| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,800 | 6,400 | 6,400 | 1,586 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FINANCING FEES | 2005-07-01 | 13,798 | 2,655 | 84.000000000000 | 532 | 0 | 532 | 3,187 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSETS | 2010-06-30 | 5,029,911 | 1,949,268 | ADS | 20.000000000000 | 108,955 | 0 | 108,955 | |
| EQUIPMENT | 2009-01-15 | 7,794 | 1,384 | ADS | 10.000000000000 | 779 | 0 | 779 | |
| BUILDING IMPROVEMENTS | 2010-06-30 | 167,325 | 4,781 | ADS | 40.000000000000 | 2,478 | 0 | 2,478 | |
| BUILDING | 2010-07-16 | 145,684 | ADS | 40.000000000000 | 3,339 | 0 | 3,339 | ||
| BUILDING IMPROVEMENTS | 2011-01-01 | 77,899 | ADS | 20.000000000000 | 2,424 | 0 | 80,323 | ||
| FIXED ASSETS | 2011-01-01 | 7,311 | ADS | 10.000000000000 | 583 | 0 | 7,894 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 318,543 | 318,543 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 1,755,978 | 1,755,978 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN OTHER ENTITIES | AT COST | 654,200 | 654,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LOAN FINANCING FEES | 13,798 | 3,187 | 10,611 | 0 |
| FIXED ASSETS | 5,029,911 | 2,058,223 | 2,971,688 | 0 |
| EQUIPMENT | 7,794 | 2,163 | 5,631 | 0 |
| BUILDING IMPROVEMENTS | 167,325 | 7,259 | 160,066 | 0 |
| BUILDING | 145,684 | 3,339 | 142,345 | 0 |
| BUILDING IMPROVEMENTS | 77,899 | 2,424 | 75,475 | 0 |
| FIXED ASSETS | 7,311 | 583 | 6,728 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 11,143 | 10,611 | 10,611 |
| FOGG MEMORIAL HOME FUND | 938,966 | 1,122,301 | 1,122,301 |
| Description | Amount |
|---|---|
| SATISFACTION OF PROGRAM RESTRICTIONS | 11,784 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 84,572 | 0 | 84,572 | 20,958 |
| REPAIRS & MAINTENANCE | 36,062 | 0 | 36,062 | 8,937 |
| INSURANCE | 15,689 | 0 | 15,689 | 3,888 |
| GROUNDS MAINTENANCE | 11,283 | 0 | 11,283 | 2,796 |
| RUBBISH & SNOW REMOVAL | 9,009 | 0 | 9,009 | 2,233 |
| FIRE SAFETY & SECURITY | 3,425 | 0 | 3,425 | 849 |
| EXTERMINATOR | 947 | 0 | 947 | 235 |
| FOOD SERVICE | 43,799 | 0 | 43,799 | 10,854 |
| OTHER RESIDENT SERVICES | 17,803 | 0 | 17,803 | 4,412 |
| ADMINISTRATION | 2,315 | 0 | 2,315 | 574 |
| TRUST MANAGEMENT FEES | 10,894 | 10,894 | 0 | 0 |
| MISCELLANEOUS | 4,409 | 0 | 4,409 | 1,091 |
| MANAGEMENT FEES | 5,121 | 0 | 5,121 | 1,267 |
| PAYROLL FEES | 6,884 | 351 | 6,533 | 1,619 |
| AMORTIZATION | 532 | 0 | 532 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,002,553 | 1,002,553 | |
| MISCELLANEOUS INCOME | 6,000 | 6,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 423,304 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 35,102 | 37,231 |
| PREPAID RENT | 600 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 28,378 | 1,447 | 26,931 | 6,674 |
| REAL ESTATE TAXES | 25,777 | 0 | 25,777 | 6,388 |