| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,700 | 0 | 5,700 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| GUARD SHACK | 1994-06-01 | 17,446 | 12,864 | SL | 40.000000000000 | 436 | 0 | 436 | |
| GUARD SHACK AND LAND IMPROVEMENTS | 1995-06-01 | 12,184 | 8,688 | SL | 40.000000000000 | 305 | 0 | 305 | |
| ELECTRICAL WIRING UPGRADES | 1997-12-01 | 1,613 | 1,046 | SL | 40.000000000000 | 40 | 0 | 40 | |
| ELECTRICAL WIRING UPGRADES | 1998-04-22 | 11,480 | 7,397 | SL | 40.000000000000 | 287 | 0 | 287 | |
| SECURITY FENCE | 1998-12-31 | 2,500 | 2,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SCALE REPAIRS | 2000-01-31 | 14,677 | 14,677 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WATERLINE/PAVING/SOUTH DOCK REPAIRS | 2000-08-31 | 69,934 | 40,879 | SL | 40.000000000000 | 1,748 | 0 | 1,748 | |
| DOCK CLEATS | 2000-11-30 | 3,600 | 3,600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WINDOW REPLACEMENT | 2008-07-24 | 14,680 | 14,680 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY FENCE | 2004-11-09 | 15,975 | 15,975 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WINDOW REPLACEMENT | 2008-07-24 | 4,900 | 1,896 | SL | 40.000000000000 | 123 | 0 | 123 | |
| IMPROVEMENTS | 1981-10-01 | 16,621 | 16,621 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BOILER | 1998-02-20 | 1,267 | 1,267 | SL | 10.000000000000 | 0 | 0 | 0 | |
| POWER WASHER | 2001-07-17 | 1,096 | 1,096 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY CAMERA | 2008-11-13 | 1,459 | 1,459 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY CAMERA | 2008-07-10 | 1,459 | 1,456 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SNOW BLOWER/FORKLIFTS + REPAIRS | 2002-05-30 | 30,328 | 30,328 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SIGN | 2001-06-26 | 3,360 | 3,360 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTERS/MONITORS/CHAIRS/TABLE | 2000-06-01 | 8,831 | 8,831 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PIPING SYSTEMS | 2009-03-31 | 27,198 | 10,150 | SL | 40.000000000000 | 680 | 0 | 680 | |
| EXCAVATION | 2009-03-31 | 5,120 | 1,888 | SL | 40.000000000000 | 128 | 0 | 128 | |
| PIPING SYSTEMS | 2009-07-08 | 32,500 | 11,788 | SL | 40.000000000000 | 813 | 0 | 813 | |
| DOOR REPLACEMENTS | 2009-06-30 | 14,818 | 14,818 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WINDOW REPLACEMENT | 2009-08-01 | 24,090 | 24,090 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DECK REPAIRS | 2009-11-06 | 1,980 | 708 | SL | 40.000000000000 | 50 | 0 | 50 | |
| GUARD SHACK REPAIRS | 2009-11-04 | 1,421 | 1,348 | SL | 15.000000000000 | 73 | 0 | 73 | |
| SCALE REHAB | 2010-07-12 | 32,779 | 31,790 | SL | 12.000000000000 | 0 | 0 | 0 | |
| SCALE READOUT MACHINE | 1993-03-30 | 3,632 | 3,632 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SCALE | 1993-08-31 | 2,593 | 2,593 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY MONITORING EQUIPMENT | 2011-04-05 | 6,442 | 6,442 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 09 YAMAHA GOLF CART | 2013-07-24 | 2,995 | 2,995 | SL | 6.000000000000 | 0 | 0 | 0 | |
| PC TOWER | 2014-03-06 | 1,025 | 1,025 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BARRIER GATE | 2015-06-08 | 11,890 | 6,806 | SL | 15.000000000000 | 793 | 0 | 793 | |
| FENCING | 2016-08-28 | 9,000 | 4,400 | SL | 15.000000000000 | 600 | 0 | 600 | |
| 50 FT. RIOT CONTROL FENCING | 2017-08-16 | 3,975 | 1,678 | SL | 15.000000000000 | 265 | 0 | 265 | |
| COPIER FOR GUARD SHED | 2018-09-28 | 1,258 | 945 | SL | 7.000000000000 | 180 | 0 | 180 | |
| COPIER | 2019-03-31 | 3,120 | 2,118 | SL | 7.000000000000 | 446 | 0 | 446 | |
| EQUIPMENT | 2021-12-31 | 1,437 | 410 | SL | 7.000000000000 | 205 | 0 | 205 | |
| FENCING | 2023-12-04 | 32,900 | 183 | SL | 15.000000000000 | 2,193 | 0 | 2,193 | |
| DOCK REPAIRS | 2023-11-20 | 65,040 | 136 | SL | 40.000000000000 | 1,626 | 0 | 1,626 | |
| DOCK REPAIRS | 2024-04-24 | 71,850 | SL | 40.000000000000 | 1,198 | 0 | 1,198 | ||
| FENCING | 2024-08-16 | 10,400 | SL | 15.000000000000 | 231 | 0 | 231 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GUARD SHACK | 17,446 | 13,300 | 4,146 | |
| GUARD SHACK AND LAND IMPROVEMENTS | 12,184 | 8,993 | 3,191 | |
| ELECTRICAL WIRING UPGRADES | 1,613 | 1,086 | 527 | |
| ELECTRICAL WIRING UPGRADES | 11,480 | 7,684 | 3,796 | |
| SECURITY FENCE | 2,500 | 2,500 | 0 | |
| SCALE REPAIRS | 14,677 | 14,677 | 0 | |
| WATERLINE/PAVING/SOUTH DOCK REPAIRS | 69,934 | 42,627 | 27,307 | |
| DOCK CLEATS | 3,600 | 3,600 | 0 | |
| WINDOW REPLACEMENT | 14,680 | 14,680 | 0 | |
| SECURITY FENCE | 15,975 | 15,975 | 0 | |
| WINDOW REPLACEMENT | 4,900 | 2,019 | 2,881 | |
| IMPROVEMENTS | 16,621 | 16,621 | 0 | |
| BOILER | 1,267 | 1,267 | 0 | |
| POWER WASHER | 1,096 | 1,096 | 0 | |
| SECURITY CAMERA | 1,459 | 1,459 | 0 | |
| SECURITY CAMERA | 1,459 | 1,456 | 3 | |
| SNOW BLOWER/FORKLIFTS + REPAIRS | 30,328 | 30,328 | 0 | |
| SIGN | 3,360 | 3,360 | 0 | |
| COMPUTERS/MONITORS/CHAIRS/TABLE | 8,831 | 8,831 | 0 | |
| PIPING SYSTEMS | 27,198 | 10,830 | 16,368 | |
| EXCAVATION | 5,120 | 2,016 | 3,104 | |
| PIPING SYSTEMS | 32,500 | 12,601 | 19,899 | |
| DOOR REPLACEMENTS | 14,818 | 14,818 | 0 | |
| WINDOW REPLACEMENT | 24,090 | 24,090 | 0 | |
| DECK REPAIRS | 1,980 | 758 | 1,222 | |
| GUARD SHACK REPAIRS | 1,421 | 1,421 | 0 | |
| SCALE REHAB | 32,779 | 31,790 | 989 | |
| SCALE READOUT MACHINE | 3,632 | 3,632 | 0 | |
| SCALE | 2,593 | 2,593 | 0 | |
| SECURITY MONITORING EQUIPMENT | 6,442 | 6,442 | 0 | |
| 09 YAMAHA GOLF CART | 2,995 | 2,995 | 0 | |
| PC TOWER | 1,025 | 1,025 | 0 | |
| BARRIER GATE | 11,890 | 7,599 | 4,291 | |
| FENCING | 9,000 | 5,000 | 4,000 | |
| 50 FT. RIOT CONTROL FENCING | 3,975 | 1,943 | 2,032 | |
| COPIER FOR GUARD SHED | 1,258 | 1,125 | 133 | |
| COPIER | 3,120 | 2,564 | 556 | |
| EQUIPMENT | 1,437 | 615 | 822 | |
| FENCING | 32,900 | 2,376 | 30,524 | |
| DOCK REPAIRS | 65,040 | 1,762 | 63,278 | |
| DOCK REPAIRS | 71,850 | 1,198 | 70,652 | |
| FENCING | 10,400 | 231 | 10,169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,372 | 0 | 9,372 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 5,610 | 5,610 | 5,610 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES & EXPENSE | 3,508 | 0 | 3,508 | 0 |
| MISCELLANEOUS EXPENSE | 515 | 0 | 515 | 0 |
| PIER SUPPLIES | 3,963 | 0 | 3,963 | 0 |
| TELEPHONE | 3,051 | 0 | 3,051 | 0 |
| REPAIRS AND MAINTENANCE | 27,975 | 0 | 27,975 | 0 |
| BANK SERVICE CHARGE | 30 | 0 | 30 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SERVICE FEES | 814,550 | 814,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 8,250 | 8,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 85,031 | 0 | 85,031 | 0 |
| WEBSITE DESIGN | 418 | 0 | 418 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 27,460 | 0 | 27,460 | 0 |
| FEDERAL EXCISE TAX | 303 | 0 | 0 | 0 |