| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,800 | 300 | 3,500 |
| Contractor | Explanation |
|---|---|
| D & W DEVELOPMENT | BUILT NEW ATRIUM |
| 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 | 1965-01-01 | 1,100 | |||||||
| BUILDING | 1965-03-31 | 117,856 | 117,856 | S/L | 40.0000 | ||||
| IMPROVEMENTS | 1965-09-30 | 840 | 840 | S/L | 40.0000 | ||||
| IMPROVEMNTS | 1966-09-30 | 15,165 | 15,165 | S/L | 25.0000 | ||||
| ELEVATOR | 1967-09-30 | 13,055 | 13,055 | S/L | 25.0000 | ||||
| IMPROVEMENTS | 1967-09-30 | 27,415 | 27,415 | S/L | 25.0000 | ||||
| CEILING INSULATION | 1974-07-01 | 2,425 | 2,425 | S/L | 20.0000 | ||||
| AIR CONDITIONER | 1975-06-01 | 896 | 896 | S/L | 10.0000 | ||||
| IMPROVEMENTS | 1978-01-01 | 1,308 | 1,308 | S/L | 20.0000 | ||||
| IMPROVEMENTS | 1979-01-01 | 1,759 | 1,759 | S/L | 20.0000 | ||||
| EMERGENCY LIGHTS | 1985-04-01 | 1,193 | 1,193 | PRE | 5.0000 | ||||
| ROOF | 1985-07-01 | 1,100 | 1,100 | S/L | 18.0000 | ||||
| INTERCOM SYSTEM | 1986-01-01 | 5,272 | 5,272 | PRE | 5.0000 | ||||
| SMOKE ALARM & DOOR CLOSE | 1986-09-01 | 752 | 752 | PRE | 5.0000 | ||||
| AIR COMPRESSOR | 1987-06-01 | 502 | 502 | S/L | 15.0000 | ||||
| SIMPLEX TIME RECORDER | 1988-12-28 | 1,000 | 1,000 | 200DB | 7.0000 | ||||
| FURNITURE | 1989-02-14 | 1,112 | 1,112 | 200DB | 7.0000 | ||||
| CARPET | 1989-03-10 | 704 | 704 | 200DB | 7.0000 | ||||
| FIRE ALARM | 1989-06-21 | 4,520 | 4,520 | 200DB | 7.0000 | ||||
| GRANDFATHERS CLOCK | 1990-11-27 | 949 | 949 | 150DB | 7.0000 | ||||
| APPLIANCES | 1990-12-03 | 550 | 550 | 150DB | 7.0000 | ||||
| FREEZER | 1991-05-15 | 659 | 659 | 150DB | 7.0000 | ||||
| OIL TANKS | 1991-12-31 | 1,303 | 1,303 | 200DB | 7.0000 | ||||
| SMOKE DETECTORS | 1993-05-12 | 800 | 800 | S/L | 10.0000 | ||||
| FRONT PORCH | 1993-06-29 | 1,906 | 1,158 | S/L | 31.5000 | 47 | |||
| CHAIRS | 1993-10-01 | 1,285 | 1,285 | S/L | 7.0000 | ||||
| ELECTRICAL SERVICE | 1994-01-27 | 1,244 | 737 | S/L | 39.0000 | 31 | |||
| NEW ROOF | 1994-07-01 | 25,270 | 14,662 | S/L | 39.0000 | 632 | |||
| CARPETING (MAUVE) | 1995-02-21 | 607 | 607 | 200DB | 7.0000 | ||||
| REBUILD PORCH | 1995-05-17 | 2,104 | 1,712 | S/L | 27.5000 | 76 | |||
| AMITROL WATER MAKER | 1996-03-16 | 1,296 | 1,296 | 200DB | 10.0000 | ||||
| 1 HP COMPRESSOR - SPRINKLER | 1996-04-30 | 1,375 | 1,375 | 200DB | 10.0000 | ||||
| SPRINKLER CROSS CONNECTORS | 1996-04-30 | 2,490 | 2,490 | 200DB | 10.0000 | ||||
| 2 VERMONT ROCKERS | 1996-07-20 | 658 | 658 | 200DB | 7.0000 | ||||
| IRONING BOARD & DRYER VENT | 1999-06-20 | 606 | 606 | S/L | 5.0000 | ||||
| CHAIR | 2000-03-21 | 299 | 299 | 200DB | 7.0000 | ||||
| FURNITURE | 2001-06-15 | 1,805 | 1,805 | 200DB | 7.0000 | ||||
| FRIGIDAIRE DRYER XD123 | 2001-07-05 | 380 | 380 | 200DB | 7.0000 | ||||
| DISHWASHER 02B20 | 2002-03-26 | 3,430 | 3,430 | S/L | 7.0000 | ||||
| A.O. SMITH GAS WATER HEATER | 2002-08-06 | 3,425 | 3,425 | S/L | 7.0000 | ||||
| DESK FOR FRONT OFFICE | 2003-09-29 | 342 | 342 | S/L | 10.0000 | ||||
| 36" TV | 2004-01-21 | 650 | 650 | S/L | 10.0000 | ||||
| MITSUBISHI SPLIT AIR CONDITIONER | 2004-07-07 | 2,300 | 2,300 | S/L | 10.0000 | ||||
| 2 KENMORE ENERGY EFFICIENT REFRIGERATORS | 2005-02-09 | 1,200 | 1,200 | S/L | 5.0000 | ||||
| FURNITURE | 2004-11-01 | 680 | 680 | S/L | 10.0000 | ||||
| FURNITURE OAK TABLES AND CHAIRS | 2006-06-06 | 5,335 | 5,335 | S/L | 10.0000 | ||||
| DIGITAL DIALER | 2007-06-26 | 1,153 | 1,153 | S/L | 10.0000 | ||||
| DRYER | 2008-12-08 | 607 | 607 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2009-05-29 | 613 | 613 | S/L | 7.0000 | ||||
| FREEZER | 2010-04-22 | 578 | 578 | S/L | 7.0000 | ||||
| DRIVEWAY | 2010-10-20 | 8,250 | 3,804 | S/L | 15.0000 | 550 | |||
| FURNACE | 2011-01-06 | 2,970 | 1,337 | S/L | 15.0000 | 198 | |||
| ELECTRICAL PANEL UPGRADE | 2011-07-22 | 2,450 | 1,007 | S/L | 15.0000 | 164 | |||
| MICHAUD FLOORING | 2011-05-25 | 1,000 | 633 | S/L | 10.0000 | 100 | |||
| WASHER | 2011-07-14 | 635 | 635 | S/L | 5.0000 | ||||
| CHIMNEY LINERS | 2012-01-11 | 3,100 | 1,188 | S/L | 15.0000 | 207 | |||
| 42" DOORS WITH SIDELIGHTS | 2012-05-23 | 17,750 | 2,427 | S/L | 39.0000 | 455 | |||
| CONVERSION OF BOILERS TO GAS | 2011-10-19 | 5,200 | 789 | S/L | 39.0000 | 133 | |||
| REPLACE STEAM BOILER | 2012-03-22 | 6,600 | 2,420 | S/L | 15.0000 | 440 | |||
| REPLACE 7SQFT FLAT ROOF | 2011-11-22 | 7,192 | 1,076 | S/L | 39.0000 | 184 | |||
| KITCHEN RENOVATION | 2013-03-13 | 72,833 | 22,254 | S/L | 15.0000 | 4,856 | |||
| OAK BUFFET TABLE/ SIDE BOARD | 2013-06-17 | 1,550 | 659 | S/L | 10.0000 | 155 | |||
| REFRIGERATOR | 2013-01-23 | 2,846 | 1,328 | S/L | 10.0000 | 285 | |||
| RANGE 60", 6 OPEN BURNERS | 2013-01-23 | 5,231 | 2,441 | S/L | 10.0000 | 523 | |||
| DISHWASHER | 2013-01-23 | 5,357 | 2,500 | S/L | 10.0000 | 536 | |||
| ICE MAKER WITH BIN | 2013-01-23 | 1,943 | 907 | S/L | 10.0000 | 194 | |||
| WARMING DRAWER | 2013-01-23 | 1,325 | 618 | S/L | 10.0000 | 133 | |||
| MICROWAVE OVEN | 2013-01-23 | 298 | 139 | S/L | 10.0000 | 30 | |||
| EXHAUST HOOD | 2013-01-23 | 1,961 | 915 | S/L | 10.0000 | 196 | |||
| COFFEE BREWER & SMALL EQUIPMENT | 2013-01-23 | 1,117 | 1,042 | S/L | 5.0000 | 75 | |||
| EXTERIOR IMPROVEMENTS- WINDOWS | 2014-05-14 | 28,897 | 6,582 | S/L | 15.0000 | 1,927 | |||
| PAVED DRIVEWAY | 2014-10-07 | 16,900 | 3,380 | S/L | 15.0000 | 1,127 | |||
| SHOWER | 2015-01-28 | 4,136 | 2,206 | S/L | 5.0000 | 827 | |||
| WATER HEATER | 2015-05-06 | 4,455 | 2,153 | S/L | 5.0000 | 891 | |||
| VINYL/CARPET FLOORING | 2016-03-07 | 20,175 | 2,130 | S/L | 15.0000 | 1,345 | |||
| SEWER AND DRAIN REPLACEMENT | 2016-05-12 | 8,250 | 2,338 | S/L | 5.0000 | 1,650 | |||
| FIRE SPRINKLERS | 2016-09-01 | 4,497 | 974 | S/L | 5.0000 | 900 | |||
| FIRE SPRINKLERS | 2016-08-19 | 2,724 | 590 | S/L | 5.0000 | 545 | |||
| REFLASH EXHAUST VENT/PIPE | 2016-01-26 | 3,033 | 1,011 | S/L | 5.0000 | 607 | |||
| NEW HALL CARPET | 2017-07-27 | 2,023 | 67 | S/L | 5.0000 | 405 | |||
| WATER HEATER | 2017-02-09 | 2,300 | 307 | S/L | 5.0000 | 460 | |||
| CARPET FOR ROOM 12 | 2017-05-04 | 2,875 | 240 | S/L | 5.0000 | 575 | |||
| SPRINKLER SYSTEM/HEADS IN ROOM 20-22 | 2016-11-01 | 3,408 | 625 | S/L | 5.0000 | 681 | |||
| SPRINKLER SYSTEM/HEAD REPAIRS IN ATTIC | 2016-10-10 | 3,512 | 702 | S/L | 5.0000 | 703 | |||
| SPRINKLER SYSTEM/HEAD REPAIRS IN ATTIC | 2016-10-26 | 10,527 | 965 | S/L | 10.0000 | 1,053 | |||
| CCTV SYSTEM | 2018-02-09 | 2,800 | S/L | 5.0000 | 373 | ||||
| AID ALARM | 2018-02-09 | 3,500 | S/L | 5.0000 | 467 | ||||
| ATRIUM | 2018-04-18 | 198,110 | S/L | 40.0000 | 2,064 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 662,932 | 662,932 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 459,812 | 459,812 |
| MONEY MARKET | FMV | 7,338 | 7,338 |
| INTEREST ACCRUALS | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & IMPROVEMENTS | 649,391 | 285,827 | 363,564 | 363,564 |
| FURNITURE AND FIXTURES | 85,112 | 63,877 | 21,235 | 21,235 |
| LAND | 1,100 | 1,100 | 1,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST IN TRUST | 75,485 | 75,613 | 75,613 |
| CONSTRUCTION IN PROCESS | 58,522 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING/PUBLIC RELATIONS | 5,878 | 5,878 | ||
| BANK CHARGES | ||||
| DEPRECIATION ADJUSTMENT | ||||
| DUES AND SUBSCRIPTIONS | 2,586 | 2,586 | ||
| FEDERAL INCOME TAX | 719 | 716 | ||
| HOUSEKEEPING SUPPLIES | 5,097 | 5,097 | ||
| INSURANCE | 24,546 | 24,546 | ||
| INVESTMENT FEES | 8,163 | 8,163 | 8,163 | |
| KITCHEN SUPPLIES | ||||
| LICENSES & FEES | 249 | 249 | ||
| MEDICAL SUPPLIES | 40 | 40 | ||
| OFFICE | 4,995 | 4,995 | ||
| PAYROLL SERVICE | 5,524 | 5,524 | ||
| PURCHASED SERVICES | 22,234 | 22,234 | ||
| REPAIRS AND MAINTENANCE | 24,251 | 24,251 | ||
| RESIDENT FOOD | 61,565 | 61,565 | ||
| RESIDENT GIFTS AND ENTERTAINM | 2,028 | 2,028 | ||
| STATE INCOME TAX | 517 | 517 | ||
| TELEPHONE | 1,333 | 1,333 | ||
| DONATIONS | ||||
| UNEMPLOYMENT COMPENSATION | ||||
| SMALL FURNITURE AND EQUIPMENT | 9,400 | 9,400 | ||
| MISCELLANEOUS | 2,585 | 2,585 | ||
| EMPLOYEE BONUSES AND GIFTS | 280 | 280 | ||
| EMPLOYEE TRAINING | 150 | 150 | ||
| FEDERAL EXCISE TAX | 674 | 674 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM & BOARD | 438,631 | 438,631 | |
| INCOME FROM CAPEN TRUST | 9,577 | 9,577 | 9,577 |
| MISCELLANEOUS | 804 | 804 |
| Description | Amount |
|---|---|
| POLLARD UNREALIZED GAIN | -16,442 |
| UNREST. INVESTMENTS UNREALIZED LOSS | 503 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 1,454 |