| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,100 | 9,050 | 9,050 | 6,314 |
| 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 | 4,249 | 84.000000000000 | 531 | 0 | 531 | 4,780 |
| 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 | 4,072,481 | 2,265,798 | ADS | 20.000000000000 | 105,230 | 0 | 105,230 | |
| EQUIPMENT | 2009-01-15 | 7,794 | 3,967 | ADS | 10.000000000000 | 666 | 0 | 666 | |
| BUILDING IMPROVEMENTS | 2010-06-30 | 167,325 | 12,058 | ADS | 40.000000000000 | 2,401 | 0 | 2,401 | |
| BUILDING | 2010-07-16 | 113,584 | 10,623 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2011-01-01 | 77,899 | 9,336 | ADS | 20.000000000000 | 2,962 | 0 | 2,962 | |
| FIXED ASSETS | 2011-01-01 | 7,311 | 2,099 | ADS | 10.000000000000 | 759 | 0 | 759 | |
| BUILDING | 2012-02-24 | 1,654,739 | 60,171 | ADS | 20.000000000000 | 45,236 | 0 | 45,236 | |
| BUILDING IMPROVEMENTS | 2012-04-23 | 9,600 | 689 | ADS | 20.000000000000 | 575 | 0 | 575 | |
| LAND IMROVEMENTS | 2012-02-28 | 7,240 | 642 | ADS | 26.000000000000 | 484 | 0 | 484 | |
| FURNISHINGS & EQUIPMENT | 2012-03-07 | 2,018 | 239 | ADS | 20.000000000000 | 202 | 0 | 202 | |
| LAND | 2012-02-24 | 132,150 | L | 0 | 0 | 0 | |||
| LAND | 2010-06-30 | 906,842 | L | 0 | 0 | 0 | |||
| LAND | 2010-06-30 | 20,740 | L | 0 | 0 | 0 | |||
| FURNISHINGS & EQUIPMENT | 2011-07-25 | 26,516 | 4,206 | ADS | 10.000000000000 | 2,771 | 0 | 2,771 | |
| FURNISHINGS & EQUIPMENT | 2013-01-01 | 21,689 | 614 | ADS | 10.000000000000 | 1,987 | 0 | 1,987 | |
| FENCE | 2013-04-12 | 6,670 | 111 | ADS | 15.000000000000 | 445 | 0 | 445 | |
| BUILDING IMPROVEMENTS | 2012-07-02 | 29,814 | 725 | ADS | 40.000000000000 | 800 | 0 | 800 | |
| FURNISHINGS & EQUIPMENT | 2014-01-01 | 5,377 | ADS | 10.000000000000 | 268 | 0 | 268 | ||
| LAND IMROVEMENTS | 2014-01-01 | 3,820 | ADS | 15.000000000000 | 201 | 0 | 201 | ||
| BUILDING IMPROVEMENTS | 2014-01-01 | 54,835 | ADS | 20.000000000000 | 1,504 | 0 | 1,504 | ||
| LAND - 54 FREE STREET | 2010-07-16 | 45,900 | L | 0 | 0 | 0 | |||
| LAND - OAKS | 2013-07-01 | 113,821 | L | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 829,228 | 829,228 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 2,051,831 | 2,051,831 |
| 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 |
|---|---|---|---|---|
| FIXED ASSETS | 4,072,481 | 2,371,028 | 1,701,453 | |
| EQUIPMENT | 7,794 | 4,633 | 3,161 | |
| BUILDING IMPROVEMENTS | 167,325 | 14,459 | 152,866 | |
| BUILDING IMPROVEMENTS | 77,899 | 12,298 | 65,601 | |
| FIXED ASSETS | 7,311 | 2,858 | 4,453 | |
| BUILDING | 1,654,739 | 105,407 | 1,549,332 | |
| BUILDING IMPROVEMENTS | 9,600 | 1,264 | 8,336 | |
| LAND IMROVEMENTS | 7,240 | 1,126 | 6,114 | |
| FURNISHINGS & EQUIPMENT | 2,018 | 441 | 1,577 | |
| LAND | 132,150 | 0 | 132,150 | |
| LAND | 906,842 | 0 | 906,842 | |
| LAND | 20,740 | 0 | 20,740 | |
| LOAN FINANCING FEES | 13,798 | 4,780 | 9,018 | |
| FURNISHINGS & EQUIPMENT | 26,516 | 6,977 | 19,539 | |
| FURNISHINGS & EQUIPMENT | 21,689 | 2,601 | 19,088 | |
| FENCE | 6,670 | 556 | 6,114 | |
| BUILDING IMPROVEMENTS | 29,814 | 1,525 | 28,289 | |
| FURNISHINGS & EQUIPMENT | 5,377 | 268 | 5,109 | |
| LAND IMROVEMENTS | 3,820 | 201 | 3,619 | |
| BUILDING IMPROVEMENTS | 54,835 | 1,504 | 53,331 | |
| LAND - 54 FREE STREET | 45,900 | 0 | 45,900 | |
| LAND - OAKS | 113,821 | 0 | 113,821 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 9,549 | 9,018 | 9,018 |
| FOGG MEMORIAL HOME FUND | 1,254,487 | 1,437,199 | 1,437,199 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 50,763 |
| TRANSFER OF CAPITAL | 53,085 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 132,194 | 0 | 132,194 | 92,229 |
| REPAIRS & MAINTENANCE | 79,674 | 0 | 79,674 | 55,587 |
| INSURANCE | 20,735 | 0 | 20,735 | 14,466 |
| GROUNDS MAINTENANCE | 14,263 | 0 | 14,263 | 9,951 |
| RUBBISH & SNOW REMOVAL | 13,260 | 0 | 13,260 | 9,251 |
| FIRE SAFETY & SECURITY | 6,537 | 0 | 6,537 | 4,561 |
| EXTERMINATOR | 962 | 0 | 962 | 671 |
| FOOD SERVICE | 43,046 | 0 | 43,046 | 30,032 |
| OTHER RESIDENT SERVICES | 19,496 | 0 | 19,496 | 13,602 |
| ADMINISTRATION | 3,494 | 0 | 3,494 | 2,438 |
| TRUST MANAGEMENT FEES | 17,202 | 17,202 | 0 | 0 |
| MISCELLANEOUS | 5,773 | 0 | 5,773 | 4,026 |
| MANAGEMENT FEES | 58,313 | 0 | 58,313 | 40,682 |
| PAYROLL FEES | 9,539 | 383 | 9,156 | 6,388 |
| AMORTIZATION | 531 | 0 | 531 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,216,965 | 1,216,965 | |
| MISCELLANEOUS INCOME | 6,589 | 6,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 55,020 | 58,415 |
| PREPAID RENT | 301 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 32,282 | 1,296 | 30,986 | 21,618 |
| REAL ESTATE TAXES | 26,406 | 0 | 26,406 | 18,423 |