| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,430 | 7,430 | 7,430 |
| 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 | 19,347 | S/L | 20.0000 | 1,229 | 1,229 | ||
| LEASEHOLD IMPROVEMENTS | 2010-10-01 | 38,463 | 27,886 | S/L | 20.0000 | 1,923 | 1,923 | ||
| LEASEHOLD IMPROVEMENTS | 2011-10-01 | 5,225 | 3,527 | 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 | 19,778 | S/L | 20.0000 | 1,582 | 1,582 | ||
| DISHWASHER | 2013-05-30 | 2,995 | 2,995 | S/L | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2013-10-01 | 21,050 | 12,104 | 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 | 14,493 | S/L | 20.0000 | 1,705 | 1,705 | ||
| LEASEHOLD IMPROVEMENTS | 2016-11-17 | 5,500 | 2,338 | S/L | 20.0000 | 275 | 275 | ||
| FREEZER | 2016-06-09 | 1,185 | 1,185 | S/L | 5.0000 | ||||
| WINDOWS | 2017-04-19 | 1,170 | 1,170 | S/L | 7.0000 | ||||
| DOORS & CANOPIES | 2017-07-20 | 1,595 | 1,595 | S/L | 7.0000 | ||||
| SIGN | 2019-06-27 | 1,196 | 940 | S/L | 7.0000 | 171 | 171 | ||
| ROOF | 2020-08-31 | 14,256 | 3,208 | S/L | 20.0000 | 712 | 712 | ||
| BUILDINGS | 1995-05-01 | 505,700 | 389,001 | S/L | 39.0000 | 12,966 | 12,966 | ||
| ARCHITECT DESIGN WORK | 2021-06-09 | 6,900 | 1,208 | S/L | 20.0000 | 345 | 345 | ||
| GARAGE ROOF | 2021-06-18 | 16,531 | 2,893 | S/L | 20.0000 | 826 | 826 | ||
| LAPTOP | 2021-12-31 | 2,153 | 1,077 | S/L | 7.0000 | 307 | 307 | ||
| LAND | 1995-05-01 | 461,235 | |||||||
| GARAGE DOORS | 2023-02-28 | 8,587 | 894 | S/L | 20.0000 | 430 | 430 | ||
| FENCING | 2022-09-30 | 3,720 | 1,329 | S/L | 7.0000 | 531 | 531 | ||
| LAND - CARRIAGE HOUSE DEMO | 2022-12-27 | 15,535 | |||||||
| DORM BUILDING IMPROVEMENTS | 2022-06-27 | 72,480 | 9,966 | S/L | 20.0000 | 3,624 | 3,624 | ||
| DOORS | 2023-07-31 | 1,260 | 105 | S/L | 20.0000 | 63 | 63 | ||
| SPRAY FOAM INSULATION | 2023-11-01 | 4,200 | 298 | S/L | 20.0000 | 210 | 210 | ||
| GUTTERS | 2023-11-24 | 4,445 | 296 | S/L | 20.0000 | 223 | 223 | ||
| FURNITURE & MATRESSES | 2023-05-19 | 2,662 | 697 | S/L | 7.0000 | 380 | 380 | ||
| SIGNS | 2023-06-28 | 1,256 | 314 | S/L | 7.0000 | 179 | 179 | ||
| SUMP PUMP | 2024-04-05 | 4,524 | 226 | S/L | 20.0000 | 226 | 226 | ||
| GIRLS DORM RENOVATIONS | 2024-07-01 | 168,298 | 6,311 | S/L | 20.0000 | 8,415 | 8,415 | ||
| WATER LINES | 2024-10-03 | 21,310 | 533 | S/L | 20.0000 | 1,065 | 1,065 | ||
| SKAGG MOWER SEAT | 2024-06-25 | 844 | 90 | S/L | 7.0000 | 121 | 121 | ||
| BACK PACK BLOWER | 2024-09-13 | 561 | 46 | S/L | 7.0000 | 80 | 80 | ||
| SHED | 2025-04-16 | 910 | S/L | 20.0000 | 42 | 42 | |||
| POOL FENCE | 2025-04-09 | 1,894 | S/L | 20.0000 | 95 | 95 | |||
| BOYS DORM RENOVATIONS | 2025-07-01 | 207,044 | S/L | 20.0000 | 7,767 | 7,767 | |||
| GARAGE/REC RENOVATIONS | 2025-10-02 | 34,558 | S/L | 20.0000 | 864 | 864 | |||
| APPLE TREES | 2026-02-13 | 1,050 | S/L | 20.0000 | 9 | 9 | |||
| GIRLS DORM RAMP | 2025-10-02 | 11,171 | S/L | 20.0000 | 279 | 279 | |||
| DEPODIT - ADMIN BLDG | 2026-03-31 | 15,500 | |||||||
| COUCH | 2025-06-11 | 856 | S/L | 7.0000 | 102 | 102 | |||
| RUGS | 2025-06-12 | 535 | S/L | 7.0000 | 63 | 63 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,587,992 | 880,068 | 707,924 | 1,400,000 | |
| 476,770 | 476,770 | 60,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 18,701 | 18,701 | 18,701 | |
| CLEANING & PAPER SUPPLIES | 9,113 | 9,113 | 9,113 | |
| MEDICAL SUPPLIES | 3,996 | 3,996 | 3,996 | |
| OFFICE | 458 | 458 | 458 | |
| TRANSPORTATION | 7,092 | 7,092 | 7,092 | |
| INSURANCE | 23,173 | 23,173 | 23,173 | |
| TELEPHONE | 5,108 | 5,108 | 5,108 | |
| FEES & PERMITS | 6,531 | 6,531 | 6,531 | |
| UTILITIES | 12,141 | 12,141 | 12,141 | |
| REPAIRS & MAINTENANCE | 21,710 | 21,710 | 21,710 | |
| PROMOTIONAL & WEBSITE EXPENSE | 1,295 | 1,295 | 1,295 | |
| MISCELLANEOUS | 202 | 202 | 202 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NY STATE ANNUAL FILING FEE PAYABLE | 275 | 275 |
| FEDERAL EXCISE TAX PAYABLE | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICES | 5,700 | 1,425 | 4,275 | 4,275 |
| PAYROLL PROCESSING FEES | 1,640 | 1,640 | 1,640 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY STATE ANNUAL FILING FEE | 275 | 275 | 275 |