| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND LEGAL | 24,930 | 2,466 | 2,466 | 22,464 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2016-05-20 | 1,181 | 1,181 | 36.000000000000 | 0 | 0 | 1,181 | |
| CLOSING COSTS - ROYAL ARCANUM | 2021-11-01 | 9,192 | 36.000000000000 | 511 | 0 | 511 | 511 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HAIR SALON | 2016-07-13 | 14,045 | 1,404 | SL | 40.000000000000 | 351 | 0 | 351 | |
| BUILDING - COUNTRY STORE | 2016-05-20 | 215,106 | 24,988 | SL | 40.000000000000 | 5,378 | 0 | 5,378 | |
| LAND | 2016-05-20 | 70,000 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS | 2016-12-31 | 35,044 | 3,539 | SL | 40.000000000000 | 876 | 0 | 876 | |
| BUILDING IMPROVEMENTS | 2017-01-04 | 66,185 | 6,620 | SL | 40.000000000000 | 1,655 | 0 | 1,655 | |
| SHED | 2017-05-24 | 3,454 | 1,237 | SL | 10.000000000000 | 345 | 0 | 345 | |
| REFRIGERATOR | 2016-08-24 | 23,145 | 23,145 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR INSTALLATION | 2017-01-31 | 6,490 | 5,084 | SL | 5.000000000000 | 1,298 | 0 | 1,298 | |
| HOOD | 2016-11-15 | 14,211 | 14,210 | SL | 5.000000000000 | 1 | 0 | 1 | |
| HOOD INSTALLATION | 2017-01-05 | 5,034 | 4,027 | SL | 5.000000000000 | 1,007 | 0 | 1,007 | |
| FREEZER LIGHTS | 2017-04-24 | 1,637 | 1,200 | SL | 5.000000000000 | 327 | 0 | 327 | |
| FREEZER DOOR | 2017-10-11 | 3,191 | 2,074 | SL | 5.000000000000 | 638 | 0 | 638 | |
| AIR CONDITIONERS - WALL UNITS | 2017-07-10 | 9,548 | 6,684 | SL | 5.000000000000 | 1,910 | 0 | 1,910 | |
| BUILDING - HUB | 2016-07-13 | 99,599 | 9,960 | SL | 40.000000000000 | 2,490 | 0 | 2,490 | |
| LAND | 2016-07-13 | 70,800 | L | 0 | 0 | 0 | |||
| 3 DESK 4 SIDE CHAIRS | 2018-10-01 | 1,577 | 355 | SL | 10.000000000000 | 158 | 0 | 158 | |
| 2 SOFAS 4 OFFICE FILE CABINETS | 2018-10-01 | 5,349 | 1,204 | SL | 10.000000000000 | 535 | 0 | 535 | |
| 40 STACKABLE CHAIRS FOR HUB MAIN SPACE | 2018-10-01 | 3,214 | 722 | SL | 10.000000000000 | 321 | 0 | 321 | |
| OLSSON INTERIOR AIRT | 2018-10-01 | 1,072 | 241 | SL | 10.000000000000 | 107 | 0 | 107 | |
| TV MONITORS FOR HUB | 2018-10-01 | 3,499 | 1,575 | SL | 5.000000000000 | 700 | 0 | 700 | |
| BUILDING IMPROVEMENTS | 2018-12-01 | 500,566 | 25,871 | SL | 40.000000000000 | 12,514 | 0 | 12,514 | |
| HAIR SALON SINK AND BOOTHS | 2018-05-31 | 4,298 | 1,111 | SL | 10.000000000000 | 430 | 0 | 430 | |
| HUB MAIN SPACE LIGHT FIXTURE | 2018-03-13 | 2,236 | 1,267 | SL | 5.000000000000 | 447 | 0 | 447 | |
| HUB REFRIGERATOR AND DISHWASHER | 2018-05-09 | 1,298 | 693 | SL | 5.000000000000 | 260 | 0 | 260 | |
| HUB MICROWAVE | 2018-05-04 | 299 | 160 | SL | 5.000000000000 | 60 | 0 | 60 | |
| HUB CHAIRS | 2018-05-04 | 339 | 91 | SL | 10.000000000000 | 34 | 0 | 34 | |
| EVERSOURCE LOAN PURCHASES (DIRECT FROM EVERSOURCE) | 2018-12-31 | 79,115 | 3,956 | SL | 40.000000000000 | 1,978 | 0 | 1,978 | |
| CONFERENCE ROOM CHAIRS | 2018-05-23 | 1,627 | 421 | SL | 10.000000000000 | 163 | 0 | 163 | |
| LOCKERS | 2018-07-19 | 1,857 | 449 | SL | 10.000000000000 | 186 | 0 | 186 | |
| SHELVING FOR BROCHURES | 2018-07-26 | 281 | 68 | SL | 10.000000000000 | 28 | 0 | 28 | |
| MOVEABLE CORKBOARD WALLS | 2018-07-26 | 883 | 213 | SL | 10.000000000000 | 88 | 0 | 88 | |
| CONFERENCE ROOM TABLE | 2019-01-28 | 3,104 | 1,190 | SL | 5.000000000000 | 621 | 0 | 621 | |
| FIRE PANELS | 2020-02-13 | 2,982 | 273 | SL | 10.000000000000 | 298 | 0 | 298 | |
| ATTIC INSULATION | 2020-09-25 | 5,577 | 139 | SL | 10.000000000000 | 558 | 0 | 558 | |
| BUILDING - ROYRAL ARCANUM | 2021-11-01 | 950,000 | SL | 40.000000000000 | 3,958 | 0 | 3,958 | ||
| BUILDING IMPROVEMENTS - RECONFIG OF ELECTRICAL PANELS | 2021-11-10 | 3,640 | SL | 10.000000000000 | 61 | 0 | 61 | ||
| BUILDING IMPROVEMENTS - FIRE EQUIPMENT INSTALLS | 2021-11-29 | 1,513 | SL | 10.000000000000 | 13 | 0 | 13 | ||
| BUILDING IMPROVEMENTS - ELECTRICAL FEEDS | 2021-12-08 | 1,014 | SL | 10.000000000000 | 8 | 0 | 8 | ||
| BUILDING IMPROVEMENTS - WATER HEATER | 2021-06-10 | 1,962 | SL | 10.000000000000 | 114 | 0 | 114 | ||
| BUILDING IMPROVEMENTS - MASONRY | 2021-12-11 | 1,600 | SL | 10.000000000000 | 13 | 0 | 13 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DEUTSCHE BANK BROKERAGE ACCOUNT | 137,370 | 137,370 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DEUTSCHE BANK BROKERAGE ACCOUNT | 221,748 | 221,748 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| HAIR SALON | 14,045 | 1,755 | 12,290 | |
| BUILDING - COUNTRY STORE | 215,106 | 30,366 | 184,740 | |
| LAND | 70,000 | 0 | 70,000 | |
| BUILDING IMPROVEMENTS | 35,044 | 4,415 | 30,629 | |
| BUILDING IMPROVEMENTS | 66,185 | 8,275 | 57,910 | |
| SHED | 3,454 | 1,582 | 1,872 | |
| REFRIGERATOR | 23,145 | 23,145 | 0 | |
| REFRIGERATOR INSTALLATION | 6,490 | 6,382 | 108 | |
| HOOD | 14,211 | 14,211 | 0 | |
| HOOD INSTALLATION | 5,034 | 5,034 | 0 | |
| FREEZER LIGHTS | 1,637 | 1,527 | 110 | |
| FREEZER DOOR | 3,191 | 2,712 | 479 | |
| AIR CONDITIONERS - WALL UNITS | 9,548 | 8,594 | 954 | |
| BUILDING - HUB | 99,599 | 12,450 | 87,149 | |
| LAND | 70,800 | 0 | 70,800 | |
| CLOSING COSTS | 1,181 | 1,181 | 0 | |
| 3 DESK 4 SIDE CHAIRS | 1,577 | 513 | 1,064 | |
| 2 SOFAS 4 OFFICE FILE CABINETS | 5,349 | 1,739 | 3,610 | |
| 40 STACKABLE CHAIRS FOR HUB MAIN SPACE | 3,214 | 1,043 | 2,171 | |
| OLSSON INTERIOR AIRT | 1,072 | 348 | 724 | |
| TV MONITORS FOR HUB | 3,499 | 2,275 | 1,224 | |
| BUILDING IMPROVEMENTS | 500,566 | 38,385 | 462,181 | |
| HAIR SALON SINK AND BOOTHS | 4,298 | 1,541 | 2,757 | |
| HUB MAIN SPACE LIGHT FIXTURE | 2,236 | 1,714 | 522 | |
| HUB REFRIGERATOR AND DISHWASHER | 1,298 | 953 | 345 | |
| HUB MICROWAVE | 299 | 220 | 79 | |
| HUB CHAIRS | 339 | 125 | 214 | |
| EVERSOURCE LOAN PURCHASES (DIRECT FROM EVERSOURCE) | 79,115 | 5,934 | 73,181 | |
| CONFERENCE ROOM CHAIRS | 1,627 | 584 | 1,043 | |
| LOCKERS | 1,857 | 635 | 1,222 | |
| SHELVING FOR BROCHURES | 281 | 96 | 185 | |
| MOVEABLE CORKBOARD WALLS | 883 | 301 | 582 | |
| CONFERENCE ROOM TABLE | 3,104 | 1,811 | 1,293 | |
| FIRE PANELS | 2,982 | 571 | 2,411 | |
| ATTIC INSULATION | 5,577 | 697 | 4,880 | |
| BUILDING - ROYRAL ARCANUM | 950,000 | 3,958 | 946,042 | |
| BUILDING IMPROVEMENTS - RECONFIG OF ELECTRICAL PANELS | 3,640 | 61 | 3,579 | |
| BUILDING IMPROVEMENTS - FIRE EQUIPMENT INSTALLS | 1,513 | 13 | 1,500 | |
| BUILDING IMPROVEMENTS - ELECTRICAL FEEDS | 1,014 | 8 | 1,006 | |
| BUILDING IMPROVEMENTS - WATER HEATER | 1,962 | 114 | 1,848 | |
| BUILDING IMPROVEMENTS - MASONRY | 1,600 | 13 | 1,587 | |
| CLOSING COSTS - ROYAL ARCANUM | 9,192 | 511 | 8,681 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED RENT | 21,459 | 16,145 | 16,145 |
| PREPAID EXPENSES | 0 | 1,142 | 1,142 |
| PREPAID OIL | 0 | 3,216 | 3,216 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING ACTIVITIES | 4,380 | 0 | 4,380 | 0 |
| MARKETING COSTS | 5,604 | 0 | 0 | 5,604 |
| INSURANCE | 12,379 | 0 | 7,381 | 4,998 |
| REPAIRS & MAINTENANCE | 13,033 | 0 | 4,441 | 8,592 |
| OFFICE EXPENSE | 7,226 | 0 | 1,463 | 5,763 |
| TELEPHONE | 9,401 | 0 | 0 | 9,401 |
| FEES & PERMITS | 510 | 0 | 0 | 510 |
| MISCELLANEOUS | 3,000 | 0 | 0 | 3,000 |
| OUTREACH | 1,386 | 0 | 1,386 | 0 |
| GUEST SPEAKERS | 3,000 | 0 | 0 | 3,000 |
| AMORTIZATION | 511 | 0 | 511 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUSTAINABLE DOWNTOWN - RENTAL INCOME | 44,254 | 44,254 | |
| HUB - PROGRAM REVENUE | 5,267 | 5,267 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 9,875 | 9,875 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 4,132 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 0 | 14,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 9,169 | 9,169 | 9,169 | 0 |
| OTHER PROFESSIONAL FEES | 33,299 | 0 | 3,881 | 29,418 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 16,666 | 0 | 2,573 | 14,093 |
| EXCISE TAX | 14,515 | 0 | 0 | 0 |