| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 13,208 | 0 | 0 | 13,208 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Bldg - 407 W State St | 2016-12-01 | 116,000 | 13,510 | SL | 2.56 % | 2,974 | |||
| Closing Costs | 2016-12-01 | 8,371 | 976 | SL | 2.56 % | 215 | |||
| Building Renovations | 2017-05-31 | 168,867 | 17,862 | SL | 2.56 % | 4,330 | |||
| Office Furniture | 2017-05-31 | 63,643 | 37,126 | SL | 7.0000 | 9,092 | |||
| Van | 2017-07-25 | 29,050 | 16,254 | SL | 7.0000 | 4,150 | |||
| Renovations - Plumbing | 2018-02-12 | 24,627 | 2,130 | SL | 2.56 % | 631 | |||
| Renovations - Basement | 2018-02-12 | 6,200 | 537 | SL | 2.56 % | 159 | |||
| Ecolor Machine | 2017-08-08 | 4,000 | 2,237 | SL | 7.0000 | 571 | |||
| Computer | 2017-11-29 | 1,443 | 1,035 | SL | 5.0000 | 289 | |||
| Building Renovations | 2018-08-20 | 639 | 46 | SL | 2.56 % | 16 | |||
| Building Renovations | 2020-04-01 | 455 | 14 | SL | 2.56 % | 12 | |||
| Building Renovations | 2020-06-12 | 2,500 | 67 | SL | 2.56 % | 64 | |||
| Building Renovations | 2020-06-29 | 900 | 24 | SL | 2.56 % | 23 | |||
| 395 West State Street Building | 2019-07-01 | 63,801 | 3,206 | SL | 2.56 % | 1,636 | |||
| Building Renovations | 2022-06-15 | 639,783 | SL | 0.11 % | 685 | ||||
| Building Renovations | 2022-06-15 | 362,501 | SL | 0.11 % | 388 | ||||
| 407 West State Street HVAC | 2022-03-03 | 3,000 | SL | 0.75 % | 22 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 29,050 | 20,404 | 8,646 | |
| Furniture and Fixtures | 63,643 | 46,218 | 17,425 | |
| Machinery and Equipment | 5,443 | 4,132 | 1,311 | |
| Buildings | 357,039 | 44,709 | 312,330 | |
| Improvements | 1,040,605 | 4,818 | 1,035,787 | |
| Land | 81,000 | 81,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 2,192 | 0 | 0 | 2,192 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 6,684 | 6,684 | ||
| Auto expenses | 668 | 668 | ||
| Bank Charges | 5,166 | 5,166 | ||
| Computer and internet expenses | 1,674 | 1,674 | ||
| Employee benefits | 82,369 | 82,369 | ||
| Equipment rental | 3,970 | 3,970 | ||
| Gifts and donations | 2,845 | 2,845 | ||
| Grantwriting | 2,400 | 2,400 | ||
| Insurance | 29,660 | 29,660 | ||
| IT & Communication | 28,100 | 28,100 | ||
| Landscaping and Snow Removal | 488 | 488 | ||
| Meals | 3,564 | 3,564 | ||
| Miscellaneous | 4,419 | 4,419 | ||
| Office Expenses | 24,612 | 24,612 | ||
| Outside services | 63,498 | 63,498 | ||
| Payroll Fees | 18,954 | 18,954 | ||
| Postage | 352 | 352 | ||
| Project expenses | 45,078 | 45,078 | ||
| Repairs | 10,687 | 10,687 | ||
| Retirement | 4,737 | 4,737 | ||
| Scholarship | 42,224 | 42,224 | ||
| Security | 5,988 | 5,988 | ||
| Storage | 1,641 | 1,641 | ||
| Utilities | 34,075 | 34,075 | ||
| Workers Comp | 897 | 897 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Cah in Lieu | 38 | 38 | |
| Educational Programs | 72,259 | ||
| Other Investment Income | 81 | 81 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 75 | 531 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 1,500 | 0 | 0 | 1,500 |
| Investment Advisory Fees | 32,669 | 32,669 | 0 | 32,669 |
| Membership Dues | 1,037 | 0 | 0 | 1,037 |
| Professional Development | 38,581 | 0 | 0 | 38,581 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes on Investments | 611 | 611 | 611 | |
| Payroll taxes | 32,436 | 32,436 | ||
| Real estate taxes | 10,002 | 10,002 | ||
| Taxes & Licenses | 90 | 90 |