| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 24,556 | 12,278 | 12,278 | 187 |
| 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 | 8,060 | 84.000000000000 | 531 | 0 | 531 | 8,591 |
| 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 | 2,914,446 | 20.000000000000 | 60,471 | 0 | 60,471 | ||
| EQUIPMENT | 2009-01-15 | 7,794 | 7,381 | 10.000000000000 | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2010-06-30 | 167,325 | 30,749 | 40.000000000000 | 2,231 | 0 | 2,231 | ||
| BUILDING IMPROVEMENTS | 2011-01-01 | 77,899 | 33,324 | 20.000000000000 | 2,695 | 0 | 2,695 | ||
| FIXED ASSETS | 2011-01-01 | 7,311 | 7,311 | 10.000000000000 | 0 | 0 | 0 | ||
| BUILDING | 2012-02-24 | 1,654,739 | 422,063 | 20.000000000000 | 45,237 | 0 | 45,237 | ||
| BUILDING IMPROVEMENTS | 2012-04-23 | 9,600 | 5,299 | 20.000000000000 | 527 | 0 | 527 | ||
| LAND IMROVEMENTS | 2012-02-28 | 7,240 | 4,221 | 26.000000000000 | 388 | 0 | 388 | ||
| FURNISHINGS & EQUIPMENT | 2012-03-07 | 2,018 | 1,853 | 20.000000000000 | 165 | 0 | 0 | ||
| 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 | 26,385 | 10.000000000000 | 131 | 0 | 0 | ||
| FURNISHINGS & EQUIPMENT | 2013-01-01 | 21,689 | 16,500 | 10.000000000000 | 1,984 | 0 | 1,984 | ||
| FENCE | 2013-04-12 | 6,670 | 3,669 | 15.000000000000 | 444 | 0 | 444 | ||
| BUILDING IMPROVEMENTS | 2012-07-02 | 29,814 | 7,130 | 40.000000000000 | 801 | 0 | 801 | ||
| FURNISHINGS & EQUIPMENT | 2014-01-01 | 5,377 | 4,032 | 10.000000000000 | 536 | 0 | 536 | ||
| LAND IMROVEMENTS | 2014-01-01 | 3,820 | 2,384 | 15.000000000000 | 390 | 0 | 390 | ||
| BUILDING IMPROVEMENTS | 2014-01-01 | 54,835 | 20,696 | 20.000000000000 | 2,742 | 0 | 2,742 | ||
| 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 | 14,191 | 10.000000000000 | 2,124 | 0 | 2,124 | ||
| LAND IMROVEMENTS | 2015-01-01 | 17,198 | 5,590 | 15.000000000000 | 859 | 0 | 859 | ||
| BUILDING IMPROVEMENTS | 2015-01-01 | 36,577 | 12,110 | 20.000000000000 | 1,830 | 0 | 1,830 | ||
| FURNISHINGS & EQUIPMENT | 2016-01-01 | 7,828 | 3,677 | 10.000000000000 | 603 | 0 | 603 | ||
| LAND IMROVEMENTS | 2016-01-01 | 2,737 | 1,034 | 15.000000000000 | 182 | 0 | 182 | ||
| BUILDING IMPROVEMENTS | 2016-01-01 | 52,908 | 18,532 | 20.000000000000 | 3,932 | 0 | 3,932 | ||
| FURNISHINGS & EQUIPMENT | 2017-01-01 | 5,833 | 2,617 | 10.000000000000 | 581 | 0 | 581 | ||
| LAND IMROVEMENTS | 2017-01-01 | 5,981 | 1,818 | 15.000000000000 | 399 | 0 | 399 | ||
| BUILDING IMPROVEMENTS | 2017-01-01 | 65,313 | 12,049 | 20.000000000000 | 2,160 | 0 | 2,160 | ||
| FURNISHINGS & EQUIPMENT | 2018-01-01 | 57,537 | 17,485 | 10.000000000000 | 5,369 | 0 | 5,369 | ||
| BUILDING IMPROVEMENTS | 2018-01-01 | 71,884 | 12,087 | 20.000000000000 | 3,592 | 0 | 3,592 | ||
| LAND | 2017-01-01 | 133,744 | 0 % | 0 | 0 | 0 | |||
| FURNISHINGS & EQUIPMENT | 2019-01-01 | 32,495 | 10,095 | 10.000000000000 | 4,239 | 0 | 4,239 | ||
| LAND IMROVEMENTS | 2019-01-01 | 22,542 | 4,082 | 15.000000000000 | 1,502 | 0 | 1,502 | ||
| BUILDING IMPROVEMENTS | 2019-01-01 | 32,285 | 3,167 | 20.000000000000 | 1,336 | 0 | 1,336 | ||
| FURNISHINGS & EQUIPMENT | 2020-01-01 | 69,590 | 10,051 | 10.000000000000 | 6,678 | 0 | 6,678 | ||
| BUILDING IMPROVEMENTS | 2020-01-01 | 8,888 | 815 | 20.000000000000 | 444 | 0 | 444 | ||
| BUILDING IMPROVEMENTS | 2020-01-01 | 6,484 | 419 | 40.000000000000 | 325 | 0 | 325 | ||
| BUILDING IMPROVEMENTS | 2021-01-01 | 36,923 | 1,018 | ADS | 20.000000000000 | 1,846 | 0 | 1,846 | |
| FURNISHINGS & EQUIPMENT | 2021-01-01 | 7,403 | 403 | ADS | 10.000000000000 | 641 | 0 | 641 | |
| FURNISHINGS & EQUIPMENT | 2022-01-01 | 19,115 | ADS | 10.000000000000 | 1,347 | 0 | 1,347 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 1,354,874 | 1,654,874 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 2,591,355 | 2,591,355 |
| 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 | 2,974,917 | 1,113,583 | |
| EQUIPMENT | 7,794 | 7,381 | 413 | |
| BUILDING IMPROVEMENTS | 167,325 | 32,980 | 134,345 | |
| BUILDING IMPROVEMENTS | 77,899 | 36,019 | 41,880 | |
| FIXED ASSETS | 7,311 | 7,311 | 0 | |
| BUILDING | 1,654,739 | 467,300 | 1,187,439 | |
| BUILDING IMPROVEMENTS | 9,600 | 5,826 | 3,774 | |
| LAND IMROVEMENTS | 7,240 | 4,609 | 2,631 | |
| FURNISHINGS & EQUIPMENT | 2,018 | 2,018 | 0 | |
| LAND | 132,150 | 0 | 132,150 | |
| LAND | 906,842 | 0 | 906,842 | |
| LAND | 20,740 | 0 | 20,740 | |
| LOAN FINANCING FEES | 13,798 | 8,591 | 5,207 | |
| FURNISHINGS & EQUIPMENT | 26,516 | 26,516 | 0 | |
| FURNISHINGS & EQUIPMENT | 21,689 | 18,484 | 3,205 | |
| FENCE | 6,670 | 4,113 | 2,557 | |
| BUILDING IMPROVEMENTS | 29,814 | 7,931 | 21,883 | |
| FURNISHINGS & EQUIPMENT | 5,377 | 4,568 | 809 | |
| LAND IMROVEMENTS | 3,820 | 2,774 | 1,046 | |
| BUILDING IMPROVEMENTS | 54,835 | 23,438 | 31,397 | |
| LAND - 54 FREE STREET | 45,900 | 0 | 45,900 | |
| LAND - OAKS | 113,821 | 0 | 113,821 | |
| FURNISHINGS & EQUIPMENT | 28,960 | 16,315 | 12,645 | |
| LAND IMROVEMENTS | 17,198 | 6,449 | 10,749 | |
| BUILDING IMPROVEMENTS | 36,577 | 13,940 | 22,637 | |
| FURNISHINGS & EQUIPMENT | 7,828 | 4,280 | 3,548 | |
| LAND IMROVEMENTS | 2,737 | 1,216 | 1,521 | |
| BUILDING IMPROVEMENTS | 52,908 | 22,464 | 30,444 | |
| FURNISHINGS & EQUIPMENT | 5,833 | 3,198 | 2,635 | |
| LAND IMROVEMENTS | 5,981 | 2,217 | 3,764 | |
| BUILDING IMPROVEMENTS | 65,313 | 14,209 | 51,104 | |
| FURNISHINGS & EQUIPMENT | 57,537 | 22,854 | 34,683 | |
| BUILDING IMPROVEMENTS | 71,884 | 15,679 | 56,205 | |
| LAND | 133,744 | 0 | 133,744 | |
| FURNISHINGS & EQUIPMENT | 32,495 | 14,334 | 18,161 | |
| LAND IMROVEMENTS | 22,542 | 5,584 | 16,958 | |
| BUILDING IMPROVEMENTS | 32,285 | 4,503 | 27,782 | |
| FURNISHINGS & EQUIPMENT | 69,590 | 16,729 | 52,861 | |
| BUILDING IMPROVEMENTS | 8,888 | 1,259 | 7,629 | |
| BUILDING IMPROVEMENTS | 6,484 | 744 | 5,740 | |
| BUILDING IMPROVEMENTS | 36,923 | 2,864 | 34,059 | |
| FURNISHINGS & EQUIPMENT | 7,403 | 1,044 | 6,359 | |
| FURNISHINGS & EQUIPMENT | 19,115 | 1,347 | 17,768 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORIGINATION FEE, NET OF AMORTIZATION | 5,301 | 4,770 | 4,770 |
| FOGG MEMORIAL HOME FUND | 1,796,833 | 1,721,307 | 1,721,307 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 247,325 |
| NET ASSETS RELEASED FROM RESTRICTIONS | 21,036 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 4,538 | 0 | 4,538 | 69 |
| EXTERMINATOR | 2,561 | 0 | 2,561 | 39 |
| FIRE SAFETY & SECURITY | 8,647 | 0 | 8,647 | 131 |
| FOOD SERVICE | 51,556 | 0 | 51,556 | 784 |
| GROUNDS MAINTENANCE | 19,713 | 0 | 19,713 | 300 |
| INSURANCE | 36,161 | 0 | 36,161 | 550 |
| MANAGEMENT FEES | 53,160 | 0 | 53,160 | 806 |
| MISCELLANEOUS | 27,135 | 0 | 27,135 | 410 |
| OTHER RESIDENT SERVICES | 9,485 | 0 | 9,485 | 144 |
| PAYROLL FEES | 20,551 | 534 | 20,017 | 304 |
| REPAIRS & MAINETENANCE | 90,646 | 0 | 90,646 | 1,378 |
| RUBBISH & SNOW REMOVAL | 15,007 | 0 | 15,007 | 228 |
| TRUST MANAGEMENT FEES | 45,564 | 45,564 | 0 | 0 |
| UTILITIES | 145,516 | 0 | 145,516 | 2,212 |
| ADVERTISING | 3,739 | 0 | 3,739 | 57 |
| AMORTIZATION | 531 | 0 | 531 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS FROM WARDWELL HOME | 1,385,207 | 1,385,207 | |
| MISCELLANEOUS INCOME | 3,365 | 3,365 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 62,170 | 68,277 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 36,711 | 0 | 36,711 | 558 |