| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 441 | 441 |
| 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 | 2009-03-31 | 45,000 | |||||||
| BUILDING | 2009-03-31 | 405,000 | 111,638 | S/L | 39.0000 | 10,385 | |||
| FLOOR REPLACEMENT | 2009-04-15 | 5,325 | 1,472 | S/L | 39.0000 | 137 | |||
| MEETING ROOM RENOVATION | 2009-06-30 | 105 | 31 | S/L | 39.0000 | 3 | |||
| MEETING ROOM RENOVATION | 2009-07-31 | 8,807 | 2,354 | S/L | 39.0000 | 226 | |||
| KITCHEN REPAIRS | 2009-07-31 | 12,497 | 3,334 | S/L | 39.0000 | 320 | |||
| APARTMENT RENOVATION | 2009-07-31 | 3,193 | 854 | S/L | 39.0000 | 82 | |||
| MEETING ROOM RENOVATION | 2009-07-31 | 5,651 | 1,510 | S/L | 39.0000 | 145 | |||
| KITCHEN REPAIRS | 2009-08-31 | 1,054 | 279 | S/L | 39.0000 | 27 | |||
| BASEMENT ROOM RENOVATION | 2009-08-31 | 629 | 165 | S/L | 39.0000 | 16 | |||
| MEETING ROOM RENOVATION | 2009-09-30 | 4,840 | 1,271 | S/L | 39.0000 | 124 | |||
| BAEMENT ROOM RENOVATION | 2009-09-30 | 691 | 184 | S/L | 39.0000 | 18 | |||
| MEETING ROOM RENOVATION | 2009-10-31 | 4,234 | 1,108 | S/L | 39.0000 | 109 | |||
| MEETING ROOM RENOVATION | 2009-11-30 | 3,081 | 797 | S/L | 39.0000 | 79 | |||
| ROOF | 2011-05-15 | 8,363 | 1,855 | S/L | 39.0000 | 214 | |||
| AIR CONDITIONER | 2011-08-15 | 10,832 | 2,340 | S/L | 39.0000 | 278 | |||
| FLOOR REPLACEMENT | 2011-09-15 | 8,030 | 1,717 | S/L | 39.0000 | 206 | |||
| ROOF REPLACEMENT | 2011-01-15 | 16,726 | 3,432 | S/L | 39.0000 | 429 | |||
| HVAC UNIT | 2012-02-15 | 2,277 | 460 | S/L | 39.0000 | 58 | |||
| FLOORING-DWNSTRS BATH & HALL | 2012-04-15 | 2,914 | 581 | S/L | 39.0000 | 75 | |||
| HVAC UNIT | 2012-05-15 | 1,386 | 276 | S/L | 39.0000 | 36 | |||
| LANDSCAPE IMPROVEMENTS | 2012-05-15 | 2,105 | 1,074 | S/L | 39.0000 | 54 | |||
| LANDSCAPE IMPROVEMENTS | 2012-07-15 | 1,778 | 892 | S/L | 39.0000 | 46 | |||
| EXTERIOR PAINTING | 2012-08-15 | 3,570 | 682 | S/L | 39.0000 | 92 | |||
| LANDSCAPE IMPROVEMENTS | 2012-08-15 | 1,735 | 860 | S/L | 39.0000 | 44 | |||
| EXTERIOR PAINTING | 2012-09-15 | 6,180 | 1,159 | S/L | 39.0000 | 158 | |||
| WINDOWS | 2012-09-15 | 2,273 | 425 | S/L | 39.0000 | 58 | |||
| EXTERIOR PAINTING | 2012-10-15 | 2,309 | 428 | S/L | 39.0000 | 59 | |||
| EXTERIOR PAINTING | 2012-12-15 | 17,965 | 3,265 | S/L | 39.0000 | 461 | |||
| PATIO ROOF | 2012-12-15 | 9,500 | 1,728 | S/L | 39.0000 | 244 | |||
| 2 HVAC UNITS | 2013-02-15 | 2,724 | 484 | S/L | 39.0000 | 70 | |||
| 1 HVAC UNIT | 2013-04-15 | 1,433 | 250 | S/L | 39.0000 | 37 | |||
| SUNROOM DECK | 2013-07-15 | 3,196 | 533 | S/L | 39.0000 | 82 | |||
| BOILER | 2013-07-15 | 7,225 | 1,203 | S/L | 39.0000 | 185 | |||
| SIGNS & LIGHTS | 2013-07-15 | 1,640 | 273 | S/L | 39.0000 | 42 | |||
| PAINTING | 2013-08-15 | 2,301 | 379 | S/L | 39.0000 | 59 | |||
| SUN ROOM SKYLIGHTS | 2013-09-15 | 13,111 | 2,128 | S/L | 39.0000 | 336 | |||
| PAINTING | 2013-10-15 | 4,759 | 763 | S/L | 39.0000 | 122 | |||
| ROOF | 2014-04-15 | 20,000 | 2,950 | S/L | 39.0000 | 513 | |||
| IMPROVEMENTS | 2014-06-15 | 4,350 | 625 | S/L | 39.0000 | 112 | |||
| IMPROVEMENTS | 2014-06-15 | 10,000 | 1,430 | S/L | 39.0000 | 256 | |||
| IMPROVEMENTS | 2014-07-15 | 11,073 | 1,562 | S/L | 39.0000 | 284 | |||
| ROOFING | 2014-09-15 | 17,875 | 2,443 | S/L | 39.0000 | 458 | |||
| FENCE | 2015-04-01 | 1,750 | 556 | S/L | 39.0000 | 45 | |||
| AIR CONDITIONER | 2015-08-25 | 2,582 | 286 | S/L | 39.0000 | 66 | |||
| WINDOWS | 2016-06-06 | 1,237 | 115 | S/L | 39.0000 | 32 | |||
| WINDOWS | 2016-11-15 | 2,371 | 193 | S/L | 39.0000 | 61 | |||
| ALARM | 2017-02-14 | 3,000 | 1,750 | S/L | 5.0000 | 600 | |||
| DISPOSAL & SINK | 2017-04-21 | 598 | 320 | S/L | 5.0000 | 120 | |||
| FLOORS | 2017-09-08 | 1,953 | 117 | S/L | 39.0000 | 50 | |||
| WALL UNIT | 2017-08-04 | 1,710 | 106 | S/L | 39.0000 | 44 | |||
| ROOF | 2017-10-19 | 13,588 | 754 | S/L | 39.0000 | 348 | |||
| FURNACE ROOM | 2017-12-07 | 7,981 | 427 | S/L | 39.0000 | 205 | |||
| ROOF | 2018-01-03 | 15,958 | 2,128 | S/L | 15.0000 | 1,064 | |||
| EXTERIOR PAINTING | 2019-10-28 | 21,581 | 92 | S/L | 39.0000 | 553 | |||
| SUNROOM FURNACE & A/C | 2019-01-14 | 10,692 | 274 | S/L | 39.0000 | 274 | |||
| RAILINGS & FIRE ESCAPE | 2019-07-18 | 14,154 | 151 | S/L | 39.0000 | 363 | |||
| RAILINGS & FIRE ESCAPE | 2019-12-20 | 4,351 | S/L | 39.0000 | 112 | ||||
| 4 WALL UNIT PTAC HVAC | 2019-12-20 | 6,413 | S/L | 39.0000 | 164 | ||||
| COUCH | 2009-04-08 | 491 | 491 | S/L | 5.0000 | ||||
| LINENS | 2009-04-08 | 191 | 191 | S/L | 5.0000 | ||||
| EQUIPMENT | 2009-04-09 | 166 | 166 | S/L | 7.0000 | ||||
| EQUIPMENT | 2009-04-15 | 183 | 183 | S/L | 5.0000 | ||||
| EQUIPMENT | 2009-04-15 | 8,435 | 8,435 | S/L | 7.0000 | ||||
| CHAPEL FURNITURE | 2009-06-30 | 1,744 | 1,744 | S/L | 5.0000 | ||||
| CHAPEL FURNITURE | 2009-07-31 | 1,433 | 1,433 | S/L | 5.0000 | ||||
| MEETING ROOM EQUIPMENT | 2009-10-31 | 7,046 | 7,046 | S/L | 7.0000 | ||||
| FACILITIES EQUIPMENT | 2009-11-30 | 817 | 817 | S/L | 7.0000 | ||||
| CHAPEL FURNITURE | 2010-04-15 | 2,000 | 2,000 | S/L | 5.0000 | ||||
| LAPTOP | 2011-03-15 | 3,276 | 3,276 | S/L | 5.0000 | ||||
| COUCH & CONFERENCE TABLE & CHAIRS | 2011-07-15 | 2,896 | 2,896 | S/L | 5.0000 | ||||
| ELLIPTICAL MACHINE | 2012-02-15 | 1,699 | 1,699 | S/L | 7.0000 | ||||
| LAPTOP & PRINTER | 2012-02-15 | 1,123 | 1,123 | S/L | 5.0000 | ||||
| ICE MACHINE | 2012-08-15 | 1,714 | 1,714 | S/L | 7.0000 | ||||
| 8 TV'S, CAMERA | 2013-05-15 | 1,912 | 1,912 | S/L | 5.0000 | ||||
| FIREPROOF FILE CABINET | 2013-09-15 | 1,429 | 1,429 | S/L | 5.0000 | ||||
| BOULTON & HAY KITCHEN EQUIP | 2015-10-12 | 3,852 | 2,338 | S/L | 7.0000 | 550 | |||
| SUMP PUMP | 2016-06-06 | 530 | 380 | S/L | 5.0000 | 106 | |||
| BACK FREEZER | 2016-12-26 | 1,003 | 603 | S/L | 5.0000 | 201 | |||
| ALARM | 2016-12-15 | 2,806 | 1,730 | S/L | 5.0000 | 561 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH SURRENDER VALUE LIFE INSURANCE | AT COST | 95,311 | 95,311 |
| CERTIFICATE OF DEPOSIT | AT COST | 106,843 | 106,843 |
| CHARLES SCHWAB | AT COST | 2,223,428 | 2,418,654 |
| MORGAN STANLEY | AT COST | 2,533,405 | 3,060,895 |
| RBC-FIDELITY INVESTMENTS | AT COST | 2,099,352 | 2,418,648 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 807,402 | 232,327 | 575,075 | 575,075 | |
| 45,000 | 45,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 6,791 | 6,791 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONSULTING SERVICES | 204,250 | 204,250 | ||
| UTILITIES | 22,787 | 22,787 | ||
| REPAIRS | 38,483 | 38,483 | ||
| OFFICE EXPENSE | 22,674 | 22,674 | ||
| MARKETING | 10,249 | 10,249 | ||
| RESEARCH | 682 | 682 | ||
| INSURANCE | 35,862 | 35,862 | ||
| PROGRAM EXPENSES | 14,164 | 14,164 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 5,290 | 5,290 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TRUST FUND TAX LIABLILITY | 650 | 892 |
| SALES TAX PAYABLE | 207 | 168 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 42,755 | 42,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 152 | 152 | ||
| INCOME TAX | 11,063 | 11,063 |