| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 23,068 | 11,534 | 11,534 | 339 |
| 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 | 7,966 | 84.000000000000 | 94 | 0 | 94 | 8,060 |
| 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 | 2,853,139 | 20.000000000000 | 61,307 | 0 | 61,307 | ||
| EQUIPMENT | 2009-01-15 | 7,794 | 7,381 | 10.000000000000 | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2010-06-30 | 167,325 | 28,519 | 40.000000000000 | 2,230 | 0 | 2,230 | ||
| BUILDING IMPROVEMENTS | 2011-01-01 | 77,899 | 30,266 | 20.000000000000 | 3,058 | 0 | 3,058 | ||
| FIXED ASSETS | 2011-01-01 | 7,311 | 7,182 | 10.000000000000 | 129 | 0 | 0 | ||
| BUILDING | 2012-02-24 | 1,654,739 | 376,828 | 20.000000000000 | 45,235 | 0 | 45,235 | ||
| BUILDING IMPROVEMENTS | 2012-04-23 | 9,600 | 4,723 | 20.000000000000 | 576 | 0 | 576 | ||
| LAND IMROVEMENTS | 2012-02-28 | 7,240 | 3,832 | 26.000000000000 | 389 | 0 | 389 | ||
| FURNISHINGS & EQUIPMENT | 2012-03-07 | 2,018 | 1,652 | 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 | 23,613 | 10.000000000000 | 2,772 | 0 | 2,772 | ||
| FURNISHINGS & EQUIPMENT | 2013-01-01 | 21,689 | 14,514 | 10.000000000000 | 1,986 | 0 | 1,986 | ||
| FENCE | 2013-04-12 | 6,670 | 3,224 | 15.000000000000 | 445 | 0 | 445 | ||
| BUILDING IMPROVEMENTS | 2012-07-02 | 29,814 | 6,330 | 40.000000000000 | 800 | 0 | 800 | ||
| FURNISHINGS & EQUIPMENT | 2014-01-01 | 5,377 | 3,492 | 10.000000000000 | 540 | 0 | 540 | ||
| LAND IMROVEMENTS | 2014-01-01 | 3,820 | 1,997 | 15.000000000000 | 387 | 0 | 387 | ||
| BUILDING IMPROVEMENTS | 2014-01-01 | 54,835 | 17,955 | 20.000000000000 | 2,741 | 0 | 2,741 | ||
| 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 | 12,070 | 10.000000000000 | 2,121 | 0 | 2,121 | ||
| LAND IMROVEMENTS | 2015-01-01 | 17,198 | 4,729 | 15.000000000000 | 861 | 0 | 861 | ||
| BUILDING IMPROVEMENTS | 2015-01-01 | 36,577 | 10,283 | 20.000000000000 | 1,827 | 0 | 1,827 | ||
| FURNISHINGS & EQUIPMENT | 2016-01-01 | 7,828 | 3,074 | 10.000000000000 | 603 | 0 | 603 | ||
| LAND IMROVEMENTS | 2016-01-01 | 2,737 | 851 | 15.000000000000 | 183 | 0 | 183 | ||
| BUILDING IMPROVEMENTS | 2016-01-01 | 52,908 | 14,603 | 20.000000000000 | 3,929 | 0 | 3,929 | ||
| FURNISHINGS & EQUIPMENT | 2017-01-01 | 5,833 | 2,034 | 10.000000000000 | 583 | 0 | 583 | ||
| LAND IMROVEMENTS | 2017-01-01 | 5,981 | 1,419 | 15.000000000000 | 399 | 0 | 399 | ||
| BUILDING IMPROVEMENTS | 2017-01-01 | 65,313 | 9,889 | 20.000000000000 | 2,160 | 0 | 2,160 | ||
| FURNISHINGS & EQUIPMENT | 2018-01-01 | 57,537 | 12,112 | 10.000000000000 | 5,373 | 0 | 5,373 | ||
| BUILDING IMPROVEMENTS | 2018-01-01 | 71,884 | 8,491 | 20.000000000000 | 3,596 | 0 | 3,596 | ||
| LAND | 2017-01-01 | 133,744 | 0 % | 0 | 0 | 0 | |||
| FURNISHINGS & EQUIPMENT | 2019-01-01 | 32,495 | 5,856 | 10.000000000000 | 4,239 | 0 | 4,239 | ||
| LAND IMROVEMENTS | 2019-01-01 | 22,542 | 2,579 | 15.000000000000 | 1,503 | 0 | 1,503 | ||
| BUILDING IMPROVEMENTS | 2019-01-01 | 32,285 | 1,831 | 20.000000000000 | 1,336 | 0 | 1,336 | ||
| FURNISHINGS & EQUIPMENT | 2020-01-01 | 69,590 | 3,372 | 10.000000000000 | 6,679 | 0 | 6,679 | ||
| BUILDING IMPROVEMENTS | 2020-01-01 | 8,888 | 370 | 20.000000000000 | 445 | 0 | 445 | ||
| BUILDING IMPROVEMENTS | 2020-01-01 | 6,484 | 95 | 40.000000000000 | 324 | 0 | 324 | ||
| BUILDING IMPROVEMENTS | 2021-01-01 | 36,923 | ADS | 20.000000000000 | 1,018 | 0 | 1,018 | ||
| FURNISHINGS & EQUIPMENT | 2021-01-01 | 7,403 | ADS | 10.000000000000 | 403 | 0 | 403 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 1,483,065 | 1,483,605 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 2,621,728 | 2,621,728 |
| 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 | 2,914,446 | 1,174,054 | |
| EQUIPMENT | 7,794 | 7,381 | 413 | |
| BUILDING IMPROVEMENTS | 167,325 | 30,749 | 136,576 | |
| BUILDING IMPROVEMENTS | 77,899 | 33,324 | 44,575 | |
| FIXED ASSETS | 7,311 | 7,311 | 0 | |
| BUILDING | 1,654,739 | 422,063 | 1,232,676 | |
| BUILDING IMPROVEMENTS | 9,600 | 5,299 | 4,301 | |
| LAND IMROVEMENTS | 7,240 | 4,221 | 3,019 | |
| FURNISHINGS & EQUIPMENT | 2,018 | 1,853 | 165 | |
| LAND | 132,150 | 0 | 132,150 | |
| LAND | 906,842 | 0 | 906,842 | |
| LAND | 20,740 | 0 | 20,740 | |
| LOAN FINANCING FEES | 13,798 | 8,060 | 5,738 | |
| FURNISHINGS & EQUIPMENT | 26,516 | 26,385 | 131 | |
| FURNISHINGS & EQUIPMENT | 21,689 | 16,500 | 5,189 | |
| FENCE | 6,670 | 3,669 | 3,001 | |
| BUILDING IMPROVEMENTS | 29,814 | 7,130 | 22,684 | |
| FURNISHINGS & EQUIPMENT | 5,377 | 4,032 | 1,345 | |
| LAND IMROVEMENTS | 3,820 | 2,384 | 1,436 | |
| BUILDING IMPROVEMENTS | 54,835 | 20,696 | 34,139 | |
| LAND - 54 FREE STREET | 45,900 | 0 | 45,900 | |
| LAND - OAKS | 113,821 | 0 | 113,821 | |
| FURNISHINGS & EQUIPMENT | 28,960 | 14,191 | 14,769 | |
| LAND IMROVEMENTS | 17,198 | 5,590 | 11,608 | |
| BUILDING IMPROVEMENTS | 36,577 | 12,110 | 24,467 | |
| FURNISHINGS & EQUIPMENT | 7,828 | 3,677 | 4,151 | |
| LAND IMROVEMENTS | 2,737 | 1,034 | 1,703 | |
| BUILDING IMPROVEMENTS | 52,908 | 18,532 | 34,376 | |
| FURNISHINGS & EQUIPMENT | 5,833 | 2,617 | 3,216 | |
| LAND IMROVEMENTS | 5,981 | 1,818 | 4,163 | |
| BUILDING IMPROVEMENTS | 65,313 | 12,049 | 53,264 | |
| FURNISHINGS & EQUIPMENT | 57,537 | 17,485 | 40,052 | |
| BUILDING IMPROVEMENTS | 71,884 | 12,087 | 59,797 | |
| LAND | 133,744 | 0 | 133,744 | |
| FURNISHINGS & EQUIPMENT | 32,495 | 10,095 | 22,400 | |
| LAND IMROVEMENTS | 22,542 | 4,082 | 18,460 | |
| BUILDING IMPROVEMENTS | 32,285 | 3,167 | 29,118 | |
| FURNISHINGS & EQUIPMENT | 69,590 | 10,051 | 59,539 | |
| BUILDING IMPROVEMENTS | 8,888 | 815 | 8,073 | |
| BUILDING IMPROVEMENTS | 6,484 | 419 | 6,065 | |
| BUILDING IMPROVEMENTS | 36,923 | 1,018 | 35,905 | |
| FURNISHINGS & EQUIPMENT | 7,403 | 403 | 7,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 5,832 | 5,301 | 5,301 |
| FOGG MEMORIAL HOME FUND | 1,542,539 | 1,796,833 | 1,796,833 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 8,635 | 0 | 8,635 | 253 |
| EXTERMINATOR | 805 | 0 | 805 | 24 |
| FIRE SAFETY & SECURITY | 9,104 | 0 | 9,104 | 267 |
| FOOD SERVICE | 47,630 | 0 | 47,630 | 1,398 |
| GROUNDS MAINTENANCE | 13,796 | 0 | 13,796 | 405 |
| INSURANCE | 33,032 | 0 | 33,032 | 970 |
| MANAGEMENT FEES | 65,289 | 0 | 65,289 | 1,915 |
| MISCELLANEOUS | 25,665 | 0 | 25,665 | 751 |
| OTHER RESIDENT SERVICES | 13,456 | 0 | 13,456 | 395 |
| PAYROLL FEES | 18,060 | 549 | 17,511 | 514 |
| REPAIRS & MAINETENANCE | 92,493 | 0 | 92,493 | 2,715 |
| RUBBISH & SNOW REMOVAL | 14,299 | 0 | 14,299 | 420 |
| TRUST MANAGEMENT FEES | 28,260 | 28,260 | 0 | 0 |
| UTILITIES | 103,645 | 0 | 103,645 | 3,043 |
| AMORTIZATION | 94 | 0 | 94 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,265,207 | 1,265,207 | |
| MISCELLANEOUS INCOME | 3,820 | 3,820 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 606,971 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 64,094 | 62,170 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 29,076 | 0 | 29,076 | 854 |