| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,300 | 2,520 | 3,780 | |
| PAYROLL PROCESSING | 375 | 375 |
| Person Name | Explanation |
|---|---|
| JOHN FINN | JOHNFINN@CALICOHOLDINGS.COM |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DRYTOWN INN | 2022-12-15 | 394,497 | 21,074 | S/L | 39.0000 | ||||
| DRYTOWN INN IMPRV | 2022-12-15 | 76,332 | 4,078 | S/L | 39.0000 | ||||
| APPLE PRESS | 2017-09-07 | 1,192 | 1,192 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS | 2020-06-22 | 8,200 | 2,460 | S/L | 15.0000 | 547 | |||
| LAND-DRYTOWN COMMUNITY CTR | 2021-10-22 | 388,940 | |||||||
| 50 CREAMERY | 2021-10-01 | 280,469 | 23,073 | S/L | 39.0000 | 7,191 | |||
| 64 CREAMERY | 2021-10-01 | 9,550 | 786 | S/L | 39.0000 | 244 | |||
| 50 CREAMERY RD IMPROVEMENT | 2022-09-21 | 180,992 | 10,442 | S/L | 39.0000 | 4,641 | |||
| TRAIL ATV GATOR | 2022-11-15 | 28,500 | 6,175 | S/L | 10.0000 | 2,850 | |||
| DRYTOWN COMMUNITY CTR | 2022-01-01 | 751,823 | 39.0000 | ||||||
| DRYTOWN COMMUNITY CTR.ADDN | 2022-01-01 | 87,152 | 39.0000 | ||||||
| DRYTOWN OFFICE BLD | 2022-01-01 | 259,155 | 39.0000 | ||||||
| DRYTOWN CENTER 2023 ADDN | 2023-06-30 | 298,589 | |||||||
| 50 CREAMERY 2023 ADDN | 2023-06-30 | 23,693 | 937 | S/L | 39.0000 | 607 | |||
| DRYTOWN INN | 2022-12-15 | 394,497 | 21,074 | S/L | 39.0000 | 10,115 | |||
| DRYTOWN INN IMPRV | 2022-12-15 | 76,332 | 4,078 | S/L | 39.0000 | 1,957 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DRYTOWN INN | 394,497 | 394,497 | ||
| DRYTOWN INN ADDITIONS | 76,332 | 76,332 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DRYTOWN COMMUNITY CENTER | 1,098,129 | 1,098,129 | 1,098,129 | |
| DRYTOWN 2023 IMPROVEMENTS | 298,588 | 298,588 | 298,588 | |
| 50 CREAMERY ROAD, BOVINA CENTER, NY | 280,469 | 30,264 | 250,205 | 250,205 |
| CREAMERY IMPROVEMENTS | 180,992 | 15,084 | 165,908 | 165,909 |
| TRAIL ATV GATOR | 28,500 | 9,025 | 19,475 | 19,475 |
| 50 CREAMERY 2023 IMPROVEMENT | 23,693 | 1,545 | 22,148 | 22,148 |
| 64 CREAMERY ROAD, BOVINA CENTER, NY | 9,550 | 1,030 | 8,520 | 8,520 |
| LAND IMPROVEMENTS | 8,200 | 3,007 | 5,193 | 5,192 |
| APPLE PRESS | 1,192 | 1,192 | ||
| DRYTOWN INN | 394,497 | 31,189 | 363,308 | 363,308 |
| DRYTOWN INN IMPROVEMENTS | 76,332 | 6,035 | 70,297 | 70,297 |
| DRYTOWN TAVERN-LAND | 388,940 | 388,940 | 388,940 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,091 | 3,091 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 677 |
| ACCRETION ON BONDS | 35 |
| GAIN ON DONATED SERCURITIES SOLD | 88,202 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DRYTOWN INN | ||||
| COMMISSIONS | ||||
| SUPPLIES | ||||
| INSURANCE | ||||
| UTILITIES | ||||
| CLEANING & MAINTENANCE | ||||
| EXPENSES | ||||
| INSURANCE | 22,274 | 22,274 | ||
| MARKETING AND ADVERTISING | 3,529 | 3,529 | ||
| NEW YORK STATE FILING FEES | 25 | 25 | ||
| UTILITIES | 4,419 | 4,419 | ||
| SUPPLIES | ||||
| FUNDRAISING SUPPLIES | 2,137 | 2,137 | ||
| CHARITABLE PROGRAM EXPENSES | 2,950 | 2,950 | ||
| CLEANING & MAINTENANCE | 1,180 | 1,180 | ||
| BANK FEES | 55 | 55 | ||
| INVESTMENT MANAGEMENT FEES | 163 | 163 | ||
| OFFICE EXPENSE | 683 | 683 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FARMERS MARKET | 3,000 | 3,000 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 3,600 | 3,600 | ||
| DESIGN |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 351 | 351 | ||
| NYS CHAR500 | 275 | 275 |