| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,150 | 6,150 | 6,150 |
| 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 | 16,890 | S/L | 20.0000 | 1,228 | 1,228 | ||
| LEASEHOLD IMPROVEMENTS | 2010-10-01 | 38,463 | 24,039 | S/L | 20.0000 | 1,923 | 1,923 | ||
| LEASEHOLD IMPROVEMENTS | 2011-10-01 | 5,225 | 3,004 | S/L | 20.0000 | 261 | 261 | ||
| SWING SET | 2012-05-01 | 6,217 | 6,217 | S/L | 7.0000 | ||||
| ROPE COURSE | 2012-05-15 | 2,682 | 2,682 | S/L | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2012-10-01 | 31,644 | 16,613 | S/L | 20.0000 | 1,583 | 1,583 | ||
| DISHWASHER | 2013-05-30 | 2,995 | 2,995 | S/L | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2013-10-01 | 21,050 | 9,999 | S/L | 20.0000 | 1,052 | 1,052 | ||
| LAPTOP | 2015-02-06 | 1,124 | 1,124 | S/L | 7.0000 | ||||
| MAIN HOUSE PAINTING | 2014-05-18 | 12,539 | 12,539 | S/L | 7.0000 | ||||
| 2010 DODGE VAN | 2014-06-23 | 14,565 | 14,565 | S/L | 5.0000 | ||||
| FOOT BRIDGE | 2014-04-30 | 1,189 | 1,189 | S/L | 7.0000 | ||||
| KITCHEN LIGHTING | 2014-06-19 | 1,365 | 1,365 | S/L | 7.0000 | ||||
| POOL HEATER | 2015-07-21 | 3,000 | 3,000 | S/L | 7.0000 | ||||
| 2010 FORD E350 VAN | 2017-03-22 | 17,978 | 17,978 | S/L | 5.0000 | ||||
| POOL RENOVATION | 2016-06-17 | 34,100 | 11,083 | S/L | 20.0000 | 1,705 | 1,705 | ||
| LEASEHOLD IMPROVEMENTS | 2016-11-17 | 5,500 | 1,788 | S/L | 20.0000 | 275 | 275 | ||
| FREEZER | 2016-06-09 | 1,185 | 1,185 | S/L | 5.0000 | ||||
| WINDOWS | 2017-04-19 | 1,170 | 919 | S/L | 7.0000 | 167 | 167 | ||
| DOORS & CANOPIES | 2017-07-20 | 1,595 | 1,253 | S/L | 7.0000 | 228 | 228 | ||
| SIGN | 2019-06-27 | 1,196 | 598 | S/L | 7.0000 | 171 | 171 | ||
| ROOF | 2020-08-31 | 14,256 | 1,782 | S/L | 20.0000 | 713 | 713 | ||
| BUILDINGS | 1995-05-01 | 505,700 | 363,067 | S/L | 39.0000 | 12,967 | 12,967 | ||
| ARCHITECT DESIGN WORK | 2021-06-09 | 6,900 | 518 | S/L | 20.0000 | 345 | 345 | ||
| GARAGE ROOF | 2021-06-18 | 16,531 | 1,240 | S/L | 20.0000 | 826 | 826 | ||
| LAPTOP | 2021-12-31 | 2,153 | 461 | S/L | 7.0000 | 308 | 308 | ||
| LAND | 1995-05-01 | 461,235 | |||||||
| GARAGE DOORS | 2023-02-28 | 8,587 | 36 | S/L | 20.0000 | 429 | 429 | ||
| FENCING | 2022-09-30 | 3,720 | 266 | S/L | 7.0000 | 531 | 531 | ||
| LAND - CARRIAGE HOUSE DEMO | 2022-12-27 | 15,535 | |||||||
| DORM BUILDING IMPROVEMENTS | 2022-06-27 | 72,480 | 2,718 | S/L | 20.0000 | 3,624 | 3,624 | ||
| DOORS | 2023-07-31 | 1,260 | S/L | 20.0000 | 42 | 42 | |||
| SPRAY FOAM INSULATION | 2023-11-01 | 4,200 | S/L | 20.0000 | 88 | 88 | |||
| GUTTERS | 2023-11-24 | 4,445 | S/L | 20.0000 | 74 | 74 | |||
| BERKSHIRE DESIGN (G-DORM) | 2023-11-30 | 2,000 | |||||||
| DON LAGUEUX (G-DORM) | 2024-03-08 | 1,000 | |||||||
| FURNITURE & MATRESSES | 2023-05-19 | 2,662 | S/L | 7.0000 | 317 | 317 | |||
| SIGNS | 2023-06-28 | 1,256 | S/L | 7.0000 | 135 | 135 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,121,938 | 795,544 | 326,394 | 1,000,000 | |
| 476,770 | 476,770 | 600,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 11,955 | 11,955 | 11,955 | |
| CLEANING & PAPER SUPPLIES | 8,063 | 8,063 | 8,063 | |
| MEDICAL SUPPLIES | 2,063 | 2,063 | 2,063 | |
| OFFICE | 1,893 | 1,893 | 1,893 | |
| TRANSPORTATION | 5,249 | 5,249 | 5,249 | |
| INSURANCE | 18,434 | 18,434 | 18,434 | |
| TELEPHONE | 3,730 | 3,730 | 3,730 | |
| FEES & PERMITS | 3,913 | 3,913 | 3,913 | |
| UTILITIES | 10,024 | 10,024 | 10,024 | |
| REPAIRS & MAINTENANCE | 24,084 | 24,084 | 24,084 | |
| PROMOTIONAL & WEBSITE EXPENSE | 2,750 | 2,750 | 2,750 | |
| MISCELLANEOUS | 127 | 127 | 127 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NY STATE ANNUAL FILING FEE PAYABLE | 250 | 275 |
| FEDERAL EXCISE TAX PAYABLE | 18 | 29 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICES | 3,800 | 950 | 2,850 | 2,850 |
| PAYROLL PROCESSING FEES | 1,360 | 1,360 | 1,360 | |
| MEDICAL SERVICES | 1,000 | 1,000 | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY STATE ANNUAL FILING FEE | 275 | 275 | 275 | |
| MA STATE ANNUAL FILING FEE | 175 | 175 | 175 | |
| FEDERAL EXCISE TAX | 29 | 29 | 29 |