| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 19,700 | 9,850 | 9,850 | 484 |
| 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 | 6,904 | 84.000000000000 | 531 | 0 | 531 | 7,435 |
| 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 | 4,088,500 | 2,725,193 | 20.000000000000 | 64,854 | 0 | 64,854 | ||
| EQUIPMENT | 2009-01-15 | 7,794 | 7,193 | 10.000000000000 | 99 | 0 | 99 | ||
| BUILDING IMPROVEMENTS | 2010-06-30 | 167,325 | 24,058 | 40.000000000000 | 2,230 | 0 | 2,230 | ||
| BUILDING IMPROVEMENTS | 2011-01-01 | 77,899 | 24,151 | 20.000000000000 | 3,058 | 0 | 3,058 | ||
| FIXED ASSETS | 2011-01-01 | 7,311 | 5,773 | 10.000000000000 | 705 | 0 | 705 | ||
| BUILDING | 2012-02-24 | 1,654,739 | 286,355 | 20.000000000000 | 45,234 | 0 | 45,234 | ||
| BUILDING IMPROVEMENTS | 2012-04-23 | 9,600 | 3,569 | 20.000000000000 | 577 | 0 | 577 | ||
| LAND IMROVEMENTS | 2012-02-28 | 7,240 | 3,056 | 26.000000000000 | 388 | 0 | 388 | ||
| FURNISHINGS & EQUIPMENT | 2012-03-07 | 2,018 | 1,248 | 20.000000000000 | 202 | 0 | 202 | ||
| 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 | 18,067 | 10.000000000000 | 2,772 | 0 | 2,772 | ||
| FURNISHINGS & EQUIPMENT | 2013-01-01 | 21,689 | 10,544 | 10.000000000000 | 1,985 | 0 | 1,985 | ||
| FENCE | 2013-04-12 | 6,670 | 2,335 | 15.000000000000 | 444 | 0 | 444 | ||
| BUILDING IMPROVEMENTS | 2012-07-02 | 29,814 | 4,728 | 40.000000000000 | 801 | 0 | 801 | ||
| FURNISHINGS & EQUIPMENT | 2014-01-01 | 5,377 | 2,418 | 10.000000000000 | 538 | 0 | 538 | ||
| LAND IMROVEMENTS | 2014-01-01 | 3,820 | 1,219 | 15.000000000000 | 389 | 0 | 389 | ||
| BUILDING IMPROVEMENTS | 2014-01-01 | 54,835 | 12,470 | 20.000000000000 | 2,743 | 0 | 2,743 | ||
| 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 | 7,822 | 10.000000000000 | 2,124 | 0 | 2,124 | ||
| LAND IMROVEMENTS | 2015-01-01 | 17,198 | 3,009 | 15.000000000000 | 861 | 0 | 861 | ||
| BUILDING IMPROVEMENTS | 2015-01-01 | 36,577 | 6,624 | 20.000000000000 | 1,829 | 0 | 1,829 | ||
| FURNISHINGS & EQUIPMENT | 2016-01-01 | 7,828 | 1,864 | 10.000000000000 | 605 | 0 | 605 | ||
| LAND IMROVEMENTS | 2016-01-01 | 2,737 | 487 | 15.000000000000 | 182 | 0 | 182 | ||
| BUILDING IMPROVEMENTS | 2016-01-01 | 52,908 | 6,743 | 20.000000000000 | 3,931 | 0 | 3,931 | ||
| FURNISHINGS & EQUIPMENT | 2017-01-01 | 5,833 | 867 | 10.000000000000 | 584 | 0 | 584 | ||
| LAND IMROVEMENTS | 2017-01-01 | 5,981 | 622 | 15.000000000000 | 399 | 0 | 399 | ||
| BUILDING IMPROVEMENTS | 2017-01-01 | 65,313 | 5,569 | 20.000000000000 | 2,160 | 0 | 2,160 | ||
| FURNISHINGS & EQUIPMENT | 2018-01-01 | 57,537 | 2,143 | 10.000000000000 | 4,602 | 0 | 4,602 | ||
| BUILDING IMPROVEMENTS | 2018-01-01 | 71,884 | 1,303 | 20.000000000000 | 3,593 | 0 | 3,593 | ||
| LAND | 2017-01-01 | 133,744 | 0 % | 0 | 0 | 0 | |||
| FURNISHINGS & EQUIPMENT | 2019-01-01 | 32,495 | 10.000000000000 | 1,620 | 0 | 1,620 | |||
| LAND IMROVEMENTS | 2019-01-01 | 22,542 | 15.000000000000 | 1,076 | 0 | 1,076 | |||
| BUILDING IMPROVEMENTS | 2019-01-01 | 32,285 | 20.000000000000 | 494 | 0 | 494 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 1,772,456 | 1,772,456 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 1,734,190 | 1,734,190 |
| 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 | 4,088,500 | 2,790,047 | 1,298,453 | |
| EQUIPMENT | 7,794 | 7,292 | 502 | |
| BUILDING IMPROVEMENTS | 167,325 | 26,288 | 141,037 | |
| BUILDING IMPROVEMENTS | 77,899 | 27,209 | 50,690 | |
| FIXED ASSETS | 7,311 | 6,478 | 833 | |
| BUILDING | 1,654,739 | 331,589 | 1,323,150 | |
| BUILDING IMPROVEMENTS | 9,600 | 4,146 | 5,454 | |
| LAND IMROVEMENTS | 7,240 | 3,444 | 3,796 | |
| FURNISHINGS & EQUIPMENT | 2,018 | 1,450 | 568 | |
| LAND | 132,150 | 0 | 132,150 | |
| LAND | 906,842 | 0 | 906,842 | |
| LAND | 20,740 | 0 | 20,740 | |
| LOAN FINANCING FEES | 13,798 | 7,435 | 6,363 | |
| FURNISHINGS & EQUIPMENT | 26,516 | 20,839 | 5,677 | |
| FURNISHINGS & EQUIPMENT | 21,689 | 12,529 | 9,160 | |
| FENCE | 6,670 | 2,779 | 3,891 | |
| BUILDING IMPROVEMENTS | 29,814 | 5,529 | 24,285 | |
| FURNISHINGS & EQUIPMENT | 5,377 | 2,956 | 2,421 | |
| LAND IMROVEMENTS | 3,820 | 1,608 | 2,212 | |
| BUILDING IMPROVEMENTS | 54,835 | 15,213 | 39,622 | |
| LAND - 54 FREE STREET | 45,900 | 0 | 45,900 | |
| LAND - OAKS | 113,821 | 0 | 113,821 | |
| FURNISHINGS & EQUIPMENT | 28,960 | 9,946 | 19,014 | |
| LAND IMROVEMENTS | 17,198 | 3,870 | 13,328 | |
| BUILDING IMPROVEMENTS | 36,577 | 8,453 | 28,124 | |
| FURNISHINGS & EQUIPMENT | 7,828 | 2,469 | 5,359 | |
| LAND IMROVEMENTS | 2,737 | 669 | 2,068 | |
| BUILDING IMPROVEMENTS | 52,908 | 10,674 | 42,234 | |
| FURNISHINGS & EQUIPMENT | 5,833 | 1,451 | 4,382 | |
| LAND IMROVEMENTS | 5,981 | 1,021 | 4,960 | |
| BUILDING IMPROVEMENTS | 65,313 | 7,729 | 57,584 | |
| FURNISHINGS & EQUIPMENT | 57,537 | 6,745 | 50,792 | |
| BUILDING IMPROVEMENTS | 71,884 | 4,896 | 66,988 | |
| LAND | 133,744 | 0 | 133,744 | |
| FURNISHINGS & EQUIPMENT | 32,495 | 1,620 | 30,875 | |
| LAND IMROVEMENTS | 22,542 | 1,076 | 21,466 | |
| BUILDING IMPROVEMENTS | 32,285 | 494 | 31,791 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 6,894 | 6,363 | 6,363 |
| FOGG MEMORIAL HOME FUND | 1,564,352 | 1,581,709 | 1,581,709 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 125,892 | 0 | 125,892 | 6,183 |
| REPAIRS & MAINETENANCE | 107,921 | 0 | 107,921 | 5,301 |
| INSURANCE | 28,857 | 0 | 28,857 | 1,417 |
| GROUNDS MAINTENANCE | 24,363 | 0 | 24,363 | 1,197 |
| RUBBISH & SNOW REMOVAL | 13,124 | 0 | 13,124 | 645 |
| FIRE SAFETY & SECURITY | 5,440 | 0 | 5,440 | 267 |
| EXTERMINATOR | 1,666 | 0 | 1,666 | 82 |
| FOOD SERVICE | 49,031 | 0 | 49,031 | 2,408 |
| OTHER RESIDENT SERVICES | 23,996 | 0 | 23,996 | 1,179 |
| ADMINISTRATION | 5,271 | 0 | 5,271 | 259 |
| TRUST MANAGEMENT FEES | 39,122 | 39,122 | 0 | 0 |
| MISCELLANEOUS | 6,927 | 0 | 6,927 | 338 |
| MANAGEMENT FEES | 64,280 | 0 | 64,280 | 3,155 |
| PAYROLL FEES | 17,618 | 555 | 17,063 | 838 |
| AMORTIZATION | 531 | 0 | 531 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,313,975 | 1,313,975 | |
| MISCELLANEOUS INCOME | 5,581 | 5,581 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 27,689 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 62,167 | 63,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 41,269 | 1,300 | 39,969 | 1,963 |
| REAL ESTATE TAXES | 33,009 | 0 | 33,009 | 1,621 |