| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,700 | 9,350 | 9,350 | 736 |
| 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 | 5,311 | 84.000000000000 | 531 | 0 | 531 | 5,842 |
| 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 | 2,474,473 | 20.000000000000 | 100,736 | 0 | 100,736 | ||
| equipment | 2009-01-15 | 7,794 | 5,299 | 10.000000000000 | 667 | 0 | 667 | ||
| building improvements | 2010-06-30 | 167,325 | 16,858 | 40.000000000000 | 2,401 | 0 | 2,401 | ||
| building improvements | 2011-01-01 | 77,899 | 15,263 | 20.000000000000 | 2,962 | 0 | 2,962 | ||
| fixed assets | 2011-01-01 | 7,311 | 3,616 | 10.000000000000 | 749 | 0 | 749 | ||
| building | 2012-02-24 | 1,654,739 | 150,645 | 20.000000000000 | 45,235 | 0 | 45,235 | ||
| building improvements | 2012-04-23 | 9,600 | 1,841 | 20.000000000000 | 576 | 0 | 576 | ||
| land imrovements | 2012-02-28 | 7,240 | 1,609 | 26.000000000000 | 483 | 0 | 483 | ||
| furnishings & Equipment | 2012-03-07 | 2,018 | 643 | 20.000000000000 | 201 | 0 | 201 | ||
| land | 2012-02-24 | 132,150 | 0 % | 0 | 0 | 0 | |||
| land | 2010-06-30 | 906,842 | 0 % | 0 | 0 | 0 | |||
| land | 2010-06-30 | 20,740 | 0 % | 0 | 0 | 0 | |||
| furnishings & Equipment | 2011-07-25 | 26,516 | 9,749 | 10.000000000000 | 2,774 | 0 | 2,774 | ||
| furnishings & Equipment | 2013-01-01 | 21,689 | 4,586 | 10.000000000000 | 1,986 | 0 | 1,986 | ||
| Fence | 2013-04-12 | 6,670 | 1,001 | 15.000000000000 | 444 | 0 | 444 | ||
| building improvements | 2012-07-02 | 29,814 | 2,327 | 40.000000000000 | 800 | 0 | 800 | ||
| furnishings & Equipment | 2014-01-01 | 5,377 | 805 | 10.000000000000 | 538 | 0 | 538 | ||
| land imrovements | 2014-01-01 | 3,820 | 457 | 15.000000000000 | 254 | 0 | 254 | ||
| building improvements | 2014-01-01 | 54,835 | 4,246 | 20.000000000000 | 2,740 | 0 | 2,740 | ||
| land - 54 free street | 2010-07-16 | 45,900 | 0 % | 0 | 0 | 0 | |||
| land - Oaks | 2013-07-01 | 113,821 | 0 % | 0 | 0 | 0 | |||
| furnishings & Equipment | 2015-01-01 | 28,960 | 1,054 | 10.000000000000 | 2,256 | 0 | 2,256 | ||
| land imrovements | 2015-01-01 | 17,198 | 430 | 15.000000000000 | 860 | 0 | 860 | ||
| building improvements | 2015-01-01 | 36,577 | 1,138 | 20.000000000000 | 1,829 | 0 | 1,829 | ||
| furnishings & Equipment | 2016-01-01 | 7,828 | 10.000000000000 | 298 | 0 | 298 | |||
| LAND Imrovements | 2016-01-01 | 2,737 | 15.000000000000 | 122 | 0 | 122 | |||
| Building Improvements | 2016-01-01 | 52,908 | 20.000000000000 | 1,453 | 0 | 1,453 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 1,362,747 | 1,362,747 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 1,720,970 | 1,720,970 |
| 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 | 2,575,209 | 1,497,272 | |
| equipment | 7,794 | 5,966 | 1,828 | |
| building improvements | 167,325 | 19,259 | 148,066 | |
| building improvements | 77,899 | 18,225 | 59,674 | |
| fixed assets | 7,311 | 4,365 | 2,946 | |
| building | 1,654,739 | 195,880 | 1,458,859 | |
| building improvements | 9,600 | 2,417 | 7,183 | |
| land imrovements | 7,240 | 2,092 | 5,148 | |
| furnishings & Equipment | 2,018 | 844 | 1,174 | |
| land | 132,150 | 0 | 132,150 | |
| land | 906,842 | 0 | 906,842 | |
| land | 20,740 | 0 | 20,740 | |
| loan financing fees | 13,798 | 5,842 | 7,956 | |
| furnishings & Equipment | 26,516 | 12,523 | 13,993 | |
| furnishings & Equipment | 21,689 | 6,572 | 15,117 | |
| Fence | 6,670 | 1,445 | 5,225 | |
| building improvements | 29,814 | 3,127 | 26,687 | |
| furnishings & Equipment | 5,377 | 1,343 | 4,034 | |
| land imrovements | 3,820 | 711 | 3,109 | |
| building improvements | 54,835 | 6,986 | 47,849 | |
| land - 54 free street | 45,900 | 0 | 45,900 | |
| land - Oaks | 113,821 | 0 | 113,821 | |
| furnishings & Equipment | 28,960 | 3,310 | 25,650 | |
| land imrovements | 17,198 | 1,290 | 15,908 | |
| building improvements | 36,577 | 2,967 | 33,610 | |
| furnishings & Equipment | 7,828 | 298 | 7,530 | |
| LAND Imrovements | 2,737 | 122 | 2,615 | |
| Building Improvements | 52,908 | 1,453 | 51,455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 8,487 | 7,956 | 7,956 |
| FOGG MEMORIAL HOME FUND | 1,377,644 | 1,420,885 | 1,420,885 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 108,417 | 0 | 108,417 | 8,539 |
| REPAIRS & MAINTENANCE | 77,949 | 0 | 77,949 | 6,139 |
| INSURANCE | 22,961 | 0 | 22,961 | 1,808 |
| GROUNDS MAINTENANCE | 13,340 | 0 | 13,340 | 1,051 |
| RUBBISH & SNOW REMOVAL | 12,589 | 0 | 12,589 | 991 |
| FIRE SAFETY & SECURITY | 9,421 | 0 | 9,421 | 742 |
| EXTERMINATOR | 747 | 0 | 747 | 59 |
| FOOD SERVICE | 46,729 | 0 | 46,729 | 3,680 |
| OTHER RESIDENT SERVICES | 31,639 | 0 | 31,639 | 2,492 |
| ADMINISTRATION | 3,794 | 0 | 3,794 | 299 |
| TRUST MANAGEMENT FEES | 30,689 | 30,689 | 0 | 0 |
| MISCELLANEOUS | 6,881 | 0 | 6,881 | 540 |
| MANAGEMENT FEES | 61,758 | 0 | 61,758 | 4,862 |
| PAYROLL FEES | 12,930 | 441 | 12,489 | 984 |
| Amortization | 531 | 0 | 531 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,256,028 | 1,256,028 | |
| MISCELLANEOUS INCOME | 6,484 | 6,484 |
| Description | Amount |
|---|---|
| UNREALIZED gain ON INVESTMENTS | 297,938 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 60,088 | 59,334 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 37,579 | 1,282 | 36,297 | 2,859 |
| REAL ESTATE TAXES | 27,067 | 0 | 27,067 | 2,132 |