organization501c3ExemptPFInd>
      <FMVAssetsEOYAmt>1096800</FMVAssetsEOYAmt>
      <MethodOfAccountingAccrualInd>X</MethodOfAccountingAccrualInd>
      <AnalysisOfRevenueAndExpenses>
        <ContriRcvdRevAndExpnssAmt>1000</ContriRcvdRevAndExpnssAmt>
        <ScheduleBNotRequiredInd>X</ScheduleBNotRequiredInd>
        <InterestOnSavRevAndExpnssAmt>1</InterestOnSavRevAndExpnssAmt>
        <InterestOnSavNetInvstIncmAmt>1</InterestOnSavNetInvstIncmAmt>
        <DividendsRevAndExpnssAmt>6970</DividendsRevAndExpnssAmt>
        <DividendsNetInvstIncmAmt>6970</DividendsNetInvstIncmAmt>
        <NetGainSaleAstRevAndExpnssAmt referenceDocumentId="RetDoc4">6203</NetGainSaleAstRevAndExpnssAmt>
        <GrossSalesPriceAmt>18903</GrossSalesPriceAmt>
        <CapGainNetIncmNetInvstIncmAmt>8783</CapGainNetIncmNetInvstIncmAmt>
        <OtherIncomeRevAndExpnssAmt referenceDocumentId="RetDoc11">2600</OtherIncomeRevAndExpnssAmt>
        <OtherIncomeAdjNetIncmAmt>2600</OtherIncomeAdjNetIncmAmt>
        <TotalRevAndExpnssAmt>16774</TotalRevAndExpnssAmt>
        <TotalNetInvstIncmAmt>15754</TotalNetInvstIncmAmt>
        <TotalAdjNetIncmAmt>2600</TotalAdjNetIncmAmt>
        <AccountingFeesRevAndExpnssAmt referenceDocumentId="RetDoc2">1017</AccountingFeesRevAndExpnssAmt>
        <OtherProfFeesRevAndExpnssAmt referenceDocumentId="RetDoc13">2545</OtherProfFeesRevAndExpnssAmt>
        <OtherProfFeesNetInvstIncmAmt>2545</OtherProfFeesNetInvstIncmAmt>
        <TaxesRevAndExpnssAmt referenceDocumentId="RetDoc14">183</TaxesRevAndExpnssAmt>
        <DeprecAndDpltnRevAndExpnssAmt referenceDocumentId="RetDoc3">510</DeprecAndDpltnRevAndExpnssAmt>
        <OccupancyRevAndExpnssAmt>4168</OccupancyRevAndExpnssAmt>
        <OccupancyDsbrsChrtblAmt>4166</OccupancyDsbrsChrtblAmt>
        <OtherExpensesRevAndExpnssAmt referenceDocumentId="RetDoc9">7349</OtherExpensesRevAndExpnssAmt>
        <OtherExpensesNetInvstIncmAmt>183</OtherExpensesNetInvstIncmAmt>
        <OtherExpensesDsbrsChrtblAmt>6766</OtherExpensesDsbrsChrtblAmt>
        <TotOprExpensesRevAndExpnssAmt>15772</TotOprExpensesRevAndExpnssAmt>
        <TotOprExpensesNetInvstIncmAmt>2728</TotOprExpensesNetInvstIncmAmt>
        <TotOprExpensesDsbrsChrtblAmt>10932</TotOprExpensesDsbrsChrtblAmt>
        <ContriPaidRevAndExpnssAmt>0</ContriPaidRevAndExpnssAmt>
        <ContriPaidDsbrsChrtblAmt>0</ContriPaidDsbrsChrtblAmt>
        <TotalExpensesRevAndExpnssAmt>15772</TotalExpensesRevAndExpnssAmt>
        <TotalExpensesNetInvstIncmAmt>2728</TotalExpensesNetInvstIncmAmt>
        <TotalExpensesDsbrsChrtblAmt>10932</TotalExpensesDsbrsChrtblAmt>
        <ExcessRevenueOverExpensesAmt>1002</ExcessRevenueOverExpensesAmt>
        <NetInvestmentIncomeAmt>13026</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>2600</AdjustedNetIncomeAmt>
      </AnalysisOfRevenueAndExpenses>
      <Form990PFBalanceSheetsGrp>
        <CashBOYAmt>15640</CashBOYAmt>
        <CashEOYAmt>17553</CashEOYAmt>
        <CashEOYFMVAmt>17553</CashEOYFMVAmt>
        <SavAndTempCashInvstBOYAmt>3293</SavAndTempCashInvstBOYAmt>
        <SavAndTempCashInvstEOYAmt>4663</SavAndTempCashInvstEOYAmt>
        <SavAndTempCashInvstEOYFMVAmt>4663</SavAndTempCashInvstEOYFMVAmt>
        <PrepaidExpensesBOYAmt>3672</PrepaidExpensesBOYAmt>
        <PrepaidExpensesEOYAmt>3736</PrepaidExpensesEOYAmt>
        <PrepaidExpensesEOYFMVAmt>3736</PrepaidExpensesEOYFMVAmt>
        <CorporateStockBOYAmt>142726</CorporateStockBOYAmt>
        <CorporateStockEOYAmt referenceDocumentId="RetDoc6">146782</CorporateStockEOYAmt>
        <CorporateStockEOYFMVAmt>146782</CorporateStockEOYFMVAmt>
        <CorporateBondsBOYAmt>92786</CorporateBondsBOYAmt>
        <CorporateBondsEOYAmt referenceDocumentId="RetDoc5">94666</CorporateBondsEOYAmt>
        <CorporateBondsEOYFMVAmt>94666</CorporateBondsEOYFMVAmt>
        <LandBldgEquipCostOrOtherBssAmt>295255</LandBldgEquipCostOrOtherBssAmt>
        <LandBldgEquipAccumDeprecAmt>81768</LandBldgEquipAccumDeprecAmt>
        <LandBOYAmt>212301</LandBOYAmt>
        <LandEOYAmt referenceDocumentId="RetDoc7">213487</LandEOYAmt>
        <LandEOYFMVAmt>829400</LandEOYFMVAmt>
        <OtherAssetsBOYAmt referenceDocumentId="RetDoc8">33</OtherAssetsBOYAmt>
        <TotalAssetsBOYAmt>470451</TotalAssetsBOYAmt>
        <TotalAssetsEOYAmt>480887</TotalAssetsEOYAmt>
        <TotalAssetsEOYFMVAmt>1096800</TotalAssetsEOYFMVAmt>
        <AccountsPayableBOYAmt>350</AccountsPayableBOYAmt>
        <AccountsPayableEOYAmt>500</AccountsPayableEOYAmt>
        <OtherLiabilitiesEOYAmt referenceDocumentId="RetDoc12">1</OtherLiabilitiesEOYAmt>
        <TotalLiabilitiesBOYAmt>350</TotalLiabilitiesBOYAmt>
        <TotalLiabilitiesEOYAmt>501</TotalLiabilitiesEOYAmt>
        <OrganizationFollowsFASB117Ind>X</OrganizationFollowsFASB117Ind>
        <NoDonorRstrNetAssestsBOYAmt>470101</NoDonorRstrNetAssestsBOYAmt>
        <NoDonorRstrNetAssestsEOYAmt>480386</NoDonorRstrNetAssestsEOYAmt>
        <TotNetAstOrFundBalancesBOYAmt>470101</TotNetAstOrFundBalancesBOYAmt>
        <TotNetAstOrFundBalancesEOYAmt>480386</TotNetAstOrFundBalancesEOYAmt>
        <TotalLiabilitiesNetAstBOYAmt>470451</TotalLiabilitiesNetAstBOYAmt>
        <TotalLiabilitiesNetAstEOYAmt>480887</TotalLiabilitiesNetAstEOYAmt>
      </Form990PFBalanceSheetsGrp>
      <ChgInNetAssetsFundBalancesGrp>
        <TotNetAstOrFundBalancesBOYAmt>470101</TotNetAstOrFundBalancesBOYAmt>
        <ExcessRevenueOverExpensesAmt>1002</ExcessRevenueOverExpensesAmt>
        <OtherIncreasesAmt referenceDocumentId="RetDoc10">9283</OtherIncreasesAmt>
        <SubtotalAmt>480386</SubtotalAmt>
        <TotNetAstOrFundBalancesEOYAmt>480386</TotNetAstOrFundBalancesEOYAmt>
      </ChgInNetAssetsFundBalancesGrp>
      <CapGainsLossTxInvstIncmDetail>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>VANGUARD DEVELOPED MARKETS</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2018-05-10</AcquiredDt>
          <SoldDt>2024-10-18</SoldDt>
          <GrossSalesPriceAmt>3263</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>2859</CostOrOtherBasisAmt>
          <GainOrLossAmt>404</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>404</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>VANGUARD INDEX FDS - GROWTH</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2018-05-10</AcquiredDt>
          <SoldDt>2024-01-09</SoldDt>
          <GrossSalesPriceAmt>1544</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>742</CostOrOtherBasisAmt>
          <GainOrLossAmt>802</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>802</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>VANGUARD INDEX FDS - GROWTH</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2018-05-10</AcquiredDt>
          <SoldDt>2024-10-18</SoldDt>
          <GrossSalesPriceAmt>8627</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>3264</CostOrOtherBasisAmt>
          <GainOrLossAmt>5363</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>5363</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>VANGUARD INDEX FDS - VALUE</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2018-05-10</AcquiredDt>
          <SoldDt>2024-01-09</SoldDt>
          <GrossSalesPriceAmt>150</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>105</CostOrOtherBasisAmt>
          <GainOrLossAmt>45</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>45</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>VANGUARD INDEX FDS - VALUE</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2018-05-10</AcquiredDt>
          <SoldDt>2022-10-18</SoldDt>
          <GrossSalesPriceAmt>5319</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>3150</CostOrOtherBasisAmt>
          <GainOrLossAmt>2169</GainOrLossAmt>
          <GainsMinusExcessOrLossesAmt>2169</GainsMinusExcessOrLossesAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapitalGainNetIncomeAmt>8783</CapitalGainNetIncomeAmt>
      </CapGainsLossTxInvstIncmDetail>
      <ExciseTaxBasedOnInvstIncmGrp>
        <InvestmentIncomeExciseTaxAmt>181</InvestmentIncomeExciseTaxAmt>
        <SubtotalAmt>181</SubtotalAmt>
        <TaxBasedOnInvestmentIncomeAmt>181</TaxBasedOnInvestmentIncomeAmt>
        <EstimatedPlusOvpmtIncmTxAmt>180</EstimatedPlusOvpmtIncmTxAmt>
        <TotalPaymentsAndCreditsAmt>180</TotalPaymentsAndCreditsAmt>
        <TaxDueAmt>1</TaxDueAmt>
      </ExciseTaxBasedOnInvstIncmGrp>
      <StatementsRegardingActyGrp>
        <LegislativePoliticalActyInd>false</LegislativePoliticalActyInd>
        <MoreThan100SpentInd>false</MoreThan100SpentInd>
        <Form1120POLFiledInd>false</Form1120POLFiledInd>
        <ActivitiesNotPreviouslyRptInd>false</ActivitiesNotPreviouslyRptInd>
        <ChangesToArticlesOrBylawsInd>false</ChangesToArticlesOrBylawsInd>
        <UnrelatedBusIncmOverLimitInd>false</UnrelatedBusIncmOverLimitInd>
        <OrganizationDissolvedEtcInd>false</OrganizationDissolvedEtcInd>
        <Section508eRqrSatisfiedInd>true</Section508eRqrSatisfiedInd>
        <AtLeast5000InAssetsInd>true</AtLeast5000InAssetsInd>
        <OrgReportOrRegisterStateCd>NY</OrgReportOrRegisterStateCd>
        <Form990PFFiledWithAttyGenInd>true</Form990PFFiledWithAttyGenInd>
        <PrivateOperatingFoundationInd>false</PrivateOperatingFoundationInd>
        <NewSubstantialContributorsInd>false</NewSubstantialContributorsInd>
        <OwnControlledEntityInd>false</OwnControlledEntityInd>
        <DonorAdvisedFundInd>false</DonorAdvisedFundInd>
        <ComplyWithPublicInspRqrInd>true</ComplyWithPublicInspRqrInd>
        <WebsiteAddressTxt>N/A</WebsiteAddressTxt>
        <IndividualWithBooksNm>VICTORIA MARKING</IndividualWithBooksNm>
        <PhoneNum>5185634612</PhoneNum>
        <LocationOfBooksUSAddress>
          <AddressLine1Txt>11 FORT BROWN DRIVE</AddressLine1Txt>
          <CityNm>PLATTSBURGH</CityNm>
          <StateAbbreviationCd>NY</StateAbbreviationCd>
          <ZIPCd>12901</ZIPCd>
        </LocationOfBooksUSAddress>
        <ForeignAccountsQuestionInd>false</ForeignAccountsQuestionInd>
      </StatementsRegardingActyGrp>
      <StatementsRegardingActy4720Grp>
        <SaleOrExchDisqualifiedPrsnInd>false</SaleOrExchDisqualifiedPrsnInd>
        <BrrwOrLendDisqualifiedPrsnInd>false</BrrwOrLendDisqualifiedPrsnInd>
        <FurnGoodsDisqualifiedPrsnInd>false</FurnGoodsDisqualifiedPrsnInd>
        <PayCompDisqualifiedPrsnInd>false</PayCompDisqualifiedPrsnInd>
        <TransferAstDisqualifiedPrsnInd>false</TransferAstDisqualifiedPrsnInd>
        <PaymentToGovernmentOfficialInd>false</PaymentToGovernmentOfficialInd>
        <UndistributedIncomePYInd>false</UndistributedIncomePYInd>
        <BusinessHoldingsInd>false</BusinessHoldingsInd>
        <JeopardyInvestmentsInd>false</JeopardyInvestmentsInd>
        <UncorrectedPYJeopardyInvstInd>false</UncorrectedPYJeopardyInvstInd>
        <InfluenceLegislationInd>false</InfluenceLegislationInd>
        <InfluenceElectionInd>false</InfluenceElectionInd>
        <GrantsToIndividualsInd>false</GrantsToIndividualsInd>
        <GrantsToOrganizationsInd>false</GrantsToOrganizationsInd>
        <NoncharitablePurposeInd>false</NoncharitablePurposeInd>
        <RcvFndsToPayPrsnlBnftCntrctInd>false</RcvFndsToPayPrsnlBnftCntrctInd>
        <PayPremiumsPrsnlBnftCntrctInd>false</PayPremiumsPrsnlBnftCntrctInd>
        <ProhibitedTaxShelterTransInd>false</ProhibitedTaxShelterTransInd>
        <SubjToTaxRmnrtnExPrchtPymtInd>false</SubjToTaxRmnrtnExPrchtPymtInd>
      </StatementsRegardingActy4720Grp>
      <OfficerDirTrstKeyEmplInfoGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>FRANK DORRANCE</PersonNm>
          <USAddress>
            <AddressLine1Txt>200 KENT FALLS RD</AddressLine1Txt>
            <CityNm>MORRISONVILLE</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>12962</ZIPCd>
          </USAddress>
          <TitleTxt>CHAIRMAN</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.25</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>VICTORIA MARKING</PersonNm>
          <USAddress>
            <AddressLine1Txt>11 FORT BROWN DRIVE</AddressLine1Txt>
            <CityNm>PLATTSBURGH</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>12901</ZIPCd>
          </USAddress>
          <TitleTxt>TREASURER</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.25</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>CHELSEA DENNY</PersonNm>
          <USAddress>
            <AddressLine1Txt>6064 STATE RTE 22</AddressLine1Txt>
            <CityNm>PLATTSBURGH</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>12901</ZIPCd>
          </USAddress>
          <TitleTxt>DIRECTOR</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.10</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>TOM NEALE</PersonNm>
          <USAddress>
            <AddressLine1Txt>171 PROSPECT</AddressLine1Txt>
            <CityNm>PLATTSBURGH</CityNm>
            <StateAbbreviationCd>NY</StateAbbreviationCd>
            <ZIPCd>12901</ZIPCd>
          </USAddress>
          <TitleTxt>DIRECTOR</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.10</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <CompOfHghstPdEmplOrNONETxt>NONE</CompOfHghstPdEmplOrNONETxt>
        <CompOfHghstPdCntrctOrNONETxt>NONE</CompOfHghstPdCntrctOrNONETxt>
      </OfficerDirTrstKeyEmplInfoGrp>
      <SummaryOfDirectChrtblActyGrp>
        <Description1Txt>PROVIDING UPKEEP-MAINTENANCE-PRESERVATION FUNDS FOR CAMP TAPAWINGO ON LAKE CHAMPLAIN WHICH IS AVAILABLE FOR USE BY YOUTH NONPROFIT ORGANIZATIONS FOR LITTLE TO NO COST. THE OPERATION OF THE CAMP FOR YOUTH- AND ITS RELATED UTILITIES, INSURANCES, AND MAINTENANCE EXPENSE ALL QUALIFY AS CHARITABLE EXPENDITURES. ACCOMPLISHMENTS: USAGE OF THE CAMP PROVIDED IN 2024: LOCAL YMCA, 8 WEEKS @ 60 CHILDREN = 480 PARTICIPANTS LOCAL GIRL SCOUT TROOPS, 3 TROOP EVENTS = 120 GIRLS TED K YOUTH CENTER, = 25 PARTICIPANTS. 625 YOUTHS SERVED IN SUM CHARITY EXPENSES = SPENT ON CAMP CAMP MAINTENANCE, 4,166 INSURANCE ON CAMP, 4,952 UTILITIES AT CAMP 1,784 10,902 SUM</Description1Txt>
        <Expenses1Amt>10902</Expenses1Amt>
      </SummaryOfDirectChrtblActyGrp>
      <SumOfProgramRelatedInvstGrp>
        <Description1Txt>N/A</Description1Txt>
      </SumOfProgramRelatedInvstGrp>
      <MinimumInvestmentReturnGrp>
        <AverageMonthlyFMVOfSecAmt>17405</AverageMonthlyFMVOfSecAmt>
        <AverageMonthlyCashBalancesAmt>244919</AverageMonthlyCashBalancesAmt>
        <FMVAllOtherNoncharitableAstAmt>100</FMVAllOtherNoncharitableAstAmt>
        <TotalFMVOfUnusedAssetsAmt>262424</TotalFMVOfUnusedAssetsAmt>
        <AdjustedTotalFMVOfUnusedAstAmt>262424</AdjustedTotalFMVOfUnusedAstAmt>
        <CashDeemedCharitableAmt>3936</CashDeemedCharitableAmt>
        <NetVlNoncharitableAssetsAmt>258488</NetVlNoncharitableAssetsAmt>
        <MinimumInvestmentReturnAmt>12924</MinimumInvestmentReturnAmt>
      </MinimumInvestmentReturnGrp>
      <DistributableAmountGrp>
        <MinimumInvestmentReturnAmt>12924</MinimumInvestmentReturnAmt>
        <TaxBasedOnInvestmentIncomeAmt>181</TaxBasedOnInvestmentIncomeAmt>
        <TotalTaxAmt>181</TotalTaxAmt>
        <DistributableBeforeAdjAmt>12743</DistributableBeforeAdjAmt>
        <DistributableBeforeDedAmt>12743</DistributableBeforeDedAmt>
        <DistributableAsAdjustedAmt>12743</DistributableAsAdjustedAmt>
      </DistributableAmountGrp>
      <PFQualifyingDistributionsGrp>
        <ExpensesAndContributionsAmt>10932</ExpensesAndContributionsAmt>
        <QualifyingDistributionsAmt>10932</QualifyingDistributionsAmt>
      </PFQualifyingDistributionsGrp>
      <UndistributedIncomeGrp>
        <DistributableAsAdjustedAmt>12743</DistributableAsAdjustedAmt>
        <ExcessDistributionCyovYr1Amt>1309</ExcessDistributionCyovYr1Amt>
        <TotalExcessDistributionCyovAmt>1309</TotalExcessDistributionCyovAmt>
        <QualifyingDistributionsAmt>10932</QualifyingDistributionsAmt>
        <AppliedToCurrentYearAmt>10932</AppliedToCurrentYearAmt>
        <ExcessDistriCyovAppCYCorpusAmt>1309</ExcessDistriCyovAppCYCorpusAmt>
        <ExcessDistributionCyovAppCYAmt>1309</ExcessDistributionCyovAppCYAmt>
        <UndistributedIncomeCYAmt>502</UndistributedIncomeCYAmt>
      </UndistributedIncomeGrp>
      <SupplementaryInformationGrp>
        <OnlyContriToPreselectedInd>X</OnlyContriToPreselectedInd>
      </SupplementaryInformationGrp>
      <AnalysisIncomeProducingActyGrp>
        <ProgramServiceRevenueDtl>
          <Desc>CAMP RENTAL- KID GROUPS</Desc>
          <ExclusionCd>16</ExclusionCd>
          <ExclusionAmt>2600</ExclusionAmt>
        </ProgramServiceRevenueDtl>
        <IntOnSavAndTempCashInvstGrp>
          <ExclusionCd>14</ExclusionCd>
          <ExclusionAmt>1</ExclusionAmt>
        </IntOnSavAndTempCashInvstGrp>
        <DividendsAndInterestFromSecDtl>
          <ExclusionCd>14</ExclusionCd>
          <ExclusionAmt>6970</ExclusionAmt>
        </DividendsAndInterestFromSecDtl>
        <GainSalesAstOthThanInvntryGrp>
          <ExclusionCd>18</ExclusionCd>
          <ExclusionAmt>8783</ExclusionAmt>
          <RelatedOrExemptFunctionIncmAmt>-2580</RelatedOrExemptFunctionIncmAmt>
        </GainSalesAstOthThanInvntryGrp>
        <SubtotalsIncmProducingActyGrp>
          <ExclusionAmt>18354</ExclusionAmt>
          <RelatedOrExemptFunctionIncmAmt>-2580</RelatedOrExemptFunctionIncmAmt>
        </SubtotalsIncmProducingActyGrp>
        <TotalIncomeProducingActyAmt>15774</TotalIncomeProducingActyAmt>
      </AnalysisIncomeProducingActyGrp>
      <TrnsfrTransRlnNonchrtblEOGrp>
        <TrnsfrOfCashToNonchrtblEOInd>false</TrnsfrOfCashToNonchrtblEOInd>
        <TrnsfrOtherAssetNonchrtblEOInd>false</TrnsfrOtherAssetNonchrtblEOInd>
        <SalesOrExchangesOfAssetsInd>false</SalesOrExchangesOfAssetsInd>
        <PurchaseOfAssetsNonchrtblEOInd>false</PurchaseOfAssetsNonchrtblEOInd>
        <RentalOfFacilitiesOthAssetsInd>false</RentalOfFacilitiesOthAssetsInd>
        <ReimbursementArrangementsInd>false</ReimbursementArrangementsInd>
        <LoansOrLoanGuaranteesInd>false</LoansOrLoanGuaranteesInd>
        <PerformanceOfServicesEtcInd>false</PerformanceOfServicesEtcInd>
        <SharingOfFacilitiesEtcInd>false</SharingOfFacilitiesEtcInd>
        <RelationshipsNonchrtblEOInd>false</RelationshipsNonchrtblEOInd>
      </TrnsfrTransRlnNonchrtblEOGrp>
    </IRS990PF>
    <AccountingFeesSchedule documentId="RetDoc2">
      <AccountingFeesDetail>
        <CategoryTxt>990 PREPARATION FEES</CategoryTxt>
        <Amt>1017</Amt>
      </AccountingFeesDetail>
    </AccountingFeesSchedule>
    <DepreciationSchedule documentId="RetDoc3">
      <DepreciationPropertyGrp>
        <PropertyDesc>LAND 1950 TAPAWINGO</PropertyDesc>
        <AcquiredDt>1950-01-01</AcquiredDt>
        <CostOrOtherBasisAmt>202079</CostOrOtherBasisAmt>
        <LifeRt>99.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>BUILDINGS-TAPAWINGO</PropertyDesc>
        <AcquiredDt>1950-01-01</AcquiredDt>
        <CostOrOtherBasisAmt>50000</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>50000</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>31.5000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>EQUIP CAMP</PropertyDesc>
        <AcquiredDt>1987-06-01</AcquiredDt>
        <CostOrOtherBasisAmt>2200</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>2200</PriorYearDepreciationAmt>
        <ComputationMethodTxt>200DB</ComputationMethodTxt>
        <LifeRt>5.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>EQUIP CAMP</PropertyDesc>
        <AcquiredDt>1987-06-01</AcquiredDt>
        <CostOrOtherBasisAmt>1361</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1361</PriorYearDepreciationAmt>
        <ComputationMethodTxt>200DB</ComputationMethodTxt>
        <LifeRt>5.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>CAPITAL IMPROVE CAMP</PropertyDesc>
        <AcquiredDt>1989-07-01</AcquiredDt>
        <CostOrOtherBasisAmt>1591</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1591</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>31.5000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>NEW WELL TAPAWINGO</PropertyDesc>
        <AcquiredDt>2002-05-02</AcquiredDt>
        <CostOrOtherBasisAmt>5847</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>5847</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>15.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>NEW WELL CAMP</PropertyDesc>
        <AcquiredDt>2006-11-03</AcquiredDt>
        <CostOrOtherBasisAmt>10354</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>10354</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>15.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>SURVEYING</PropertyDesc>
        <AcquiredDt>2011-06-30</AcquiredDt>
        <CostOrOtherBasisAmt>2182</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1672</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>15.0000</LifeRt>
        <CurrentYearExpenseAmt>145</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>NEW ROOF</PropertyDesc>
        <AcquiredDt>2011-06-30</AcquiredDt>
        <CostOrOtherBasisAmt>10674</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>3160</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>39.0000</LifeRt>
        <CurrentYearExpenseAmt>274</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>LAWN TRACTOR</PropertyDesc>
        <AcquiredDt>2012-06-30</AcquiredDt>
        <CostOrOtherBasisAmt>3826</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>3826</PriorYearDepreciationAmt>
        <ComputationMethodTxt>200DB</ComputationMethodTxt>
        <LifeRt>7.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>CAMP REFRIGERATOR</PropertyDesc>
        <AcquiredDt>2012-06-30</AcquiredDt>
        <CostOrOtherBasisAmt>864</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>864</PriorYearDepreciationAmt>
        <ComputationMethodTxt>200DB</ComputationMethodTxt>
        <LifeRt>5.0000</LifeRt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>WATER SYSTEM</PropertyDesc>
        <AcquiredDt>2018-05-28</AcquiredDt>
        <CostOrOtherBasisAmt>3057</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>363</PriorYearDepreciationAmt>
        <ComputationMethodTxt>S/L</ComputationMethodTxt>
        <LifeRt>39.0000</LifeRt>
        <CurrentYearExpenseAmt>36</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>WATER SYSTEM - NEW</PropertyDesc>
        <AcquiredDt>2024-06-16</AcquiredDt>
        <CostOrOtherBasisAmt>4277</CostOrOtherBasisAmt>
        <ComputationMethodTxt>STRAIGHT LINE</ComputationMethodTxt>
        <LifeRt>39.0000</LifeRt>
        <CurrentYearExpenseAmt>55</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
    </DepreciationSchedule>
    <GainLossSaleOtherAssetsSch documentId="RetDoc4">
      <GainLossSaleOtherAssetGrp>
        <AssetDesc>WATER SYSTEM REPLACED</AssetDesc>
        <AcquiredDt>2018-05</AcquiredDt>
        <HowAcquiredTxt>PURCHASE</HowAcquiredTxt>
        <SoldDt>2024-06</SoldDt>
        <BasisAmt>3057</BasisAmt>
        <TotalNetAmt>-2580</TotalNetAmt>
        <AccumulatedDepreciationAmt>477</AccumulatedDepreciationAmt>
      </GainLossSaleOtherAssetGrp>
    </GainLossSaleOtherAssetsSch>
    <InvestmentsCorpBondsSchedule documentId="RetDoc5">
      <InvestmentsCorporateBondsGrp>
        <BondNm>INVESTMENTS ETF BONDS</BondNm>
        <EOYBookValueAmt>94666</EOYBookValueAmt>
        <EOYFMVAmt>94666</EOYFMVAmt>
      </InvestmentsCorporateBondsGrp>
    </InvestmentsCorpBondsSchedule>
    <InvestmentsCorpStockSchedule documentId="RetDoc6">
      <InvestmentsCorporateStockGrp>
        <StockNm>INVESTMENTS ETF EQUITY</StockNm>
        <EOYBookValueAmt>146782</EOYBookValueAmt>
        <EOYFMVAmt>146782</EOYFMVAmt>
      </InvestmentsCorporateStockGrp>
    </InvestmentsCorpStockSchedule>
    <LandEtcSchedule2 documentId="RetDoc7">
      <LandEtcGrp>
        <CategoryOrItemTxt>BUILDINGS, EQUIPMENT</CategoryOrItemTxt>
        <CostOrOtherBasisAmt>93176</CostOrOtherBasisAmt>
        <AccumulatedDepreciationAmt>81768</AccumulatedDepreciationAmt>
        <BookValueAmt>11408</BookValueAmt>
        <EOYFMVAmt>236700</EOYFMVAmt>
      </LandEtcGrp>
      <LandEtcGrp>
        <CategoryOrItemTxt>LAND</CategoryOrItemTxt>
        <CostOrOtherBasisAmt>202079</CostOrOtherBasisAmt>
        <BookValueAmt>202079</BookValueAmt>
        <EOYFMVAmt>592700</EOYFMVAmt>
      </LandEtcGrp>
    </LandEtcSchedule2>
    <OtherAssetsSchedule documentId="RetDoc8">
      <OtherAssetsScheduleGrp>
        <Desc>PPD WITH IRS</Desc>
        <BOYBookValueAmt>33</BOYBookValueAmt>
      </OtherAssetsScheduleGrp>
    </OtherAssetsSchedule>
    <OtherExpensesSchedule documentId="RetDoc9">
      <OtherExpensesScheduleGrp>
        <Desc>EXPENSES</Desc>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>INSURANCE- GENERAL</Desc>
        <RevenueAndExpensesPerBooksAmt>4952</RevenueAndExpensesPerBooksAmt>
        <DisbursementsCharitablePrpsAmt>4952</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>CAMP UTILITIES</Desc>
        <RevenueAndExpensesPerBooksAmt>1784</RevenueAndExpensesPerBooksAmt>
        <DisbursementsCharitablePrpsAmt>1784</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>FOREIGN TAX ON DIVIDENDS</Desc>
        <RevenueAndExpensesPerBooksAmt>183</RevenueAndExpensesPerBooksAmt>
        <NetInvestmentIncomeAmt>183</NetInvestmentIncomeAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>NY FILING FEE</Desc>
        <RevenueAndExpensesPerBooksAmt>400</RevenueAndExpensesPerBooksAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>BANK FEES</Desc>
        <RevenueAndExpensesPerBooksAmt>30</RevenueAndExpensesPerBooksAmt>
        <DisbursementsCharitablePrpsAmt>30</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
    </OtherExpensesSchedule>
    <OtherIncomeSchedule2 documentId="RetDoc11">
      <OtherIncomeDetail>
        <Desc>CAMP RENTAL- KID GROUPS</Desc>
        <RevenueAndExpensesPerBooksAmt>2600</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>2600</AdjustedNetIncomeAmt>
      </OtherIncomeDetail>
    </OtherIncomeSchedule2>
    <OtherIncreasesSchedule documentId="RetDoc10">
      <OtherIncreasesDetail>
        <Desc>UNREALIZED GAINS ON BOOKS</Desc>
        <Amt>9283</Amt>
      </OtherIncreasesDetail>
    </OtherIncreasesSchedule>
    <OtherLiabilitiesSchedule documentId="RetDoc12">
      <OtherLiabilitiesDetail>
        <Desc>EXCISE TAX PAYABLE</Desc>
        <EOYBookValueAmt>1</EOYBookValueAmt>
      </OtherLiabilitiesDetail>
    </OtherLiabilitiesSchedule>
    <OtherProfessionalFeesSchedule documentId="RetDoc13">
      <OtherProfessionalFeesDetail>
        <CategoryTxt>INVESTMENT FEES</CategoryTxt>
        <Amt>2545</Amt>
        <NetInvestmentIncomeAmt>2545</NetInvestmentIncomeAmt>
      </OtherProfessionalFeesDetail>
    </OtherProfessionalFeesSchedule>
    <TaxesSchedule documentId="RetDoc14">
      <TaxesDetail>
        <CategoryTxt>IRS EXCISE TAX</CategoryTxt>
        <Amt>183</Amt>
      </TaxesDetail>
    </TaxesSchedule>
  </ReturnData>
</Return>