| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,800 | 4,320 | 6,480 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DRAPERIES | 2002-06-04 | 4,078 | 4,078 | SL | 5.000000000000 | 0 | 0 | ||
| BOARD ROOM FURNITURE | 2004-10-18 | 9,800 | 9,800 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2008-09-11 | 1,788 | 1,788 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER | 2008-08-21 | 4,234 | 4,045 | SL | 3.000000000000 | 0 | 0 | ||
| CABINETS | 2018-12-10 | 3,242 | 3,242 | SL | 7.000000000000 | 0 | 0 | ||
| ALARM SYSTEM | 2011-05-01 | 1,878 | 1,878 | SL | 5.000000000000 | 0 | 0 | ||
| TELEPHONE SYSTEM | 2012-01-27 | 2,488 | 2,488 | SL | 5.000000000000 | 0 | 0 | ||
| 3 LENOVO DESKTOPS M71Z | 2012-06-05 | 3,616 | 3,616 | SL | 5.000000000000 | 0 | 0 | ||
| MACBOOK PRO LAPTOP | 2013-02-25 | 1,629 | 1,629 | SL | 4.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENT | 2002-03-01 | 219,906 | 219,906 | SL | 10.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENT | 2003-06-02 | 23,851 | 23,851 | SL | 10.000000000000 | 0 | 0 | ||
| IMPROVEMENT BOARD ROOM | 2004-10-01 | 4,477 | 4,477 | SL | 10.000000000000 | 0 | 0 | ||
| HVAC SYSTEM | 2004-10-01 | 3,010 | 3,010 | SL | 10.000000000000 | 0 | 0 | ||
| IMPROVEMENT - FRONT STEPS | 2004-08-15 | 1,840 | 1,840 | SL | 15.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVE - 1ST FL | 2004-10-01 | 13,150 | 13,150 | SL | 10.000000000000 | 0 | 0 | ||
| NEW OFFICES ON 1ST FLOOR | 2006-06-30 | 18,100 | 16,294 | SL | 15.000000000000 | 1,207 | 0 | ||
| REPLACE PORCH ROOF | 2006-06-30 | 9,657 | 8,694 | SL | 15.000000000000 | 644 | 0 | ||
| THERMOSTAT INSTALLATION | 2006-12-27 | 1,947 | 1,947 | SL | 10.000000000000 | 0 | 0 | ||
| CONCRETE SIDEWALK | 2006-08-08 | 4,768 | 4,240 | SL | 15.000000000000 | 318 | 0 | ||
| BACK SIDE WALK | 2007-06-04 | 1,550 | 1,296 | SL | 15.000000000000 | 103 | 0 | ||
| REPLACE ROOF | 2007-09-20 | 11,267 | 9,200 | SL | 15.000000000000 | 751 | 0 | ||
| PAINTING BLDG | 2010-10-31 | 77,950 | 71,454 | SL | 10.000000000000 | 6,496 | 0 | ||
| LANDSCAPING | 2010-11-01 | 5,065 | 3,098 | SL | 15.000000000000 | 338 | 0 | ||
| PORCH RECONSTRUCTION | 2010-07-01 | 27,700 | 17,546 | SL | 15.000000000000 | 1,847 | 0 | ||
| INSULATION IN ATTIC | 2010-09-01 | 3,600 | 2,240 | SL | 15.000000000000 | 240 | 0 | ||
| 70 FRONT BUILDING | 2001-07-18 | 112,152 | 51,640 | SL | 40.000000000000 | 2,804 | 0 | ||
| EXTERIOR IMPROVEMENTS | 2001-09-01 | 15,640 | 15,640 | SL | 10.000000000000 | 0 | 0 | ||
| REPLACE ROOF | 2007-09-20 | 10,000 | 8,171 | SL | 15.000000000000 | 667 | 0 | ||
| IMPROVEMENT NEW OFFICE | 2008-09-11 | 5,244 | 5,241 | SL | 10.000000000000 | 0 | 0 | ||
| GUTTER SYSTEM | 2012-06-12 | 5,777 | 2,920 | SL | 15.000000000000 | 385 | 0 | ||
| ELECTRIC PANEL | 2013-01-01 | 2,700 | 1,260 | SL | 15.000000000000 | 180 | 0 | ||
| LIGHTING UPGRADE | 2013-09-05 | 1,847 | 1,172 | SL | 10.000000000000 | 185 | 0 | ||
| BRICK REPOINTING | 2015-06-30 | 2,150 | 968 | SL | 10.000000000000 | 215 | 0 | ||
| LANDSCAPING - REAR HOUSE | 2015-08-01 | 3,100 | 1,369 | SL | 10.000000000000 | 310 | 0 | ||
| CHIMNEYS REBUILT | 2016-03-31 | 3,750 | 938 | SL | 15.000000000000 | 250 | 0 | ||
| LOWER LEVEL AC UNIT | 2016-07-25 | 3,724 | 1,271 | SL | 10.000000000000 | 372 | 0 | ||
| 5 HAIRSTATION COUNTERTOPS | 2016-11-01 | 4,165 | 1,320 | SL | 10.000000000000 | 417 | 0 | ||
| SOLAR ARRAY | 2017-08-01 | 77,499 | 9,365 | SL | 20.000000000000 | 3,875 | 0 | ||
| DRIVEWAY & PARKING LOT | 2017-08-01 | 125,549 | 15,170 | SL | 20.000000000000 | 6,277 | 0 | ||
| WOOD AND GUARD RAIL FENCE | 2017-08-01 | 10,310 | 4,983 | SL | 5.000000000000 | 2,062 | 0 | ||
| SIGNS FOR PARKING LOT | 2017-08-01 | 1,604 | 776 | SL | 5.000000000000 | 321 | 0 | ||
| REBUILD PORCHES | 2018-08-01 | 5,246 | 744 | SL | 10.000000000000 | 525 | 0 | ||
| PORCH FLOORS | 2018-08-01 | 2,200 | 623 | SL | 5.000000000000 | 440 | 0 | ||
| ALDO'S CEILING REPLACE | 2018-05-01 | 5,205 | 868 | SL | 10.000000000000 | 521 | 0 | ||
| SONIC WALL & MICROSOFT 0365 | 2019-10-15 | 2,504 | 209 | SL | 3.000000000000 | 835 | 0 | ||
| MITSUBISHI HEAT/COOL SYSTEM | 2019-12-04 | 7,650 | 53 | SL | 12.000000000000 | 638 | 0 | ||
| RENOVATIONS TO BUILDING | 2019-07-30 | 13,325 | 555 | SL | 10.000000000000 | 1,333 | 0 | ||
| RENOVATIONS TO BUILDING | 2019-08-06 | 12,800 | 1,067 | SL | 5.000000000000 | 2,560 | 0 | ||
| LAND | 2001-07-18 | 69,500 | L | 0 | 0 | ||||
| HEATING/COOLING UNIT CONFERENCE ROOM | 2020-06-25 | 3,850 | SL | 12.000000000000 | 160 | 0 | |||
| REAR CHAIN LINK FENCE | 2020-06-25 | 7,400 | SL | 10.000000000000 | 370 | 0 | |||
| PATIO FURNITURE (TABLE 4 CHAIRS) | 2020-10-01 | 3,034 | SL | 5.000000000000 | 152 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| CONTOLLED ENTITY | PART VII-A QUESTION 11 | THE HOYT FOUNDATION IS THE 100% OWNER OF A SINGLE MEMBER LLC BY THE NAME OF, 70 FRONT STREET, LLC. WHICH OWNS THE OFFICE BUILDING OCCUPIED BY HOYT AND OTHERS. SINCE IT IS 100% OWNED IT IS CONSIDERED A DISREGARDED ENTITY FOR TAX REPORTING PURPOSES. THEREFORE, ALL FINANCIAL TRANSACTIONS OF THE LLC ARE INCLUDED IN THE REPORTING OF THE FOUNDATION AFTER APPROPRIATE ELIMINATIONS OF INTERCOMPANY TRANSACTIONS. THERE IS NO DEBT ON THE BUILDING, THEREFORE THERE IS NO DEBT- FINANCED UNRELATED BUSINESS INCOME. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD ETF MID CAP | FMV | 173,305 | 173,305 |
| VANGUARD INTERNATIONAL EXPLORE | FMV | 184,521 | 184,521 |
| VANGUARD HIGH YIELD | FMV | 21,069 | 21,069 |
| LIT-GREG/MASTERS SELECT INTL | FMV | 352,901 | 352,901 |
| CALAMOS GROWTH | FMV | 834,916 | 834,916 |
| TIFF MULTI ASSET FUND | FMV | 1,362,254 | 1,362,254 |
| VANGUARD PRIMECAP CORE | FMV | 1,496,234 | 1,496,234 |
| VANGUARD ST INV GR BONDS | FMV | 1,359,868 | 1,359,868 |
| VANGUARD INTER-MED BONDS | FMV | 1,566,361 | 1,566,361 |
| DEROY & DEV | FMV | 2,577,338 | 2,577,338 |
| VANGUARD ETF MEGA CAP | FMV | 304,177 | 304,177 |
| HAHN MID-CAP MANAGEMENT | FMV | 3,273,890 | 3,273,890 |
| VANGUARD STAR FUND | FMV | 4,266,487 | 4,266,487 |
| VANGUARD ETF SMALL CAP | FMV | 456,905 | 456,905 |
| BROADSTONE REIT | FMV | 1,081,736 | 1,081,736 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DRAPERIES | 4,078 | 4,078 | 0 | |
| BOARD ROOM FURNITURE | 9,800 | 9,800 | 0 | |
| OFFICE FURNITURE | 1,788 | 1,788 | 0 | |
| COMPUTER | 4,234 | 4,045 | 189 | |
| CABINETS | 3,242 | 3,242 | 0 | |
| ALARM SYSTEM | 1,878 | 1,878 | 0 | |
| TELEPHONE SYSTEM | 2,488 | 2,488 | 0 | |
| 3 LENOVO DESKTOPS M71Z | 3,616 | 3,616 | 0 | |
| MACBOOK PRO LAPTOP | 1,629 | 1,629 | 0 | |
| LEASEHOLD IMPROVEMENT | 219,906 | 219,906 | 0 | |
| LEASEHOLD IMPROVEMENT | 23,851 | 23,851 | 0 | |
| IMPROVEMENT BOARD ROOM | 4,477 | 4,477 | 0 | |
| HVAC SYSTEM | 3,010 | 3,010 | 0 | |
| IMPROVEMENT - FRONT STEPS | 1,840 | 1,840 | 0 | |
| LEASEHOLD IMPROVE - 1ST FL | 13,150 | 13,150 | 0 | |
| NEW OFFICES ON 1ST FLOOR | 18,100 | 17,501 | 599 | |
| REPLACE PORCH ROOF | 9,657 | 9,338 | 319 | |
| THERMOSTAT INSTALLATION | 1,947 | 1,947 | 0 | |
| CONCRETE SIDEWALK | 4,768 | 4,558 | 210 | |
| BACK SIDE WALK | 1,550 | 1,399 | 151 | |
| REPLACE ROOF | 11,267 | 9,951 | 1,316 | |
| PAINTING BLDG | 77,950 | 77,950 | 0 | |
| LANDSCAPING | 5,065 | 3,436 | 1,629 | |
| PORCH RECONSTRUCTION | 27,700 | 19,393 | 8,307 | |
| INSULATION IN ATTIC | 3,600 | 2,480 | 1,120 | |
| 70 FRONT BUILDING | 112,152 | 54,444 | 57,708 | |
| EXTERIOR IMPROVEMENTS | 15,640 | 15,640 | 0 | |
| REPLACE ROOF | 10,000 | 8,838 | 1,162 | |
| IMPROVEMENT NEW OFFICE | 5,244 | 5,241 | 3 | |
| GUTTER SYSTEM | 5,777 | 3,305 | 2,472 | |
| ELECTRIC PANEL | 2,700 | 1,440 | 1,260 | |
| LIGHTING UPGRADE | 1,847 | 1,357 | 490 | |
| BRICK REPOINTING | 2,150 | 1,183 | 967 | |
| LANDSCAPING - REAR HOUSE | 3,100 | 1,679 | 1,421 | |
| CHIMNEYS REBUILT | 3,750 | 1,188 | 2,562 | |
| LOWER LEVEL AC UNIT | 3,724 | 1,643 | 2,081 | |
| 5 HAIRSTATION COUNTERTOPS | 4,165 | 1,737 | 2,428 | |
| SOLAR ARRAY | 77,499 | 13,240 | 64,259 | |
| DRIVEWAY & PARKING LOT | 125,549 | 21,447 | 104,102 | |
| WOOD AND GUARD RAIL FENCE | 10,310 | 7,045 | 3,265 | |
| SIGNS FOR PARKING LOT | 1,604 | 1,097 | 507 | |
| REBUILD PORCHES | 5,246 | 1,269 | 3,977 | |
| PORCH FLOORS | 2,200 | 1,063 | 1,137 | |
| ALDO'S CEILING REPLACE | 5,205 | 1,389 | 3,816 | |
| SONIC WALL & MICROSOFT 0365 | 2,504 | 1,044 | 1,460 | |
| MITSUBISHI HEAT/COOL SYSTEM | 7,650 | 691 | 6,959 | |
| RENOVATIONS TO BUILDING | 13,325 | 1,888 | 11,437 | |
| RENOVATIONS TO BUILDING | 12,800 | 3,627 | 9,173 | |
| LAND | 69,500 | 0 | 69,500 | |
| HEATING/COOLING UNIT CONFERENCE ROOM | 3,850 | 160 | 3,690 | |
| REAR CHAIN LINK FENCE | 7,400 | 370 | 7,030 | |
| PATIO FURNITURE (TABLE 4 CHAIRS) | 3,034 | 152 | 2,882 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 2,730 | 683 | 2,047 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD FUNCTIONS | 329 | 33 | 296 | |
| BOOKS/SUBSCRIPTIONS | 1,160 | 0 | 1,160 | |
| CLEANING | 4,280 | 428 | 3,852 | |
| CONSULTANT FEES | 31,279 | 31,279 | 0 | |
| DUES & MEMBERSHIPS | 6,395 | 640 | 5,755 | |
| FILING FEES | 775 | 0 | 775 | |
| INSURANCE-GENERAL | 7,275 | 728 | 6,547 | |
| MISCELLANEOUS | 646 | 0 | 646 | |
| OFFICE FURNITURE | 1,772 | 177 | 1,595 | |
| OFFICE SUPPLIES | 2,920 | 292 | 2,628 | |
| PARKING | 263 | 26 | 237 | |
| PAYROLL SERVICE | 1,376 | 130 | 1,246 | |
| RENTAL EXPENSE | 25,573 | 8,963 | 16,610 | |
| COMPUTER SERVICE | 1,504 | 150 | 1,354 | |
| TELEPHONE | 6,464 | 646 | 5,818 | |
| PUBLIC NOTICE | 8 | 0 | 8 | |
| POSTAGE & MAILING | 328 | 33 | 295 | |
| REPAIRS & MAINTENANCE | 120 | 12 | 108 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 955,830 |
| RETURNED GRANT | 75,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 600 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 47,436 | 47,436 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,043 | 1,043 | 0 | |
| PAYROLL TAX | 14,939 | 1,410 | 13,529 |