| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 10,050 | 0 | 10,050 | 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 | 13,300 | SL | 40.000000000000 | 436 | 0 | 436 | |
| GUARD SHACK AND LAND IMPROVEMENTS | 1995-06-01 | 12,184 | 8,993 | SL | 40.000000000000 | 305 | 0 | 305 | |
| ELECTRICAL WIRING UPGRADES | 1997-12-01 | 1,613 | 1,086 | SL | 40.000000000000 | 40 | 0 | 40 | |
| ELECTRICAL WIRING UPGRADES | 1998-04-22 | 11,480 | 7,684 | 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 | 42,627 | 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 | 2,019 | 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 | 10,830 | SL | 40.000000000000 | 680 | 0 | 680 | |
| EXCAVATION | 2009-03-31 | 5,120 | 2,016 | SL | 40.000000000000 | 128 | 0 | 128 | |
| PIPING SYSTEMS | 2009-07-08 | 32,500 | 12,601 | 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 | 758 | SL | 40.000000000000 | 50 | 0 | 50 | |
| GUARD SHACK REPAIRS | 2009-11-04 | 1,421 | 1,421 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 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 | 7,599 | SL | 15.000000000000 | 793 | 0 | 793 | |
| FENCING | 2016-08-28 | 9,000 | 5,000 | SL | 15.000000000000 | 600 | 0 | 600 | |
| 50 FT. RIOT CONTROL FENCING | 2017-08-16 | 3,975 | 1,943 | SL | 15.000000000000 | 265 | 0 | 265 | |
| COPIER FOR GUARD SHED | 2018-09-28 | 1,258 | 1,125 | SL | 7.000000000000 | 133 | 0 | 133 | |
| COPIER | 2019-03-31 | 3,120 | 2,564 | SL | 7.000000000000 | 446 | 0 | 446 | |
| EQUIPMENT | 2021-12-31 | 1,437 | 615 | SL | 7.000000000000 | 205 | 0 | 205 | |
| FENCING | 2023-12-04 | 32,900 | 2,376 | SL | 15.000000000000 | 2,193 | 0 | 2,193 | |
| DOCK REPAIRS | 2023-11-20 | 65,040 | 1,762 | SL | 40.000000000000 | 1,626 | 0 | 1,626 | |
| DOCK REPAIRS | 2024-04-24 | 71,850 | 1,198 | SL | 40.000000000000 | 1,796 | 0 | 1,796 | |
| FENCING | 2024-08-16 | 10,400 | 231 | SL | 15.000000000000 | 693 | 0 | 693 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GUARD SHACK | 17,446 | 13,736 | 3,710 | |
| GUARD SHACK AND LAND IMPROVEMENTS | 12,184 | 9,298 | 2,886 | |
| ELECTRICAL WIRING UPGRADES | 1,613 | 1,126 | 487 | |
| ELECTRICAL WIRING UPGRADES | 11,480 | 7,971 | 3,509 | |
| SECURITY FENCE | 2,500 | 2,500 | 0 | |
| SCALE REPAIRS | 14,677 | 14,677 | 0 | |
| WATERLINE/PAVING/SOUTH DOCK REPAIRS | 69,934 | 44,375 | 25,559 | |
| 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 | 2,142 | 2,758 | |
| 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 | 11,510 | 15,688 | |
| EXCAVATION | 5,120 | 2,144 | 2,976 | |
| PIPING SYSTEMS | 32,500 | 13,414 | 19,086 | |
| DOOR REPLACEMENTS | 14,818 | 14,818 | 0 | |
| WINDOW REPLACEMENT | 24,090 | 24,090 | 0 | |
| DECK REPAIRS | 1,980 | 808 | 1,172 | |
| 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 | 8,392 | 3,498 | |
| FENCING | 9,000 | 5,600 | 3,400 | |
| 50 FT. RIOT CONTROL FENCING | 3,975 | 2,208 | 1,767 | |
| COPIER FOR GUARD SHED | 1,258 | 1,258 | 0 | |
| COPIER | 3,120 | 3,010 | 110 | |
| EQUIPMENT | 1,437 | 820 | 617 | |
| FENCING | 32,900 | 4,569 | 28,331 | |
| DOCK REPAIRS | 65,040 | 3,388 | 61,652 | |
| DOCK REPAIRS | 71,850 | 2,994 | 68,856 | |
| FENCING | 10,400 | 924 | 9,476 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,970 | 0 | 9,970 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 5,610 | 5,613 | 5,613 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES & EXPENSE | 3,572 | 0 | 3,572 | 0 |
| MISCELLANEOUS EXPENSE | 351 | 0 | 351 | 0 |
| PIER SUPPLIES | 5,103 | 0 | 5,103 | 0 |
| TELEPHONE | 3,282 | 0 | 3,282 | 0 |
| REPAIRS AND MAINTENANCE | 34,021 | 0 | 34,021 | 0 |
| BANK SERVICE CHARGE | 35 | 0 | 35 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SERVICE FEES | 776,534 | 776,534 |
| 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 | 84,000 | 0 | 84,000 | 0 |
| WEBSITE DESIGN | 1,277 | 0 | 1,277 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 33,148 | 0 | 33,148 | 0 |
| FEDERAL EXCISE TAX | 531 | 0 | 0 | 0 |