| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,740 | 774 | 6,966 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2014-01-01 | 5,447,000 | |||||||
| SALSA 2 SAILBOAT | 2014-01-01 | 96,500 | 57,900 | S/L | 10.0000 | 9,650 | 9,650 | ||
| TOM FOOLERY SAILBOAT | 2014-01-01 | 35,000 | 30,000 | S/L | 7.0000 | 5,000 | 5,000 | ||
| NEW ENGINE FOR TOM FOOLERY | 2014-01-01 | 22,455 | 19,247 | S/L | 7.0000 | 3,208 | 3,208 | ||
| SAILBOATS (18) AT 3500 EACH | 2015-01-01 | 63,000 | 63,000 | S/L | 5.0000 | ||||
| SONAR SAILBOATS (7) | 2014-01-01 | 56,000 | 56,000 | S/L | 5.0000 | ||||
| NEW SAILS FOR SONARS | 2014-01-01 | 13,667 | 13,667 | S/L | 5.0000 | ||||
| FANDANGO SAILBOAT | 2014-01-01 | 7,000 | 6,000 | S/L | 7.0000 | 1,000 | 1,000 | ||
| LIFT OFF SAILBOAT | 2014-01-01 | 6,000 | 5,143 | S/L | 7.0000 | 857 | 857 | ||
| ENGINE FOR SALSA II | 2014-01-01 | 35,531 | 26,648 | S/L | 8.0000 | 4,442 | 4,442 | ||
| RIGID HULL INFLATABLE BOAT 1 | 2014-01-01 | 10,724 | 9,192 | S/L | 7.0000 | 1,532 | 1,532 | ||
| RIGID HULL INFLATABLE BOAT 2 | 2014-01-01 | 10,743 | 9,208 | S/L | 7.0000 | 1,535 | 1,535 | ||
| RIGID HULL INFLATABLE BOAT 3 | 2014-01-01 | 10,743 | 9,208 | S/L | 7.0000 | 1,535 | 1,535 | ||
| RIGID HULL INFLATABLE BOAT FOR BAYSMART | 2014-01-01 | 9,999 | 8,571 | S/L | 7.0000 | 1,428 | 1,428 | ||
| 51' SAILBOAT -GAZELLE (DONATED) | 2014-07-01 | 225,000 | 176,775 | S/L | 7.0000 | 32,143 | 32,143 | ||
| 24' COMPAC SAILBOAT (DONATED) | 2014-01-01 | 19,000 | 19,000 | S/L | 5.0000 | ||||
| MATERIALS FOR MAJOR RENOVATION TO GAZELLE | 2015-12-01 | 7,589 | 4,427 | S/L | 7.0000 | 1,084 | 1,084 | ||
| M/V BAYSMART EXPRESS | 2015-07-02 | 6,500,000 | 1,462,500 | S/L | 20.0000 | 325,000 | 325,000 | ||
| RHIB 4 | 2016-01-31 | 2,000 | 1,119 | S/L | 7.0000 | 286 | 286 | ||
| SHAZAM (DONATED) | 2016-02-29 | 17,000 | 9,310 | S/L | 7.0000 | 2,428 | 2,428 | ||
| GRAMMY GIRL (DONATED) | 2016-09-30 | 75,000 | 34,821 | S/L | 7.0000 | 10,715 | 10,715 | ||
| KAYAKS (DONATED) | 2017-06-16 | 1,868 | 667 | S/L | 7.0000 | 267 | 267 | ||
| SONAR 8 (DONATED) | 2017-12-31 | 12,500 | 3,571 | S/L | 7.0000 | 1,786 | 1,786 | ||
| LA ISLA | 2017-01-01 | 362,000 | 155,143 | S/L | 7.0000 | 51,714 | 51,714 | ||
| SKI BOAT (DONATED) | 2018-05-01 | 13,500 | 4,500 | S/L | 5.0000 | 2,700 | 2,700 | ||
| HOBLE (DONATED) | 2018-10-01 | 9,000 | 2,250 | S/L | 5.0000 | 1,800 | 1,800 | ||
| COLGATE (DONATED) | 2018-10-01 | 1,000 | 250 | S/L | 5.0000 | 200 | 200 | ||
| PICO SAILBOAT AND DOLLY (DONATED) | 2018-11-01 | 1,500 | 350 | S/L | 5.0000 | 300 | 300 | ||
| WHEEL HOUSE | 2014-01-01 | 463,968 | 69,595 | S/L | 40.0000 | 11,599 | 11,599 | ||
| MAINTENANCE BUILDING | 2014-01-01 | 1,001,003 | 150,150 | S/L | 40.0000 | 25,026 | 25,026 | ||
| SOLAR PAVILLION | 2014-01-01 | 300,737 | 45,111 | S/L | 40.0000 | 7,518 | 7,518 | ||
| DOOLIN HALL | 2015-01-01 | 37,297,098 | 4,783,996 | S/L | 40.0000 | 932,428 | 932,428 | ||
| STEEL BRACKETS FOR STAIRS - FABRICATION | 2015-04-01 | 1,534 | 182 | S/L | 40.0000 | 39 | 39 | ||
| GATE FOR 6TH FLOOR STAIRWAY | 2015-04-01 | 6,592 | 783 | S/L | 40.0000 | 165 | 165 | ||
| OUTDOOR SIGNAGE | 2017-05-02 | 5,606 | S/L | 7.0000 | |||||
| APPLE IPAD SYSTEM - 49 IPAD MINIS | 2014-01-01 | 27,954 | 27,954 | S/L | 4.0000 | ||||
| APPLE TV AND CABLE | 2014-01-01 | 117 | 117 | S/L | 4.0000 | ||||
| IPAD MINI (1ST OF 50) | 2014-01-01 | 329 | 329 | S/L | 4.0000 | ||||
| MACBOOK AIR WITH APP (EVENTS COORDINATOR) | 2014-01-01 | 1,420 | 1,420 | S/L | 4.0000 | ||||
| MACBOOK AIR WITH APP (WF DIRECTOR) | 2014-01-01 | 1,420 | 1,420 | S/L | 4.0000 | ||||
| MACBOOK AIR WITH APP (BAYSMART INTERNATIONAL) | 2014-01-01 | 1,420 | 1,420 | S/L | 4.0000 | ||||
| IPAD (BAYSMART ED COORDINATOR) | 2014-01-01 | 901 | 901 | S/L | 4.0000 | ||||
| IPAD (BAYSMART PROGRAM DIRECTOR) | 2014-01-01 | 901 | 901 | S/L | 4.0000 | ||||
| IPAD (BAYSMART EXTRA) | 2014-01-01 | 901 | 901 | S/L | 3.0000 | ||||
| MAC MINI W/OS X SERVER FOR BAYSMART | 2014-01-01 | 1,709 | 1,709 | S/L | 4.0000 | ||||
| IPAD MINI (EXEC DIRECTOR) W/APPLECARE | 2014-01-01 | 650 | 650 | S/L | 4.0000 | ||||
| MACBOOK AIR W/APPLE TV (EXEC DIRECTOR) | 2014-01-01 | 2,218 | 2,218 | S/L | 4.0000 | ||||
| MAC MINI WITH SERVER APP FOR SSBG | 2014-01-01 | 908 | 908 | S/L | 4.0000 | ||||
| REFURB MACBOOK AIR (SR. CAPTAIN) | 2014-01-01 | 1,178 | 1,178 | S/L | 4.0000 | ||||
| REFURB MACBOOK AIR (GCYSC DIRECTOR) | 2014-01-01 | 1,153 | 1,153 | S/L | 4.0000 | ||||
| REFURB MACBOOK AIR (BAYSMART ED COORDINATOR) | 2014-01-01 | 1,153 | 1,153 | S/L | 4.0000 | ||||
| DELL 15.6' LED NOTEBOOK& OFFICE 2013 | 2014-01-01 | 1,291 | 1,291 | S/L | 4.0000 | ||||
| DELL 15.6IN LED NOTEBOOK COMPUTER & | 2014-01-01 | 1,252 | 1,252 | S/L | 4.0000 | ||||
| DELL 15.6IN LED NOTEBOOK COMPUTER & | 2014-01-01 | 1,252 | 1,252 | S/L | 4.0000 | ||||
| DELL 15.6IN LED NOTEBOOK COMPUTER | 2014-01-01 | 1,192 | 1,192 | S/L | 4.0000 | ||||
| DELL 15.6IN LED NOTEBOOK COMPUTER | 2014-01-01 | 1,192 | 1,192 | S/L | 4.0000 | ||||
| HP 15.6IN NOTEBOOK | 2014-01-01 | 465 | 465 | S/L | 4.0000 | ||||
| HP 15.6IN LED NOTEBOOK | 2014-01-01 | 465 | 465 | S/L | 4.0000 | ||||
| HP 15.6IN LED NOTEBOOK | 2014-01-01 | 464 | 464 | S/L | 4.0000 | ||||
| GPS CHART RADAR INTERFACE FOR GAZELLE | 2015-12-01 | 1,058 | 864 | S/L | 5.0000 | 194 | 194 | ||
| SYNOLOGY DISKSTATION 5 BAY NETWORK | 2015-05-01 | 816 | 816 | S/L | 4.0000 | ||||
| HARD DRIVES FOR SYNOLOGY SERVER | 2015-05-01 | 487 | 487 | S/L | 4.0000 | ||||
| HP ZBOOK 16IN LED NOTEBOOK FOR BUSINESS | 2015-11-01 | 1,569 | 1,569 | S/L | 4.0000 | ||||
| HB ZBOOK 16IN LED NOTEBOOK FOR OFFICE | 2015-11-01 | 1,569 | 1,569 | S/L | 4.0000 | ||||
| CLOVER POS SYSTEM | 2016-05-02 | 1,049 | 769 | S/L | 5.0000 | 210 | 210 | ||
| LAPTOP COMPUTER | 2016-08-18 | 1,499 | 999 | S/L | 5.0000 | 300 | 300 | ||
| COMPUTER & MONITOR | 2017-02-02 | 1,106 | 645 | S/L | 5.0000 | 221 | 221 | ||
| COMPUTER | 2017-08-24 | 2,525 | 1,178 | S/L | 5.0000 | 505 | 505 | ||
| MB AIR (ASHLEY) | 2017-09-19 | 1,075 | 484 | S/L | 5.0000 | 215 | 215 | ||
| MBP 15 (TONY) | 2017-09-19 | 1,900 | 855 | S/L | 5.0000 | 380 | 380 | ||
| IMAC (NOEL) | 2017-09-19 | 1,500 | 675 | S/L | 5.0000 | 300 | 300 | ||
| COMPUTER (FACILITIES) | 2018-01-01 | 1,148 | 459 | S/L | 5.0000 | 230 | 230 | ||
| COMPUTER (ADMIN) | 2018-04-16 | 695 | 232 | S/L | 5.0000 | 139 | 139 | ||
| DELL COMPUTER | 2019-08-27 | 759 | 51 | S/L | 5.0000 | 151 | 151 | ||
| EZ DOCK 12 DOCK SYSTEM | 2014-01-01 | 76,106 | 45,664 | S/L | 10.0000 | 7,610 | 7,610 | ||
| EZ DOCK - 12 ADDITIONAL PORTS | 2014-01-01 | 60,881 | 36,529 | S/L | 10.0000 | 6,088 | 6,088 | ||
| EZ DOCK SYSTEM INSTALL | 2014-01-01 | 9,020 | 5,412 | S/L | 10.0000 | 902 | 902 | ||
| DOCKS - PHASE 1 | 2014-01-01 | 1,394,921 | 422,380 | S/L | 20.0000 | 69,746 | 69,746 | ||
| PILE CAPS FOR DOCKS | 2014-01-01 | 3,605 | 2,163 | S/L | 10.0000 | 360 | 360 | ||
| PHASE II DOCKS | 2014-01-01 | 1,538,001 | 461,400 | S/L | 20.0000 | 76,900 | 76,900 | ||
| 27 ALUMINUM BOLLARDS FOR DOCKS | 2015-04-01 | 10,265 | 2,438 | S/L | 20.0000 | 513 | 513 | ||
| LOCKING GATES FOR DOCKS | 2015-08-25 | 34,000 | 7,367 | S/L | 20.0000 | 1,700 | 1,700 | ||
| FURNITURE FOR WHEELHOUSE | 2015-01-01 | 1,568 | 784 | S/L | 10.0000 | 157 | 157 | ||
| CART STOOLS AND DESKS FOR WHEELHOUSE | 2015-01-01 | 336 | 168 | S/L | 10.0000 | 34 | 34 | ||
| GLASS FOR FURNITURE AND TABLE TOPS | 2015-01-01 | 800 | 400 | S/L | 10.0000 | 80 | 80 | ||
| TABLES DESKS SHELVING FOR WH | 2015-01-01 | 10,001 | 5,001 | S/L | 10.0000 | 1,000 | 1,000 | ||
| WOOD BLINDS FOR WHEELHOUSE | 2015-01-01 | 1,500 | 750 | S/L | 10.0000 | 150 | 150 | ||
| 72IN BOOKCASES (3) | 2015-01-01 | 1,650 | 825 | S/L | 10.0000 | 165 | 165 | ||
| USED FURNITURE FOR GCYSC ROOM | 2015-01-01 | 4,115 | 2,058 | S/L | 10.0000 | 411 | 411 | ||
| 72IN BOOKSHELVES (2) | 2015-01-01 | 974 | 487 | S/L | 10.0000 | 98 | 98 | ||
| SAFETY CABINET | 2015-01-01 | 1,286 | 643 | S/L | 10.0000 | 129 | 129 | ||
| 60IN TV & 3YR SRVC PLAN (1 OF 2) | 2015-01-01 | 977 | 698 | S/L | 7.0000 | 139 | 139 | ||
| 60IN TV & 3YR SRVC PLAN (2 OF 2) | 2015-01-01 | 977 | 698 | S/L | 7.0000 | 139 | 139 | ||
| 65IN SAMSUNG TV & 3YR SRVC PLAN | 2015-01-01 | 1,658 | 1,184 | S/L | 7.0000 | 237 | 237 | ||
| SAMSUNG TV | 2015-01-01 | 647 | 462 | S/L | 7.0000 | 93 | 93 | ||
| REPAIR AND RECOVER 16 CHAIRS AND 6 BAR | 2015-01-01 | 4,853 | 2,426 | S/L | 10.0000 | 486 | 486 | ||
| KITCHEN EQUIPMENT | 2014-10-01 | 292,184 | 153,388 | S/L | 10.0000 | 29,218 | 29,218 | ||
| APPLIANCES (REFRIGERATORS & MICROWAVES) | 2015-01-01 | 23,997 | 11,999 | S/L | 10.0000 | 2,399 | 2,399 | ||
| BUNKBEDS FOR DORMS | 2015-01-01 | 90,000 | 45,000 | S/L | 10.0000 | 9,000 | 9,000 | ||
| FURNISHINGS FOR STAFF ROOMS | 2014-10-01 | 119,058 | 62,505 | S/L | 10.0000 | 11,906 | 11,906 | ||
| OFFICE FURNITURE | 2014-10-01 | 91,835 | 48,213 | S/L | 10.0000 | 9,184 | 9,184 | ||
| PATIO FURNITURE | 2015-01-01 | 53,185 | 26,593 | S/L | 10.0000 | 5,318 | 5,318 | ||
| BANQUET TABLES AND CHAIRS | 2014-10-01 | 132,052 | 69,327 | S/L | 10.0000 | 13,205 | 13,205 | ||
| SOLAR SHADES FOR 5TH FLOOR | 2015-01-01 | 38,852 | 19,426 | S/L | 10.0000 | 3,885 | 3,885 | ||
| RESTRICTED ACCESS FOR 5TH FLOOR | 2015-01-01 | 5,955 | 2,978 | S/L | 10.0000 | 595 | 595 | ||
| TRASH CANS - 35 GAL DOME TOP (6) | 2015-01-01 | 3,771 | 1,885 | S/L | 10.0000 | 377 | 377 | ||
| LED TV 65IN W/3YR SERVICE PLAN | 2014-03-01 | 1,387 | 1,129 | S/L | 7.0000 | 199 | 199 | ||
| COTS (33) | 2015-01-01 | 1,760 | 880 | S/L | 10.0000 | 176 | 176 | ||
| SINGLE CABINET WASTE RECEPTACLE (4) | 2015-02-01 | 2,701 | 1,328 | S/L | 10.0000 | 270 | 270 | ||
| TRIPLE CABINET WASTE/RECYCLE UNIT | 2015-02-01 | 1,455 | 716 | S/L | 10.0000 | 145 | 145 | ||
| BLACK STACKING CHAIRS (52) & STACK DOLLY | 2015-03-01 | 3,293 | 1,592 | S/L | 10.0000 | 329 | 329 | ||
| SINGLE TIER METAL LOCKERS (42) | 2015-03-01 | 6,244 | 3,018 | S/L | 10.0000 | 624 | 624 | ||
| INSTALLATION OF 5 BRACKETS TO MOUNT TV | 2015-03-01 | 6,392 | 3,089 | S/L | 10.0000 | 640 | 640 | ||
| OFFICE TABLE | 2017-03-29 | 200 | 79 | S/L | 7.0000 | 28 | 28 | ||
| TRAILER FOR BBQ SETUP | 2017-04-02 | 2,507 | 985 | S/L | 7.0000 | 358 | 358 | ||
| POOL CHAIR | 2017-05-03 | 109 | 41 | S/L | 7.0000 | 16 | 16 | ||
| EVENT TABLES | 2017-10-27 | 1,530 | 474 | S/L | 7.0000 | 218 | 218 | ||
| 300 WOODEN EVENT CHAIRS | 2019-08-14 | 7,491 | 446 | S/L | 7.0000 | 1,070 | 1,070 | ||
| LANDSCAPING & IRRIGATION AROUND | 2014-05-01 | 2,341,225 | 624,809 | S/L | 20.0000 | 117,061 | 117,061 | ||
| PAVERS | 2015-01-01 | 885,873 | 177,175 | S/L | 25.0000 | 35,435 | 35,435 | ||
| FENCING - DOOLIN HALL SECTION | 2015-01-01 | 193,141 | 48,285 | S/L | 20.0000 | 9,657 | 9,657 | ||
| POOL | 2015-01-01 | 618,416 | 154,604 | S/L | 20.0000 | 30,921 | 30,921 | ||
| CHAPEL (OUTDOOR) | 2015-01-01 | 137,855 | 34,464 | S/L | 20.0000 | 6,893 | 6,893 | ||
| VOLLEYBALL COURT | 2015-01-01 | 50,417 | 12,604 | S/L | 20.0000 | 2,521 | 2,521 | ||
| PALAPAS | 2015-01-01 | 24,100 | 6,025 | S/L | 20.0000 | 1,205 | 1,205 | ||
| LANDSCAPE AND IRRIGATION - NORTHSIDE | 2015-01-01 | 92,985 | 23,246 | S/L | 20.0000 | 4,650 | 4,650 | ||
| FENCING - NORTHSIDE | 2015-01-01 | 113,006 | 28,252 | S/L | 20.0000 | 5,650 | 5,650 | ||
| LANDSCAPING - EAST LOT | 2015-01-01 | 34,601 | 8,650 | S/L | 20.0000 | 1,730 | 1,730 | ||
| FENCING - EAST LOT | 2015-01-01 | 36,763 | 9,191 | S/L | 20.0000 | 1,838 | 1,838 | ||
| PARKING LOT - NORTHSIDE | 2014-11-01 | 385,925 | 99,697 | S/L | 20.0000 | 19,297 | 19,297 | ||
| PARKING LOT - EAST LOT | 2014-12-01 | 281,102 | 71,447 | S/L | 20.0000 | 14,055 | 14,055 | ||
| NRS HELMETS (36) | 2015-01-01 | 1,595 | 1,595 | S/L | 5.0000 | ||||
| TRICYCLE BIKES WITH BASKETS FOR CARGO | 2015-01-01 | 1,018 | 1,018 | S/L | 5.0000 | ||||
| AUTOSCRUBBER CHAMP PRO | 2015-01-01 | 3,500 | 3,500 | S/L | 5.0000 | ||||
| LAUNDRY EQUIPMENT | 2015-01-01 | 27,315 | 19,511 | S/L | 7.0000 | 3,902 | 3,902 | ||
| CCTV SECURITY SYSTEM | 2015-02-01 | 11,970 | 11,771 | S/L | 5.0000 | 199 | 199 | ||
| ZOLL AED PLUS PACKAGE (2) | 2015-04-01 | 2,666 | 2,533 | S/L | 5.0000 | 133 | 133 | ||
| 24 GALLON FLAMABLE SAFETY CABINETS | 2015-06-01 | 2,269 | 2,080 | S/L | 5.0000 | 189 | 189 | ||
| BBQ PIT | 2016-08-31 | 3,200 | 2,133 | S/L | 5.0000 | 640 | 640 | ||
| ZOLL AE PLUS | 2015-03-01 | 1,470 | 1,421 | S/L | 5.0000 | 49 | 49 | ||
| MITEL IP PHONE (7) | 2015-01-01 | 1,253 | 895 | S/L | 7.0000 | 179 | 179 | ||
| MITEL IP PHONE (6) | 2015-01-01 | 1,121 | 801 | S/L | 7.0000 | 160 | 160 | ||
| CONFERENCE ROOM PHONE | 2017-02-28 | 400 | 227 | S/L | 5.0000 | 80 | 80 | ||
| 1990 ISUZU TRUCK | 2014-03-01 | 2,500 | 2,500 | S/L | 5.0000 | ||||
| 2015 ELKHART HANDICAP ACCESSIBLE | 2015-04-01 | 57,423 | 54,552 | S/L | 5.0000 | 2,871 | 2,871 | ||
| 2015 ELKHART HANDICAP ACCESSIBLE | 2015-04-01 | 57,423 | 54,552 | S/L | 5.0000 | 2,871 | 2,871 | ||
| DELIVERY OF ADA BUS 1 | 2015-04-01 | 1,454 | 1,381 | S/L | 5.0000 | 73 | 73 | ||
| DELIVERY OF ADA BUS 2 | 2015-04-01 | 1,454 | 1,381 | S/L | 5.0000 | 73 | 73 | ||
| SSBG WRAP FOR ADA BUS 1 | 2015-04-01 | 4,637 | 4,405 | S/L | 5.0000 | 232 | 232 | ||
| SSBG WRAP FOR ADA BUS 2 | 2015-04-01 | 4,637 | 4,405 | S/L | 5.0000 | 232 | 232 | ||
| BACK UP CAMERAS FOR ADA BUSES (2) | 2015-05-01 | 1,039 | 970 | S/L | 5.0000 | 69 | 69 | ||
| TRAILER: 5X10 TILT WITH WINCH FROM PORT | 2015-05-01 | 1,001 | 934 | S/L | 5.0000 | 67 | 67 | ||
| AC UNIT FOR BAYSMART WORKERS | 2014-01-01 | 1,600 | 1,600 | S/L | 3.0000 | ||||
| SONAR ADAPTIVE EQUIPMENT | 2014-01-01 | 2,186 | 2,186 | S/L | 5.0000 | ||||
| HYDRAULIC POOL LIFT | 2014-01-01 | 4,826 | 4,826 | S/L | 5.0000 | ||||
| TARPS FOR TOM FOOLERY | 2014-01-01 | 2,462 | 1,477 | S/L | 10.0000 | 144 | 144 | ||
| ADAPTIVE SEATS FOR SONARS - 5 FORWARD | 2014-01-01 | 3,500 | 2,100 | S/L | 10.0000 | 350 | 350 | ||
| DELIVER & INSTALL ADAPTIVE SEATS FOR SONAR | 2014-01-01 | 746 | 448 | S/L | 10.0000 | 74 | 74 | ||
| HYDRAULIC POOL LIFT WITH ELECTROLYTIC | 2014-04-01 | 17,478 | 10,038 | S/L | 10.0000 | 1,747 | 1,747 | ||
| 2 GALVANIZED TRAILERS FOR RHIBS | 2015-01-01 | 1,950 | 975 | S/L | 10.0000 | 195 | 195 | ||
| RHIB COVERS IN OCEAN BLUE (3) | 2015-01-01 | 4,356 | 2,178 | S/L | 10.0000 | 436 | 436 | ||
| TOOLS FOR BAYSMART EXPRESS | 2015-01-01 | 2,261 | 1,131 | S/L | 10.0000 | 226 | 226 | ||
| MATERIALS TO BUILD LOCKING STORAGE | 2015-04-01 | 1,284 | 610 | S/L | 10.0000 | 128 | 128 | ||
| HIGH DEF CAMERAS FOR VIEWING BOAT LIFT | 2015-02-01 | 5,153 | 4,435 | S/L | 7.0000 | 718 | 718 | ||
| SAILING SIMULATOR WITH DELIVERY CHARGES | 2015-04-01 | 13,572 | 6,447 | S/L | 10.0000 | 1,357 | 1,357 | ||
| USED TEARDROP PALLET RACK | 2015-03-01 | 2,410 | 1,165 | S/L | 10.0000 | 241 | 241 | ||
| 18' ST LAWRENCE RIVER SKIFF PLUS WOOD | 2015-11-01 | 1,500 | 893 | S/L | 7.0000 | 214 | 214 | ||
| ZODIAC SURVITEC LIFE RAFT (DONATED) | 2016-06-30 | 1,000 | 700 | S/L | 5.0000 | 200 | 200 | ||
| BOW THRUSTER GRAMMY GIRL (DONATED) | 2016-09-30 | 2,500 | 1,625 | S/L | 5.0000 | 500 | 500 | ||
| MISC | 2014-01-01 | 400 | |||||||
| 2005 CHEVY TRUCK | 2016-03-30 | 11,508 | 8,631 | S/L | 5.0000 | 2,301 | 2,301 | ||
| 2015 DODGE REC'D IN TRADE FOR ASSET 1 | 2017-02-08 | 36,011 | 21,006 | S/L | 5.0000 | 7,203 | 7,203 | ||
| COMPUTER | 2020-02-21 | 1,598 | S/L | 5.0000 | 266 | 266 | |||
| GRADY WHITE BOAT | 2020-06-30 | 39,000 | S/L | 7.0000 | 2,786 | 2,786 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TOM FOOLERY SAILBOAT | 2014-01 | PURCHASE | 2020-08 | 35,000 | 35,000 | |||||
| NEW ENGINE FOR TOM FOOLERY | 2014-01 | PURCHASE | 2020-08 | 22,455 | 22,455 | |||||
| TARPS FOR TOM FOOLERY | 2014-01 | PURCHASE | 2020-08 | 2,462 | -841 | 1,621 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,447,400 | 5,447,400 | 49,524,829 | |
| LAND IMPROVEMENTS | ||||
| BUILDINGS | ||||
| PARKING LOTS | ||||
| BOATS | ||||
| DOCKS | ||||
| COMPUTER & TELEPHONE EQUIPMENT | ||||
| FURNITURE & FIXTURES | ||||
| VEHICLES | ||||
| WATERFRONT EQUIPMENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 596,186 | 59,619 | 536,567 |
| Item No. | 1 |
|---|---|
| Lender's Name | FOUNDER LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 18,975,457 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PPP LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 207,150 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MARITIME EDUCATIONAL PROGRAM IP | 18,006 | ||
| UTILITY DEPOSITS | 1,400 | ||
| ROUNDING | -1 | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO | 4,682 | 234 | 4,448 | |
| BOAT | 31,628 | 1,582 | 30,046 | |
| ADVERTISING | 87,077 | 4,354 | 82,723 | |
| CATERING FOOD | 29,986 | 1,499 | 28,487 | |
| CONFERENCE & MEETINGS | 435 | 22 | 413 | |
| CONTRACT LABOR | 60,679 | 3,034 | 57,645 | |
| COMPUTER IT | 26,949 | 1,347 | 25,602 | |
| CREDIT CARD FEES | 7,056 | 353 | 6,703 | |
| DUES & MEMBER SHIPS | 16,177 | 809 | 15,368 | |
| FUEL | 2,078 | 104 | 1,974 | |
| INSURANCE | 383,602 | 19,180 | 364,422 | |
| LICENSES & REGISTRATIONS | 930 | 47 | 883 | |
| CELL PHONE | 7,780 | 389 | 7,391 | |
| MILEAGE | 337 | 17 | 320 | |
| REPAIRS & MAINTENANCE | 137,556 | 6,878 | 130,678 | |
| LANDSCAPE & LAWNCARE | 10,151 | 508 | 9,643 | |
| MEALS & ENTERTAINMENT | 2,148 | 108 | 2,040 | |
| JANITORIAL | 2,310 | 116 | 2,194 | |
| OFFICE | 13,518 | 676 | 12,842 | |
| PRINTING & COPYING | 6,958 | 348 | 6,610 | |
| POSTAGE & SHIPPING | 823 | 41 | 782 | |
| PROGRAM SUPPLIES | 22,260 | 1,113 | 21,147 | |
| SUPPLIES | 4,601 | 230 | 4,371 | |
| STAFF DEVELOPEMENT | 6,124 | 306 | 5,818 | |
| TELEPHONE & INTERNET | 7,374 | 369 | 7,005 | |
| UTILITIES | 137,864 | 6,893 | 130,971 | |
| UNIFORMS | 425 | 21 | 404 | |
| MISC | 167 | 8 | 159 | |
| OTHER | 367 | 18 | 349 | |
| COST OF GOODS SOLD | 5,940 | 297 | 5,643 | |
| SECURITY | 20,209 | 1,010 | 19,199 | |
| SALES TAX | 23 | 1 | 22 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 183,981 | 183,981 | |
| OTHER REVENUE | 11,243 | 11,243 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CUSTOMER RENTAL DEPOSITS | 16,000 | 19,510 |
| GIFT CERTIFICATES | 800 | 700 |
| SALES/HOTEL TAX PAYABLE | 2,280 | 1,011 |
| EXCISE TAX PAYABLE | 22,257 | |
| PAYROLL PAYABLE | 16,949 | |
| CREDIT CARDS PAYABLE | 10,991 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,067 | 206 | 1,861 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 41,772 | 19,215 | 22,557 |