| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICES | 12,075 | 1,207 | 0 | 10,868 |
| ACCOUNTANT FEES | 1,680 | 1,680 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| VAN | 2016-06-30 | 26,089 | 26,089 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2000-05-23 | 302,351 | 183,152 | SL | 39.000000000000 | 7,753 | 0 | 7,753 | |
| BUILDING IMPROVEMENTS | 2001-06-30 | 37,033 | 21,415 | SL | 39.000000000000 | 950 | 0 | 950 | |
| IMPROVEMENTS | 2006-06-30 | 6,668 | 3,000 | SL | 39.000000000000 | 171 | 0 | 171 | |
| FENCE | 2007-10-01 | 3,710 | 3,675 | SL | 15.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENT | 2012-06-30 | 16,630 | 4,917 | SL | 39.000000000000 | 426 | 0 | 426 | |
| BUILDING IMPROVEMENTS | 2011-06-30 | 3,152 | 1,016 | SL | 39.000000000000 | 81 | 0 | 81 | |
| BUILDING IMPROVEMENTS | 2013-06-30 | 42,098 | 11,337 | SL | 39.000000000000 | 1,079 | 0 | 1,079 | |
| BUILDING IMPROVEMENTS | 2015-06-30 | 2,427 | 529 | SL | 39.000000000000 | 62 | 0 | 62 | |
| FAN | 2018-06-30 | 1,100 | 402 | SL | 15.000000000000 | 73 | 0 | 73 | |
| WEBSITE | 2016-06-30 | 13,300 | 13,300 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ADDITIONAL WEBSITE COSTS | 2017-01-15 | 6,665 | 6,665 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CENTRAL AIR CONDITIONING | 2019-09-18 | 12,284 | 3,481 | SL | 15.000000000000 | 819 | 0 | 819 | |
| PARKING LOT PAVING | 2019-10-02 | 5,800 | 1,645 | SL | 15.000000000000 | 387 | 0 | 387 | |
| LAND | 2000-05-23 | 94,500 | L | 0 | 0 | 0 | |||
| FURNITURE AND FIXTURES | 2022-05-06 | 1,779 | 593 | SL | 5.000000000000 | 356 | 0 | 356 | |
| COMPUTER EQUIPMENT | 2022-06-08 | 1,620 | 513 | SL | 5.000000000000 | 324 | 0 | 324 | |
| COMPUTER EQUIPMENT | 2022-10-31 | 819 | 191 | SL | 5.000000000000 | 164 | 0 | 164 | |
| ADT - CAMERA | 2023-03-27 | 849 | 42 | SL | 15.000000000000 | 57 | 0 | 57 | |
| THERMOSTATS | 2023-04-05 | 1,805 | 90 | SL | 15.000000000000 | 120 | 0 | 120 | |
| ROOF RESURFACING AND GUTTERS | 2023-08-23 | 3,900 | 87 | SL | 15.000000000000 | 260 | 0 | 260 | |
| DELL LAPTOP | 2023-05-01 | 1,575 | 210 | SL | 5.000000000000 | 315 | 0 | 315 | |
| DELL LAPTOP | 2023-08-09 | 1,062 | 89 | SL | 5.000000000000 | 212 | 0 | 212 | |
| PRINTER | 2023-08-22 | 160 | 11 | SL | 5.000000000000 | 32 | 0 | 32 | |
| CHROMEBOOK | 2023-10-12 | 400 | 20 | SL | 5.000000000000 | 80 | 0 | 80 | |
| 9 DESK CHAIRS | 2023-10-12 | 576 | 29 | SL | 5.000000000000 | 115 | 0 | 115 | |
| WEBSITE | 2023-08-16 | 325 | 22 | SL | 5.000000000000 | 65 | 0 | 65 | |
| BASEMENT WATERPROOFING | 2024-12-31 | 15,896 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| COMPUTER CART ORGANIZER | 2024-07-05 | 570 | SL | 5.000000000000 | 57 | 0 | 57 | ||
| 1 DESK CHAIR | 2024-07-18 | 63 | SL | 5.000000000000 | 5 | 0 | 5 | ||
| CABINET FOR BASEMENT | 2024-09-06 | 100 | SL | 5.000000000000 | 7 | 0 | 7 | ||
| DESK CHAIRS | 2024-09-19 | 106 | SL | 5.000000000000 | 5 | 0 | 5 | ||
| OFFICE PRINTER | 2024-07-09 | 264 | SL | 5.000000000000 | 26 | 0 | 26 | ||
| WEBSITE | 2024-12-31 | 6,950 | SL | 5.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VAN | 26,089 | 26,089 | 0 | |
| BUILDING | 302,351 | 190,905 | 111,446 | |
| BUILDING IMPROVEMENTS | 37,033 | 22,365 | 14,668 | |
| IMPROVEMENTS | 6,668 | 3,171 | 3,497 | |
| FENCE | 3,710 | 3,675 | 35 | |
| LEASEHOLD IMPROVEMENT | 16,630 | 5,343 | 11,287 | |
| BUILDING IMPROVEMENTS | 3,152 | 1,097 | 2,055 | |
| BUILDING IMPROVEMENTS | 42,098 | 12,416 | 29,682 | |
| BUILDING IMPROVEMENTS | 2,427 | 591 | 1,836 | |
| FAN | 1,100 | 475 | 625 | |
| WEBSITE | 13,300 | 13,300 | 0 | |
| ADDITIONAL WEBSITE COSTS | 6,665 | 6,665 | 0 | |
| CENTRAL AIR CONDITIONING | 12,284 | 4,300 | 7,984 | |
| PARKING LOT PAVING | 5,800 | 2,032 | 3,768 | |
| LAND | 94,500 | 0 | 94,500 | |
| FURNITURE AND FIXTURES | 1,779 | 949 | 830 | |
| COMPUTER EQUIPMENT | 1,620 | 837 | 783 | |
| COMPUTER EQUIPMENT | 819 | 355 | 464 | |
| ADT - CAMERA | 849 | 99 | 750 | |
| THERMOSTATS | 1,805 | 210 | 1,595 | |
| ROOF RESURFACING AND GUTTERS | 3,900 | 347 | 3,553 | |
| DELL LAPTOP | 1,575 | 525 | 1,050 | |
| DELL LAPTOP | 1,062 | 301 | 761 | |
| PRINTER | 160 | 43 | 117 | |
| CHROMEBOOK | 400 | 100 | 300 | |
| 9 DESK CHAIRS | 576 | 144 | 432 | |
| WEBSITE | 325 | 87 | 238 | |
| BASEMENT WATERPROOFING | 15,896 | 0 | 15,896 | |
| COMPUTER CART ORGANIZER | 570 | 57 | 513 | |
| 1 DESK CHAIR | 63 | 5 | 58 | |
| CABINET FOR BASEMENT | 100 | 7 | 93 | |
| DESK CHAIRS | 106 | 5 | 101 | |
| OFFICE PRINTER | 264 | 26 | 238 | |
| WEBSITE | 6,950 | 0 | 6,950 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED CD INTEREST | 0 | 495 | 495 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYCHEX/BANK CHARGES | 4,662 | 0 | 0 | 4,662 |
| STAFF PROFESSIONAL DEVELOPMENT | 206 | 0 | 0 | 206 |
| EMPLOYEE RECRUITMENT | 10,759 | 0 | 0 | 10,759 |
| DUES AND MEMBERSHIPS | 657 | 0 | 0 | 657 |
| RECRUITING | 1,205 | 0 | 0 | 1,205 |
| EVENT EXPENSES | 10,715 | 0 | 0 | 10,715 |
| TRANSPORTATION | 6,942 | 0 | 0 | 6,942 |
| MEALS FOR EVENTS | 9,434 | 0 | 0 | 9,434 |
| COMMUNITY SERVICE | 305 | 0 | 0 | 305 |
| FIELD TRIPS | 6,559 | 0 | 0 | 6,559 |
| PROGRAMMING | 8,186 | 0 | 0 | 8,186 |
| SPOT RECOGNITION | 1,573 | 0 | 0 | 1,573 |
| COLLEGE SUPPORT | 2,665 | 0 | 0 | 2,665 |
| PEP HS SCHOLARSHIP | 5,250 | 0 | 0 | 5,250 |
| COLLEGE SCHOLARSHIP | 5,750 | 0 | 0 | 5,750 |
| TELEPHONE AND INTERNET | 8,676 | 0 | 0 | 8,676 |
| COPIER LEASE | 3,268 | 0 | 0 | 3,268 |
| WEBSITE | 487 | 0 | 0 | 487 |
| OFFICE SUPPLIES | 2,751 | 0 | 0 | 2,751 |
| TECHNOLOGY | 6,741 | 0 | 0 | 6,741 |
| AUTO EXPENSE | 335 | 0 | 0 | 335 |
| UTILITIES | 4,458 | 0 | 0 | 4,458 |
| CLEANING | 14,255 | 0 | 0 | 14,255 |
| REPAIRS AND MAINTENANCE | 28,727 | 0 | 0 | 28,727 |
| SUMMER ENRICHMENT TUTORS | 15,000 | 0 | 0 | 15,000 |
| SUMMER CAMP TUITION | 10,978 | 0 | 0 | 10,978 |
| SUMMER ENRICHMENT MATERIALS/SUPPLIES | 3,359 | 0 | 0 | 3,359 |
| TUITION ASSISTANCE PROGRAM | 186,315 | 0 | 0 | 186,315 |
| INSURANCE, LIABILITY AND D&O | 23,672 | 0 | 0 | 23,672 |
| PR AND MARKETING | 209 | 0 | 0 | 209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 41,928 | 0 | 0 | 41,928 |
| INCOME TAX EXPENSE | 117 | 117 | 0 | 0 |