| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation and accounting fees | 11,195 | 11,195 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 105 Post Street bldg | 1992-12-26 | 84,000 | 84,000 | SL | 27.500000000000 | 0 | 0 | ||
| 105 Post Street land | 1992-12-26 | 21,000 | L | 0 | 0 | ||||
| 1136 W. Main bldg | 1992-12-26 | 67,360 | 67,360 | SL | 27.500000000000 | 0 | 0 | ||
| 1136 W. Main land | 1992-12-26 | 16,840 | L | 0 | 0 | ||||
| 115 Post Street land | 1992-12-26 | 19,600 | L | 0 | 0 | ||||
| 1136 W Main Hardwire smoke detectors | 2010-09-09 | 789 | 411 | SL | 27.500000000000 | 29 | 29 | ||
| Computer equipment | 2010-12-22 | 1,777 | 1,777 | SL | 5.000000000000 | 0 | 0 | ||
| 105 Post - Boiler | 2010-05-26 | 4,263 | 2,260 | SL | 27.500000000000 | 155 | 155 | ||
| 1136 W. Main St. - carpeting | 2010-04-07 | 1,844 | 989 | SL | 27.500000000000 | 67 | 67 | ||
| 105 Post - Concrete ramp/handrail ADA Revisio | 2010-09-09 | 21,550 | 11,233 | SL | 27.500000000000 | 784 | 784 | ||
| 105 Post Carpeting | 2011-06-09 | 3,050 | 1,502 | SL | 27.500000000000 | 111 | 111 | ||
| Fridgerator | 2011-08-12 | 303 | 303 | 200DB | 5.000000000000 | 0 | 0 | ||
| 105 Post St. Roof | 2013-07-16 | 22,328 | 9,303 | SL | 27.500000000000 | 812 | 812 | ||
| Roof Replacement - 1136 | 2014-10-20 | 11,209 | 4,144 | SL | 27.500000000000 | 408 | 408 | ||
| New Flooring | 2017-10-12 | 8,350 | 8,350 | SL | 15.000000000000 | 0 | 0 | ||
| 202 Post St. Land | 2017-12-29 | 56,000 | L | 0 | 0 | ||||
| 202 Post St Building | 2017-12-29 | 154,183 | 27,838 | SL | 39.000000000000 | 3,953 | 3,953 | ||
| New Slant Steam Boiler Installed 1136 Main St | 2018-11-19 | 5,700 | 1,261 | SL | 27.500000000000 | 207 | 207 | ||
| Resurface driveway at 202 Post St | 2018-09-20 | 1,898 | 304 | SL | 39.000000000000 | 49 | 49 | ||
| Resurface driveway 202 post street | 2018-10-09 | 2,450 | 393 | SL | 39.000000000000 | 63 | 63 | ||
| Gas Range for 202 Post Street | 2019-11-18 | 483 | 483 | 200DB | 7.000000000000 | 0 | 0 | ||
| New Roof 105 Post St. | 2020-04-30 | 9,300 | 9,300 | SL | 15.000000000000 | 0 | 0 | ||
| Toilet Installation 1136 W Main St | 2020-07-10 | 475 | 77 | SL | 27.500000000000 | 17 | 17 | ||
| Garage Major Repair 202 Post Street | 2021-06-22 | 6,384 | 822 | SL | 27.500000000000 | 232 | 232 | ||
| New Rear Door - 202 Post Street | 2022-06-10 | 1,927 | 178 | SL | 27.500000000000 | 70 | 70 | ||
| Water Heater - 1136 W. Main St. | 2022-08-29 | 1,510 | 130 | SL | 27.500000000000 | 55 | 55 | ||
| Lennox Furnace - 202 Post Street | 2022-12-28 | 4,500 | 334 | SL | 27.500000000000 | 164 | 164 | ||
| New Roof - 202 Post Street | 2023-08-25 | 19,840 | 992 | SL | 27.500000000000 | 721 | 721 | ||
| 105 Post St - replacement furnace | 2025-03-04 | 2,842 | SL | 27.500000000000 | 86 | 86 | |||
| 1136 W Main St - new boiler expansion | 2025-10-27 | 5,900 | SL | 27.500000000000 | 36 | 36 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ventas Rlty Ltd Partnership | 97,836 | 99,989 |
| Nextera Energy Cap Hldgs Inc | 99,584 | 100,062 |
| American Express Co | 101,899 | 103,449 |
| DTE Energy Co | 99,302 | 101,763 |
| Fedex Corp | 97,255 | 99,512 |
| Duke Energy Corp | 99,380 | 102,078 |
| RTX Corporation | 102,847 | 104,642 |
| Wells Fargo & Co 4.15% | 96,813 | 100,287 |
| Southern Co | 101,675 | 103,871 |
| Morgan Stanley | 100,445 | 102,721 |
| AT&T Inc | 96,536 | 100,208 |
| JPMorgan Chase & Co | 98,599 | 102,078 |
| Vanguard S/T Inflation Protected Sec | 48,500 | 47,920 |
| Pepsico Inc | 100,592 | 101,104 |
| Consumers Energy Co | 101,097 | 101,188 |
| Janus henderson AAA CLO ETF | 145,048 | 145,165 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Dow Inc. | 16,814 | 143,904 |
| Vanguard Developed Markets Index Fund | 904,734 | 1,440,933 |
| Vanguard S&P 500 ETF | 3,290,370 | 9,204,387 |
| iShares Core MSCI EAFE ETE | 268,393 | 362,581 |
| iShares Core MSCI Emerging Market | 555,077 | 795,011 |
| iShares S&P Midcap 400 Growth ETF | 245,925 | 330,845 |
| iShares S&P Smallcap 600 Growth ETF | 145,689 | 189,437 |
| iShares Tr S&P Midcap Value Index | 246,672 | 327,528 |
| iShares Tr S&P Smallcap Value Index | 149,869 | 194,689 |
| iShares Convertible Bond ETF | 197,374 | 247,137 |
| iShares Preferred & Income Security | 198,062 | 197,865 |
| Virtus AlphaSimplex Managed Futures R6 | 80,000 | 79,793 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 105 Post Street bldg | 84,000 | 84,000 | 0 | |
| 105 Post Street land | 21,000 | 0 | 21,000 | |
| 1136 W. Main bldg | 67,360 | 67,360 | 0 | |
| 1136 W. Main land | 16,840 | 0 | 16,840 | |
| 115 Post Street land | 19,600 | 0 | 19,600 | |
| 1136 W Main Hardwire smoke detectors | 789 | 440 | 349 | |
| Computer equipment | 1,777 | 1,777 | 0 | |
| 105 Post - Boiler | 4,263 | 2,415 | 1,848 | |
| 1136 W. Main St. - carpeting | 1,844 | 1,056 | 788 | |
| 105 Post - Concrete ramp/handrail ADA Revisio | 21,550 | 12,017 | 9,533 | |
| 105 Post Carpeting | 3,050 | 1,613 | 1,437 | |
| Fridgerator | 303 | 303 | 0 | |
| 105 Post St. Roof | 22,328 | 10,115 | 12,213 | |
| Roof Replacement - 1136 | 11,209 | 4,552 | 6,657 | |
| New Flooring | 8,350 | 8,350 | 0 | |
| 202 Post St. Land | 56,000 | 0 | 56,000 | |
| 202 Post St Building | 154,183 | 31,791 | 122,392 | |
| New Slant Steam Boiler Installed 1136 Main St | 5,700 | 1,468 | 4,232 | |
| Resurface driveway at 202 Post St | 1,898 | 353 | 1,545 | |
| Resurface driveway 202 post street | 2,450 | 456 | 1,994 | |
| Gas Range for 202 Post Street | 483 | 483 | 0 | |
| New Roof 105 Post St. | 9,300 | 9,300 | 0 | |
| Toilet Installation 1136 W Main St | 475 | 94 | 381 | |
| Garage Major Repair 202 Post Street | 6,384 | 1,054 | 5,330 | |
| New Rear Door - 202 Post Street | 1,927 | 248 | 1,679 | |
| Water Heater - 1136 W. Main St. | 1,510 | 185 | 1,325 | |
| Lennox Furnace - 202 Post Street | 4,500 | 498 | 4,002 | |
| New Roof - 202 Post Street | 19,840 | 1,713 | 18,127 | |
| 105 Post St - replacement furnace | 2,842 | 86 | 2,756 | |
| 1136 W Main St - new boiler expansion | 5,900 | 36 | 5,864 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 432 | 432 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 6,274 | 6,274 | 0 | |
| Software | 12,305 | 0 | 12,305 | |
| Dues | 2,350 | 0 | 2,350 | |
| Bond Accretion/Amortization | 2,426 | 2,426 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment consulting services | 44,801 | 44,801 | 0 | |
| Consulting | 4,609 | 4,609 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 6,019 | 0 | 0 | |
| Taxes | 11,102 | 0 | 0 |