| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,050 | 3,620 | 5,430 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD ETF MID CAP | FMV | 63,644 | 63,644 |
| VANGUARD INTERNATIONAL EXPLORE | FMV | 168,820 | 168,820 |
| VANGUARD HIGH YIELD | FMV | 22,174 | 22,174 |
| CALAMOS GROWTH | FMV | 862,565 | 862,565 |
| TIFF MULTI ASSET FUND | FMV | 1,306,560 | 1,306,560 |
| VANGUARD PRIMECAP CORE | FMV | 2,014,918 | 2,014,918 |
| VANGUARD ST INV GR BONDS | FMV | 3,715,295 | 3,715,295 |
| VANGUARD INTER-MED BONDS | FMV | 1,450,048 | 1,450,048 |
| DEROY & DEV | FMV | 3,080,288 | 3,080,288 |
| VANGUARD ETF MEGA CAP | FMV | 121,341 | 121,341 |
| HAHN MID-CAP MANAGEMENT | FMV | 3,156,118 | 3,156,118 |
| VANGUARD STAR FUND | FMV | 2,835,364 | 2,835,364 |
| VANGUARD ETF SMALL CAP | FMV | 347,965 | 347,965 |
| BROADSTONE REIT | FMV | 827,369 | 827,369 |
| ARTISAN INTL SMALL MID CAP | FMV | 291,221 | 291,221 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EXTERIOR IMPROVEMENTS | 15,640 | 15,640 | 0 | |
| REPLACE ROOF | 10,000 | 10,000 | 0 | |
| NEW OFFICE | 5,244 | 5,244 | 0 | |
| GUTTER SYSTEM | 5,777 | 4,461 | 1,316 | 1,316 |
| ELECTRIC PANEL | 2,700 | 1,980 | 720 | 720 |
| LIGHTING UPGRADE | 1,847 | 1,847 | 0 | |
| BRICK REPOINTING | 2,150 | 1,828 | 322 | 322 |
| LANDSCAPING - REAR | 3,100 | 2,609 | 491 | 491 |
| CHIMNEY REBUILD | 3,750 | 1,938 | 1,812 | 1,812 |
| AC UNIT - LOWER LEVEL | 3,724 | 2,761 | 963 | 963 |
| HAIRSTATION COUNTERTOPS (5) | 4,165 | 2,986 | 1,179 | 1,179 |
| SOLAR ARRAY | 77,499 | 24,865 | 52,634 | 52,634 |
| DRIVEWAY & PARKING LOT | 125,549 | 40,280 | 85,269 | 85,269 |
| WOOD FENCE & GUARD RAIL | 10,310 | 10,310 | 0 | |
| PARKING LOT SIGNS | 1,604 | 1,604 | 0 | |
| PORCH REBUILD | 5,246 | 2,842 | 2,404 | 2,404 |
| PORCH FLOORS | 2,200 | 2,200 | 0 | |
| CEILING REPLACE | 5,205 | 2,950 | 2,255 | 2,255 |
| HEATING & COOLING SYSTEM | 7,650 | 2,603 | 5,047 | 5,047 |
| BUILDING RENOVATION | 13,325 | 5,885 | 7,440 | 7,440 |
| BUILDING RENOVATION | 12,800 | 11,307 | 1,493 | 1,493 |
| HEATING & COOLING SYSTEM - CONFERENCE ROOM | 3,850 | 1,123 | 2,727 | 2,727 |
| CHAIN LINK FENCE | 7,400 | 2,590 | 4,810 | 4,810 |
| BATHROOM RENOVATIONS-ALDO'S | 4,900 | 1,225 | 3,675 | 3,675 |
| DUCTLESS HEAT/COOL UNIT-OFFICE | 8,100 | 844 | 7,256 | 7,256 |
| DUCTLESS HEAT/COOL UNIT | 6,800 | 708 | 6,092 | 6,092 |
| SECURITY SYSTEM | 4,500 | 696 | 3,804 | 3,804 |
| BUILDING - 70 FRONT | 112,152 | 62,858 | 49,294 | 49,294 |
| DRAPERIES | 4,078 | 4,078 | 0 | |
| BOARD ROOM FURNITURE | 9,800 | 9,800 | 0 | |
| OFFICE FURNITURE | 1,788 | 1,788 | 0 | |
| CABINETS | 3,242 | 3,242 | 0 | |
| ALARM SYSTEM | 1,878 | 1,878 | 0 | |
| TELEPHONE SYSTEM | 2,488 | 2,488 | 0 | |
| SONIC WALL & MICROSOFT 0365 | 2,504 | 2,504 | 0 | |
| PATIO FURNITURE (TABLE & 4 CHAIRS) | 3,034 | 1,972 | 1,062 | 1,062 |
| LAND - 70 FRONT | 69,500 | 0 | 69,500 | 69,500 |
| LEASEHOLD IMPROVEMENTS | 219,906 | 219,906 | 0 | |
| LEASEHOLD IMPROVEMENTS | 23,851 | 23,851 | 0 | |
| BOARD ROOM IMPROVEMENTS | 4,477 | 4,477 | 0 | |
| HVAC SYSTEM | 3,010 | 3,010 | 0 | |
| IMPROVEMENT - FRONT STAIRS | 1,840 | 1,840 | 0 | |
| IMPROVEMENT - 1ST FLOOR | 13,150 | 13,150 | 0 | |
| IMPROVEMENT - 1ST FLOOR OFFICES | 18,100 | 18,100 | 0 | |
| FRONT PORCH ROOF | 9,657 | 9,657 | 0 | |
| THERMOSTAT INSTALLATION | 1,947 | 1,947 | 0 | |
| CONCRETE SIDEWALK | 4,768 | 4,768 | 0 | |
| BACK SIDEWALK | 1,550 | 1,550 | 0 | |
| ROOF REPLACEMENT | 11,267 | 11,267 | 0 | |
| PAINTING BUILDING | 77,950 | 77,950 | 0 | |
| LANDSCAPING | 5,065 | 4,449 | 616 | 616 |
| PORCH RECONSTUCTION | 27,700 | 24,933 | 2,767 | 2,767 |
| ATTIC INSULATION | 3,600 | 3,200 | 400 | 400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,468 | 867 | 2,601 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 34 | 34 | 0 | |
| BOARD FUNCTIONS | 21,420 | 2,142 | 19,278 | |
| BOOKS/SUBSCRIPTIONS | 1,560 | 0 | 1,560 | |
| CLEANING | 5,527 | 553 | 4,974 | |
| COMPUTER EXPENSE | 4,402 | 440 | 3,962 | |
| DUES & SUBS | 1,054 | 105 | 949 | |
| INSURANCE GENERAL | 8,881 | 888 | 7,993 | |
| MISCELLANEOUS | 1,415 | 0 | 1,415 | |
| OFFICE FURNITURE | 263 | 26 | 237 | |
| OFFICE SUPPLIES | 2,978 | 298 | 2,680 | |
| PARKING | 161 | 16 | 145 | |
| POSTAGE & MAILING | 96 | 10 | 86 | |
| RENTAL EXPENSE | 25,734 | 9,496 | 16,238 | |
| TELEPHONE | 6,748 | 675 | 6,073 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC INCOME | 96 | 96 | 96 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 1,529,970 |
| RETURN OF GRANTS NOT USED | 47,486 |
| 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 |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,742 | 151 | 1,591 | |
| INVESTMENT FEES | 57,299 | 57,299 | 0 | |
| CONSULTING FEES | 34,219 | 34,219 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 855 | 855 | 0 | |
| PAYROLL TAX | 17,336 | 1,503 | 15,833 | |
| NY LLC FEES | 25 | 0 | 25 | |
| NY FILING FEES | 750 | 0 | 750 | |
| FEDERAL EXCISE TAX | 20,000 | 0 | 0 |