| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,890 | 5,890 | 5,890 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CARPET | 1996-03-01 | 1,591 | 1,591 | S/L | 7.0000 | ||||
| BOILER & AC | 1998-03-01 | 5,825 | 5,825 | S/L | 7.0000 | ||||
| FULLY DEPREC ASSETS | 1987-10-28 | 101,687 | 101,687 | ||||||
| LEASEHOLD IMPROVEMENTS | 1996-03-01 | 26,997 | 26,997 | S/L | 20.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 1997-03-01 | 10,797 | 10,797 | S/L | 20.0000 | ||||
| 98 FORD RANGER | 2001-05-25 | 4,000 | 4,000 | S/L | 5.0000 | ||||
| MIXER | 2001-06-01 | 1,500 | 1,500 | S/L | 7.0000 | ||||
| MOWER | 2001-06-14 | 1,600 | 1,600 | S/L | 7.0000 | ||||
| TRIMMER | 2001-06-21 | 493 | 493 | S/L | 7.0000 | ||||
| GRILL | 2001-06-21 | 711 | 711 | S/L | 7.0000 | ||||
| SLICER | 2001-06-21 | 650 | 650 | S/L | 7.0000 | ||||
| 01 SUBARU LEGACY | 2001-06-19 | 9,989 | 9,989 | S/L | 5.0000 | ||||
| EQUIPMENT | 2001-07-23 | 964 | 964 | S/L | 7.0000 | ||||
| ALARM SYSTEM | 2001-07-02 | 6,250 | 6,250 | S/L | 7.0000 | ||||
| EQUIPMENT | 2001-08-06 | 1,200 | 1,200 | S/L | 7.0000 | ||||
| BUNK BEDS | 2002-04-12 | 1,153 | 1,153 | S/L | 7.0000 | ||||
| KITCHEN FLOOR | 2002-05-16 | 2,000 | 2,000 | S/L | 7.0000 | ||||
| AC & FANS | 2002-07-02 | 1,645 | 1,645 | S/L | 7.0000 | ||||
| CARPET | 2002-07-30 | 2,441 | 2,441 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2003-07-08 | 2,870 | 2,870 | S/L | 7.0000 | ||||
| COMPUTER | 2003-07-01 | 1,436 | 1,436 | S/L | 7.0000 | ||||
| TRACTOR | 2006-06-29 | 2,519 | 2,519 | S/L | 7.0000 | ||||
| ALARM SYSTEM | 2006-06-14 | 10,961 | 10,961 | S/L | 7.0000 | ||||
| BUILDINGS PAINTING | 2006-05-10 | 20,000 | 20,000 | S/L | 7.0000 | ||||
| FENCE | 2007-04-24 | 1,886 | 1,886 | S/L | 7.0000 | ||||
| RIDING MOWER | 2007-06-01 | 9,599 | 9,599 | S/L | 7.0000 | ||||
| POOL IMPROVEMENT | 2007-07-18 | 9,994 | 9,994 | S/L | 7.0000 | ||||
| SAFETY POOL COVER | 2008-02-01 | 1,450 | 1,450 | S/L | 7.0000 | ||||
| POOL EQUIPMENT | 2008-05-07 | 187 | 187 | S/L | 7.0000 | ||||
| WASHING MACHINE | 2008-05-18 | 1,421 | 1,421 | S/L | 7.0000 | ||||
| LAWNMOWER | 2008-05-22 | 310 | 310 | S/L | 7.0000 | ||||
| POOL EQUIPMENT | 2008-09-03 | 417 | 417 | S/L | 7.0000 | ||||
| COMPUTER | 2009-02-06 | 894 | 894 | S/L | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2009-07-01 | 24,568 | 10,748 | S/L | 20.0000 | 1,229 | 1,229 | ||
| LEASEHOLD IMPROVEMENTS | 2010-10-01 | 38,463 | 14,424 | S/L | 20.0000 | 1,923 | 1,923 | ||
| LEASEHOLD IMPROVEMENTS | 2011-10-01 | 5,225 | 1,698 | S/L | 20.0000 | 261 | 261 | ||
| SWING SET | 2012-05-01 | 6,217 | 4,885 | S/L | 7.0000 | 888 | 888 | ||
| ROPE COURSE | 2012-05-15 | 2,682 | 2,107 | S/L | 7.0000 | 384 | 384 | ||
| LEASEHOLD IMPROVEMENTS | 2012-10-01 | 31,644 | 8,702 | S/L | 20.0000 | 1,582 | 1,582 | ||
| DISHWASHER | 2013-05-30 | 2,995 | 1,925 | S/L | 7.0000 | 428 | 428 | ||
| LEASEHOLD IMPROVEMENTS | 2013-10-01 | 21,050 | 4,736 | S/L | 20.0000 | 1,053 | 1,053 | ||
| LAPTOP | 2015-02-06 | 1,124 | 562 | S/L | 7.0000 | 161 | 161 | ||
| MAIN HOUSE PAINTING | 2014-05-18 | 12,539 | 6,270 | S/L | 7.0000 | 1,791 | 1,791 | ||
| 2010 DODGE VAN | 2014-06-23 | 14,565 | 10,196 | S/L | 5.0000 | 2,913 | 2,913 | ||
| FOOT BRIDGE | 2014-04-30 | 1,189 | 595 | S/L | 7.0000 | 170 | 170 | ||
| KITCHEN LIGHTING | 2014-06-19 | 1,365 | 683 | S/L | 7.0000 | 195 | 195 | ||
| POOL HEATER | 2015-07-21 | 3,000 | 1,071 | S/L | 7.0000 | 429 | 429 | ||
| 2010 FORD E350 VAN | 2017-03-22 | 17,978 | 5,393 | S/L | 5.0000 | 3,596 | 3,596 | ||
| POOL RENOVATION | 2016-06-17 | 34,100 | 2,558 | S/L | 20.0000 | 1,705 | 1,705 | ||
| LEASEHOLD IMPROVEMENTS | 2016-11-17 | 5,500 | 413 | S/L | 20.0000 | 275 | 275 | ||
| FREEZER | 2016-06-09 | 1,185 | 355 | S/L | 5.0000 | 237 | 237 | ||
| WINDOWS | 2017-04-19 | 1,170 | 84 | S/L | 7.0000 | 167 | 167 | ||
| DOORS & CANOPIES | 2017-07-20 | 1,595 | 114 | S/L | 7.0000 | 228 | 228 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 473,592 | 342,570 | 131,022 | 131,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 16,779 | 16,779 | 16,779 | |
| CLEANING & PAPER SUPPLIES | 4,432 | 4,432 | 4,432 | |
| MEDICAL SUPPLIES | 1,640 | 1,640 | 1,640 | |
| OFFICE | 2,021 | 2,021 | 2,021 | |
| TRANSPORTATION | 4,870 | 4,870 | 4,870 | |
| INSURANCE | 35,490 | 35,490 | 35,490 | |
| TELEPHONE | 3,911 | 3,911 | 3,911 | |
| TOYS & GAMES | 596 | 596 | 596 | |
| FEES & PERMITS | 4,008 | 4,008 | 4,008 | |
| UTILITIES | 7,221 | 7,221 | 7,221 | |
| REPAIRS & MAINTENANCE | 23,318 | 23,318 | 23,318 | |
| PROMOTIONAL & WEBSITE EXPENSE | 771 | 771 | 771 | |
| MISCELLANEOUS | 322 | 322 | 322 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 1,896 | 1,986 |
| NY STATE ANNUAL FILING FEE PAYABLE | 50 | 50 |
| NOTE PAYABLE - LINE OF CREDIT | 44,969 | 35,000 |
| DEFERRED INCOME | 126,865 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICES | 4,950 | 1,238 | 3,712 | 3,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY STATE ANNUAL FILING FEE | 50 | 50 | 50 | |
| MA STATE ANNUAL FILING FEE | 135 | 135 | 135 |