| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,500 | 0 | 0 | 7,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2008-12-18 | 4,056,000 | L | 0 | 0 | 0 | |||
| LAND | 2001-06-30 | 1,900,000 | L | 0 | 0 | 0 | |||
| REAL ESTATE IMPROVMENTS | 2001-06-30 | 164,765 | 69,712 | SL | 39.000000000000 | 4,225 | 0 | 4,225 | |
| FURNISHINGS | 2001-06-30 | 15,735 | 15,735 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REAL ESTATE IMPROVMENTS | 2002-06-30 | 15,833 | 6,293 | SL | 39.000000000000 | 406 | 0 | 406 | |
| FURNISHINGS | 2002-06-30 | 25,698 | 25,698 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2003-06-30 | 4,547 | 4,547 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2007-07-01 | 2,639 | 2,639 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-07-01 | 9,074 | 9,074 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLE | 2008-03-28 | 13,050 | 13,050 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNACE UPGRADE | 2010-12-31 | 4,498 | 4,498 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AWNING | 2012-06-01 | 15,791 | 15,791 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ELECTRICAL UPGRADE | 2012-08-30 | 3,498 | 3,498 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2013-08-15 | 10,476 | 7,485 | SL | 7.000000000000 | 1,497 | 0 | 1,497 | |
| OFFICE EQUIPMENT | 2013-12-31 | 2,848 | 2,848 | SL | 3.000000000000 | 0 | 0 | 0 | |
| VEHICLE | 2013-12-30 | 33,029 | 26,424 | SL | 5.000000000000 | 6,605 | 0 | 6,605 | |
| BUILDING RENOVATOIN | 2014-05-15 | 65,413 | 17,444 | SL | 15.000000000000 | 4,361 | 0 | 4,361 | |
| CLASSROOM FURNITURE | 2014-01-29 | 5,511 | 4,408 | SL | 5.000000000000 | 1,102 | 0 | 1,103 | |
| OFFICE FURNITURE | 2014-03-14 | 1,800 | 1,440 | SL | 5.000000000000 | 360 | 0 | 360 | |
| LAND | 2016-01-01 | 749,700 | L | 0 | 0 | 0 | |||
| SHED | 2019-01-01 | 16,314 | SL | 5.000000000000 | 0 | 0 | 0 | ||
| ATV | 2019-01-01 | 12,000 | SL | 5.000000000000 | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TIF ASSET FUND | FMV | 5,682,323 | 5,682,323 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,056,000 | 0 | 4,056,000 | |
| LAND | 1,900,000 | 0 | 1,900,000 | |
| REAL ESTATE IMPROVMENTS | 164,765 | 73,937 | 90,828 | |
| FURNISHINGS | 15,735 | 15,735 | 0 | |
| REAL ESTATE IMPROVMENTS | 15,833 | 6,699 | 9,134 | |
| FURNISHINGS | 25,698 | 25,698 | 0 | |
| FURNISHINGS | 4,547 | 4,547 | 0 | |
| FURNISHINGS | 2,639 | 2,639 | 0 | |
| EQUIPMENT | 9,074 | 9,074 | 0 | |
| FURNACE UPGRADE | 4,498 | 4,498 | 0 | |
| AWNING | 15,791 | 15,791 | 0 | |
| ELECTRICAL UPGRADE | 3,498 | 3,498 | 0 | |
| BUILDING IMPROVEMENTS | 10,476 | 8,982 | 1,494 | |
| OFFICE EQUIPMENT | 2,848 | 2,848 | 0 | |
| VEHICLE | 33,029 | 33,029 | 0 | |
| BUILDING RENOVATOIN | 65,413 | 21,805 | 43,608 | |
| CLASSROOM FURNITURE | 5,511 | 5,510 | 1 | |
| OFFICE FURNITURE | 1,800 | 1,800 | 0 | |
| LAND | 749,700 | 0 | 749,700 | |
| SHED | 16,314 | 0 | 16,314 | |
| ATV | 12,000 | 0 | 12,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 543,429 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 13,009 | 0 | 0 | 13,009 |
| POSTAGE | 247 | 0 | 0 | 247 |
| UTILITIES & TELEPHONE | 8,207 | 0 | 0 | 8,207 |
| MISC | 3,413 | 0 | 0 | 3,413 |
| INSURANCE | 11,582 | 0 | 0 | 11,582 |
| ADVERTISING | 9,007 | 0 | 0 | 9,007 |
| PROFESSIONAL DEVELOPMENT | 2,431 | 0 | 0 | 2,431 |
| CAPITAL EXPENDITURES | 2,392 | 0 | 0 | 2,392 |
| SPECIAL EVENT | 105 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 4,631 | 0 | 0 | 4,492 |
| PROFESSIONAL FEES | 6,647 | 0 | 0 | 6,647 |
| INVESTMENT FEES | 37,000 | 37,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 20,271 | 0 | 0 | 19,866 |
| FEDERAL TAX | 1,000 | 0 | 0 | 0 |
| MA UNEMPLOYMENT | 5,866 | 0 | 0 | 5,748 |