| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Servies | 43,191 | 20,305 | 0 | 16,021 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Adamas Opportunities Fund | FMV | 2,859,570 | 2,859,570 |
| Loomis Sayles High Grade Bond Fund | FMV | 1,652,561 | 1,652,561 |
| Brookfield Global Listed Real Estate-Y | FMV | 932,968 | 932,968 |
| Colchester Global Bond Fund | FMV | 1,274,914 | 1,274,914 |
| Artisan International Fund | FMV | 1,700,176 | 1,700,176 |
| Vanguard Total Stock Index Fund-Signal | FMV | 7,084,567 | 7,084,567 |
| Vanguard Energy Fund Admiral | FMV | 1,124,698 | 1,124,698 |
| Vanguard Intermed Term Treasury | FMV | 1,507,470 | 1,507,470 |
| Vanguard Infl Protected Security | FMV | 996,692 | 996,692 |
| Dodge & Cox International Fund | FMV | 1,708,166 | 1,708,166 |
| Forester Diversified Fund | FMV | 3,672,875 | 3,672,875 |
| Eaton Vance Emerging Markets Fund | FMV | 1,671,890 | 1,671,890 |
| FPA Crescent Fund | FMV | 487,630 | 487,630 |
| R/F T. Rowe Price Balanced Fund | FMV | 381,756 | 381,756 |
| R/F T Rowe Price Indigent Fund | FMV | 132,052 | 132,052 |
| Vanguard Target Retirement | FMV | 37,270 | 37,270 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land Improvements | 3,016,347 | 2,566,628 | 449,719 | 449,719 |
| Buildings | 9,622,933 | 4,829,728 | 4,793,205 | 4,793,205 |
| Equipment, Furnitures & Fixtures | 2,157,177 | 1,545,418 | 611,759 | 611,759 |
| Land | 1,250,036 | 0 | 1,250,036 | 1,250,036 |
| Construction In Progress | 518,266 | 0 | 518,266 | 518,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 50,682 | 0 | 0 | 52,873 |
| Item No. | 1 |
|---|---|
| Lender's Name | 1998 Series A Variable Bonds - Exempt |
| Lender's Title | |
| Relationship to Insider | none |
| Original Amount of Loan | 6,455,000 |
| Balance Due | 5,587,060 |
| Date of Note | 1998-06 |
| Maturity Date | 2024-05 |
| Repayment Terms | |
| Interest Rate | 2.990000000000 |
| Security Provided by Borrower | Building |
| Purpose of Loan | Buiding Construction |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| Unrealized Losses on Investments | 3,017,269 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies - Facility | 13,493 | 0 | 0 | 13,198 |
| Communications | 10,017 | 0 | 0 | 10,017 |
| Workers Compensation - CC | 3,290 | 0 | 0 | 3,290 |
| Dues & Subscriptions | 1,607 | 0 | 0 | 1,607 |
| Office Expenses | 8,473 | 0 | 0 | 8,687 |
| Miscellaneous Expenses | 8,133 | 0 | 0 | 8,133 |
| Insurance | 7,842 | 0 | 0 | 7,842 |
| NH State Filing Fee | 75 | 0 | 0 | 75 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 11,569 | 11,569 | 0 |
| Community Campus Rent | 561,713 | 561,713 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Investment Mgt Fees Payable | 1,859 | 1,657 |
| Deferred Compensation Payable | 24,455 | 37,270 |
| Bond Interest Payable | 15,240 | 13,845 |
| Payroll Tax Payable | 2,227 | 0 |
| Salaries Payable | 7,814 | 4,571 |
| Federal Excise Tax Payable | 0 | 2,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultants | 3,386 | 0 | 0 | 3,386 |
| Investment Consultant | 40,000 | 40,000 | 0 | 0 |
| Invest/Custodial/Entry Fees | 14,621 | 14,621 | 0 | 0 |
| Benefits/Payroll Administrator | 2,221 | 0 | 0 | 2,159 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Payroll Tax | 21,944 | 0 | 0 | 21,944 |
| NH Unemployment Tax | 56 | 0 | 0 | 56 |
| Federal Excise Tax | 8,701 | 0 | 0 | 0 |
| Unrelated Business Income Tax | 920 | 0 | 0 | 0 |