| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 14,000 | 0 | 0 | 14,000 |
| 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 | 22,432 | SL | 2.56 % | 2,974 | |||
| Closing Costs | 2016-12-01 | 8,371 | 1,621 | SL | 2.56 % | 215 | |||
| Building Renovations | 2017-05-31 | 168,867 | 30,852 | SL | 2.56 % | 4,330 | |||
| Van | 2017-07-25 | 29,050 | 28,704 | SL | 7.0000 | 346 | |||
| Renovations - Plumbing | 2018-02-12 | 24,627 | 4,023 | SL | 2.56 % | 631 | |||
| Renovations - Basement | 2018-02-12 | 6,200 | 1,014 | SL | 2.56 % | 159 | |||
| Ecolor Machine | 2017-08-08 | 4,000 | 3,950 | SL | 7.0000 | 50 | |||
| Building Renovations | 2018-08-20 | 639 | 94 | SL | 2.56 % | 16 | |||
| Building Renovations | 2020-04-01 | 455 | 50 | SL | 2.56 % | 12 | |||
| Building Renovations | 2020-06-12 | 2,500 | 259 | SL | 2.56 % | 64 | |||
| Building Renovations | 2020-06-29 | 900 | 93 | SL | 2.56 % | 23 | |||
| 395 West State Street Building | 2019-07-01 | 63,801 | 8,114 | SL | 2.56 % | 1,636 | |||
| Building Renovations | 2022-06-15 | 639,783 | 33,493 | SL | 2.56 % | 16,404 | |||
| Building Renovations | 2022-06-15 | 362,501 | 18,978 | SL | 2.56 % | 9,295 | |||
| 407 West State Street HVAC | 2022-03-03 | 3,000 | 176 | SL | 2.56 % | 77 | |||
| 407 West State Street HVAC | 2022-07-29 | 5,500 | 276 | SL | 2.56 % | 141 | |||
| 395 West State Street HVAC | 2022-08-22 | 2,800 | 135 | SL | 2.56 % | 72 | |||
| 395 West State Street Renovations | 2022-11-15 | 18,552 | 774 | SL | 2.56 % | 476 | |||
| 471 Parkway Basement Renovations | 2025-04-02 | 10,610 | SL | 0.54 % | 57 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 29,050 | 28,704 | 346 | 346 |
| Furniture and Fixtures | 63,643 | 63,643 | ||
| Machinery and Equipment | 5,443 | 5,393 | 50 | 50 |
| Buildings | 357,039 | 63,019 | 294,020 | 294,020 |
| Improvements | 1,078,067 | 96,343 | 981,724 | 981,724 |
| Land | 81,000 | 81,000 | 81,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 5,896 | 5,896 | ||
| Auto expenses | 78 | 78 | ||
| Bank Charges | 231 | 231 | ||
| Cleaning and maintenance | 3,427 | 3,427 | ||
| Computer and internet expenses | 886 | 886 | ||
| Equipment rental | 2,864 | 2,864 | ||
| Gifts | 672 | 672 | ||
| Insurance | 42,484 | 42,484 | ||
| IT & Communication | 11,874 | 11,874 | ||
| Landscaping and Snow Removal | 160 | 160 | ||
| Meals | 3,543 | 3,543 | ||
| Miscellaneous | 65 | 65 | ||
| Office Expenses | 30,410 | 30,410 | ||
| Outside services | 73,249 | 73,249 | ||
| Payroll Fees | 27,139 | 27,139 | ||
| Project expenses | 49,097 | 49,097 | ||
| Reimbursable expenses | 6,138 | 6,138 | ||
| Rental Expenses | 27,478 | 27,478 | ||
| Repairs | 15,022 | 15,022 | ||
| Scholarships | 16,025 | 16,025 | ||
| Security | 3,451 | 3,451 | ||
| Utilities | 67,142 | 67,142 | ||
| Workers Comp | 1,005 | 1,005 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Educational Programs | 57,584 | ||
| ERC Refunds | 183,816 | ||
| Incubation Center | 28,000 | ||
| Miscellaneous Income | 5,569 | ||
| Rental Income - Noninvestment Property | 96,659 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 2,289 | 16,107 |
| Security Deposit | 6,283 | 1,886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 2,050 | 0 | 0 | 2,050 |
| Investment Advisory Fees | 35,423 | 35,423 | 0 | 35,423 |
| Membership Dues | 7,945 | 0 | 0 | 7,945 |
| Professional Development | 17,712 | 0 | 0 | 17,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 37,389 | 37,389 | ||
| Taxes & Licenses | 14,262 | 14,262 |