| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 1,252 | 0 | 1,252 | 0 |
| Tax return preparation | 1,825 | 0 | 1,825 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RETAIL CORNER LAND IMPROV | 2015-12-28 | 10,477 | 2,795 | SL | 6.67 % | 699 | |||
| EFFLUENT WATER SYSTEM | 2015-12-28 | 55,307 | 14,754 | SL | 6.67 % | 3,689 | |||
| BIBLE GARDEN | 2015-12-28 | 16,566 | 4,429 | SL | 6.67 % | 1,105 | |||
| IRRIGATION SIDE WALL | 2015-12-28 | 152,393 | 40,655 | SL | 6.67 % | 10,165 | |||
| EXCAVATION WORK | 2015-12-28 | 12,436 | 3,316 | SL | 6.67 % | 829 | |||
| ORCHARD TREES | 2015-12-28 | 22,330 | 4,468 | SL | 5.00 % | 1,117 | |||
| 1986 Chevy Pickup | 2017-10-09 | 3,000 | 1,350 | SL | 20.00 % | 600 | |||
| 2002 Carson Trailer | 2017-10-09 | 1,000 | 450 | SL | 20.00 % | 200 | |||
| 2007 PJ Trailer | 2017-10-09 | 3,500 | 1,575 | SL | 20.00 % | 700 | |||
| 2009 Ford Econoline Van | 2017-10-09 | 12,000 | 5,400 | SL | 20.00 % | 2,400 | |||
| 2010 VMA Trailer | 2017-10-09 | 7,500 | 3,375 | SL | 20.00 % | 1,500 | |||
| Weeder (Farmer Friends) | 2018-02-28 | 921 | 198 | SL | 14.29 % | 132 | |||
| Peach trees | 2018-02-15 | 2,000 | 300 | SL | 10.00 % | 200 | |||
| Apple computer | 2018-02-28 | 1,471 | 441 | SL | 20.00 % | 294 | |||
| Mower and other equip | 2018-04-25 | 6,910 | 1,480 | SL | 14.29 % | 987 | |||
| BCS 853 Tractor | 2019-01-09 | 4,815 | 344 | SL | 14.29 % | 688 | |||
| Kubota RTV 400 Utility Ve | 2019-09-11 | 11,025 | 787 | SL | 14.29 % | 1,575 | |||
| Chipper | 2020-06-10 | 1,293 | SL | 7.14 % | 92 | ||||
| IPAD | 2020-01-15 | 715 | SL | 10.00 % | 72 | ||||
| APPLE LAPTOP | 2020-02-12 | 2,445 | SL | 10.00 % | 245 | ||||
| APPLE LAPTOP AND IPAD | 2020-06-10 | 2,142 | SL | 10.00 % | 214 | ||||
| APPLE COMPUTER | 2020-07-15 | 1,076 | SL | 10.00 % | 108 | ||||
| 50 PEACH TREES | 2020-01-15 | 2,026 | SL | 5.00 % | 101 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 27,000 | 17,550 | 9,450 | |
| Furniture and Fixtures | 7,849 | 1,374 | 6,475 | |
| Machinery and Equipment | 24,964 | 6,283 | 18,681 | |
| Improvements | 273,535 | 88,612 | 184,923 | 270,000 |
| Land | 3,920,491 | 3,920,491 | 3,920,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 6,577 | 6,577 | ||
| BEEKEEPING SERVICES | 3,605 | 3,605 | ||
| Business Promotion | 1,713 | 1,713 | ||
| COMMUNITY GARDEN EXPENSE | 2,217 | 2,217 | ||
| Computer and Internet | 2,770 | 2,770 | ||
| CONTRACT LABOR | 63,869 | 63,869 | ||
| csa product/supplies | 12,767 | 12,767 | ||
| DUES & SUBSCRIPTION | 6,115 | 6,115 | ||
| dumpster fees | 3,139 | 3,139 | ||
| Education | 142 | 142 | ||
| Event supplies | 1,647 | 1,647 | ||
| Farm supplies | 63,518 | 63,518 | ||
| Fuel | 939 | 939 | ||
| INSURANCE | 11,454 | 6,396 | 5,057 | |
| LANDSCAPING, GROUNDS MAINTENANCE | 43,272 | 43,272 | ||
| LICENSE & PERMITS | 2,402 | 2,402 | ||
| market/event fees | 822 | 822 | ||
| merchant credit card fee | 9,836 | 9,836 | ||
| Office supplies | 4,938 | 4,938 | ||
| Rental equipment | 3,792 | 3,792 | ||
| Repairs and maintenance | 7,765 | 7,765 | ||
| Social Media | 12,000 | 12,000 | ||
| Volunteer Board Coordination | 760 | 760 | ||
| Volunteer expenses | 399 | 399 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CSA | 94,851 | ||
| Farm Events | 21,900 | ||
| GARDEN PLOT USE FEES | 14,865 | ||
| PHOTOGRAPHY | 12,925 | ||
| PRODUCE SALES | 125,135 | ||
| TOURS & EDUCATIONAL EVENT | 645 | ||
| Wedding Venue | 7,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| PRODUCT INCOME | 170,425 | 118,343 | 52,082 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 12,259 | 12,259 | ||
| Property taxes | 5,162 | 5,162 |