| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 12,455 | 0 | 12,455 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Projector | 2020-04-01 | 506 | 455 | SL | 5.0000 | 25 | |||
| Tuff Shed | 2022-03-11 | 8,334 | 1,389 | SL | 15.0000 | 556 | |||
| Design & Survey | 2022-05-24 | 15,316 | 2,553 | SL | 15.0000 | 1,021 | |||
| Fence | 2022-11-08 | 5,241 | 874 | SL | 15.0000 | 349 | |||
| Kiosk | 2022-12-19 | 3,012 | 502 | SL | 15.0000 | 201 | |||
| Kiosk | 2022-11-08 | 1,823 | 304 | SL | 15.0000 | 122 | |||
| Rock Wall | 2022-05-24 | 14,288 | 2,381 | SL | 15.0000 | 953 | |||
| Pump | 2022-05-05 | 3,268 | 544 | SL | 15.0000 | 218 | |||
| Fence Water Features | 2022-08-08 | 4,133 | 689 | SL | 15.0000 | 276 | |||
| Trailer | 2023-03-20 | 7,488 | 2,246 | SL | 5.0000 | 1,498 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab | 5,789,525 | 7,083,836 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 101,400 | 97,631 | 3,769 | 3,769 |
| Improvements | 55,415 | 12,931 | 42,484 | 42,484 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accrual to Cash | 12,167 | 12,167 | ||
| Advertising | 76,385 | 76,385 | ||
| Bank Fees | 7,719 | 7,719 | ||
| Broker Fees | 50,965 | 50,965 | 50,965 | |
| Contract Reimbursables | 5,296 | 5,296 | ||
| Equipment Expense | 1,270 | 1,270 | ||
| Flower Card Expense | 18,613 | 18,613 | ||
| Gala Expenses | 87,799 | 87,799 | ||
| Insurance | 4,958 | 4,958 | ||
| License Fees | 288 | 288 | ||
| Meeting Expenses | 3,259 | 3,259 | ||
| Membership Expense | 2,415 | 2,415 | ||
| Office Expense | 19,556 | 19,477 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Arboretum Gala | 145,184 | 145,184 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contract Consulting | 29,411 | 0 | 29,411 | 0 |
| Website Expense | 36,159 | 0 | 36,159 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Accrual to Cash | 36,211 | 24,889 | 11,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2 | ||||
| Taxes | 1,801 | 1,801 | 1,801 |