| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,950 | 1,950 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2003-01-15 | 1,764 | 1,764 | S/L | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2006-05-26 | 2,965 | 1,644 | S/L | 20.0000 | 148 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BUILDING IMPROVEMENTS | 2006-07-31 | 14,361 | 7,839 | S/L | 20.0000 | 718 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 340 | S/L | 5.0000 | ||||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 6,175 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 488 | S/L | 40.0000 | 37 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 424 | S/L | 40.0000 | 59 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 2,217 | S/L | 40.0000 | 365 | |||
| WATER IMPROVEMENTS | 1959-01-30 | 13,059 | 1,659 | S/L | 40.0000 | 327 | |||
| WATER IMPROVEMENTS | 2013-05-13 | 5,299 | 552 | S/L | 40.0000 | 133 | |||
| SAILBOAT - CERES | 2013-06-30 | 15,244 | 6,097 | S/L | 10.0000 | 254 | |||
| SAILBOAT - CERES | 2013-09-30 | 13,262 | 4,974 | S/L | 10.0000 | 221 | |||
| SAILBOAT ENGINE | 2013-10-20 | 2,330 | 1,620 | S/L | 5.0000 | 78 | |||
| SAILS | 2013-07-31 | 1,038 | 759 | S/L | 5.0000 | 34 | |||
| WATER IMPROVEMENTS | 2014-04-09 | 10,724 | 871 | S/L | 40.0000 | 268 | |||
| WATER & SEWER IMPROVEMENTS | 2014-08-20 | 798 | 59 | S/L | 39.0000 | 20 | |||
| ADJUSTMENT | 156 | ||||||||
| WATER & SEWER IMPROVEMENTS | 2017-06-30 | 1,710 | S/L | 39.0000 | 44 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF SAILBOAT | PURCHASE | 2017-08 | 10,000 | 31,874 | -7,837 | 14,037 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 99,130 | 26,892 | 72,238 | 97,420 | |
| 1,710 | ||||
| 423,401 | 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,611 | 1,611 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 525 | 525 | 525 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 8,888 | 8,888 | ||
| PROGRAM EXPENSES | 43,549 | 43,549 | ||
| EQUIPMENT RENTAL | 1,495 | 1,495 | ||
| MATERIALS | 1,159 | 1,159 | ||
| FUNDRAISING | 545 | 545 | ||
| MAINTENANCE | 300 | 300 | ||
| ADVERTISING | 2,759 | 2,759 | ||
| BANK SERVICE CHARGES | 387 | 387 | ||
| POSTAGE | 354 | 354 | ||
| OFFICE SUPPLIES | 620 | 620 | ||
| DUES | 459 | 459 | ||
| TELEPHONE | 1,332 | 1,332 | ||
| PROFESSIONAL DEVELOPMENT | 175 | 175 | ||
| IN-KIND EXPENSE | 540 | 540 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 55,692 | 55,692 | |
| LAND RENTAL | 16,454 | 16,454 | |
| MERCHANDISE SALES | 15 | 15 | |
| GARDEN PRODUCE SALES | 160 | 160 | |
| OTHER GOODS SOLD | 974 | 974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE DESIGN | 1,170 | |||
| LAND MGMT | 400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE AND PERMIT | 90 | 90 | ||
| PROPERTY TAXES | 6,732 | 6,732 |