| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,099 | 6,099 |
| 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 | 122,023 | S/L | 39.0000 | 10,384 | |||
| FLOOR REPLACEMENT | 2009-04-15 | 5,325 | 1,609 | S/L | 39.0000 | 136 | |||
| MEETING ROOM RENOVATION | 2009-06-30 | 105 | 34 | S/L | 39.0000 | 2 | |||
| MEETING ROOM RENOVATION | 2009-07-31 | 8,807 | 2,580 | S/L | 39.0000 | 226 | |||
| KITCHEN REPAIRS | 2009-07-31 | 12,497 | 3,654 | S/L | 39.0000 | 321 | |||
| APARTMENT RENOVATION | 2009-07-31 | 3,193 | 936 | S/L | 39.0000 | 82 | |||
| MEETING ROOM RENOVATION | 2009-07-31 | 5,651 | 1,655 | S/L | 39.0000 | 145 | |||
| KITCHEN REPAIRS | 2009-08-31 | 1,054 | 306 | S/L | 39.0000 | 27 | |||
| BASEMENT ROOM RENOVATION | 2009-08-31 | 629 | 181 | S/L | 39.0000 | 16 | |||
| MEETING ROOM RENOVATION | 2009-09-30 | 4,840 | 1,395 | S/L | 39.0000 | 124 | |||
| BAEMENT ROOM RENOVATION | 2009-09-30 | 691 | 202 | S/L | 39.0000 | 17 | |||
| MEETING ROOM RENOVATION | 2009-10-31 | 4,234 | 1,217 | S/L | 39.0000 | 108 | |||
| MEETING ROOM RENOVATION | 2009-11-30 | 3,081 | 876 | S/L | 39.0000 | 79 | |||
| ROOF | 2011-05-15 | 8,363 | 2,069 | S/L | 39.0000 | 215 | |||
| AIR CONDITIONER | 2011-08-15 | 10,832 | 2,618 | S/L | 39.0000 | 277 | |||
| FLOOR REPLACEMENT | 2011-09-15 | 8,030 | 1,923 | S/L | 39.0000 | 206 | |||
| ROOF REPLACEMENT | 2011-01-15 | 16,726 | 3,861 | S/L | 39.0000 | 429 | |||
| HVAC UNIT | 2012-02-15 | 2,277 | 518 | S/L | 39.0000 | 59 | |||
| FLOORING-DWNSTRS BATH & HALL | 2012-04-15 | 2,914 | 656 | S/L | 39.0000 | 74 | |||
| HVAC UNIT | 2012-05-15 | 1,386 | 312 | S/L | 39.0000 | 35 | |||
| LANDSCAPE IMPROVEMENTS | 2012-05-15 | 2,105 | 1,128 | S/L | 39.0000 | 54 | |||
| LANDSCAPE IMPROVEMENTS | 2012-07-15 | 1,778 | 938 | S/L | 39.0000 | 45 | |||
| EXTERIOR PAINTING | 2012-08-15 | 3,570 | 774 | S/L | 39.0000 | 91 | |||
| LANDSCAPE IMPROVEMENTS | 2012-08-15 | 1,735 | 904 | S/L | 39.0000 | 45 | |||
| EXTERIOR PAINTING | 2012-09-15 | 6,180 | 1,317 | S/L | 39.0000 | 159 | |||
| WINDOWS | 2012-09-15 | 2,273 | 483 | S/L | 39.0000 | 59 | |||
| EXTERIOR PAINTING | 2012-10-15 | 2,309 | 487 | S/L | 39.0000 | 59 | |||
| EXTERIOR PAINTING | 2012-12-15 | 17,965 | 3,726 | S/L | 39.0000 | 460 | |||
| PATIO ROOF | 2012-12-15 | 9,500 | 1,972 | S/L | 39.0000 | 243 | |||
| 2 HVAC UNITS | 2013-02-15 | 2,724 | 554 | S/L | 39.0000 | 70 | |||
| 1 HVAC UNIT | 2013-04-15 | 1,433 | 287 | S/L | 39.0000 | 36 | |||
| SUNROOM DECK | 2013-07-15 | 3,196 | 615 | S/L | 39.0000 | 82 | |||
| BOILER | 2013-07-15 | 7,225 | 1,388 | S/L | 39.0000 | 186 | |||
| SIGNS & LIGHTS | 2013-07-15 | 1,640 | 315 | S/L | 39.0000 | 42 | |||
| PAINTING | 2013-08-15 | 2,301 | 438 | S/L | 39.0000 | 59 | |||
| SUN ROOM SKYLIGHTS | 2013-09-15 | 13,111 | 2,464 | S/L | 39.0000 | 336 | |||
| PAINTING | 2013-10-15 | 4,759 | 885 | S/L | 39.0000 | 122 | |||
| ROOF | 2014-04-15 | 20,000 | 3,463 | S/L | 39.0000 | 513 | |||
| IMPROVEMENTS | 2014-06-15 | 4,350 | 737 | S/L | 39.0000 | 111 | |||
| IMPROVEMENTS | 2014-06-15 | 10,000 | 1,686 | S/L | 39.0000 | 257 | |||
| IMPROVEMENTS | 2014-07-15 | 11,073 | 1,846 | S/L | 39.0000 | 284 | |||
| ROOFING | 2014-09-15 | 17,875 | 2,901 | S/L | 39.0000 | 459 | |||
| FENCE | 2015-04-01 | 1,750 | 601 | S/L | 39.0000 | 45 | |||
| AIR CONDITIONER | 2015-08-25 | 2,582 | 352 | S/L | 39.0000 | 66 | |||
| WINDOWS | 2016-06-06 | 1,237 | 147 | S/L | 39.0000 | 31 | |||
| WINDOWS | 2016-11-15 | 2,371 | 254 | S/L | 39.0000 | 61 | |||
| ALARM | 2017-02-14 | 3,000 | 2,350 | S/L | 5.0000 | 600 | |||
| DISPOSAL & SINK | 2017-04-21 | 598 | 440 | S/L | 5.0000 | 119 | |||
| FLOORS | 2017-09-08 | 1,953 | 167 | S/L | 39.0000 | 50 | |||
| WALL UNIT | 2017-08-04 | 1,710 | 150 | S/L | 39.0000 | 44 | |||
| ROOF | 2017-10-19 | 13,588 | 1,102 | S/L | 39.0000 | 349 | |||
| FURNACE ROOM | 2017-12-07 | 7,981 | 632 | S/L | 39.0000 | 204 | |||
| ROOF | 2018-01-03 | 15,958 | 3,192 | S/L | 15.0000 | 1,064 | |||
| EXTERIOR PAINTING | 2019-10-28 | 21,581 | 645 | S/L | 39.0000 | 554 | |||
| SUNROOM FURNACE & A/C | 2019-01-14 | 10,692 | 548 | S/L | 39.0000 | 274 | |||
| RAILINGS & FIRE ESCAPE | 2019-07-18 | 14,154 | 514 | S/L | 39.0000 | 363 | |||
| RAILINGS & FIRE ESCAPE | 2019-12-20 | 4,351 | 112 | S/L | 39.0000 | 111 | |||
| 4 WALL UNIT PTAC HVAC | 2019-12-20 | 6,413 | 164 | S/L | 39.0000 | 165 | |||
| 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 | 2,888 | S/L | 7.0000 | 551 | |||
| SUMP PUMP | 2016-06-06 | 530 | 486 | S/L | 5.0000 | 44 | |||
| BACK FREEZER | 2016-12-26 | 1,003 | 804 | S/L | 5.0000 | 199 | |||
| ALARM | 2016-12-15 | 2,806 | 2,291 | S/L | 5.0000 | 515 | |||
| FURNITURE | 2021-12-04 | 5,931 | S/L | 5.0000 | 99 |
| 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 | 107,479 | 107,479 |
| CHARLES SCHWAB | AT COST | 35,426 | 39,549 |
| MORGAN STANLEY | AT COST | 6,853,810 | 8,122,773 |
| RBC-FIDELITY INVESTMENTS | AT COST | 282,552 | 367,866 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 813,333 | 254,569 | 558,764 | ||
| 45,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 891 | 891 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONSULTING SERVICES | 273,681 | 273,681 | ||
| UTILITIES | 24,781 | 24,781 | ||
| REPAIRS | 47,941 | 47,941 | ||
| OFFICE EXPENSE | 22,103 | 22,103 | ||
| MARKETING | 9,428 | 9,428 | ||
| RESEARCH | 2,100 | 2,100 | ||
| INSURANCE | 29,875 | 29,875 | ||
| PROGRAM EXPENSES | 36,497 | 36,497 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 19,046 | 19,046 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TRUST FUND TAX LIABLILITY | 892 | 625 |
| SALES TAX PAYABLE | 168 | 593 |
| INCOME TAX PAYABLE | 14,074 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 36,036 | 36,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 852 | 852 | ||
| INCOME TAX |