| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 49,513 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| APPLIANCES | 2022-01-26 | 3,748 | 2,187 | SL | 5.000000000000 | 750 | 0 | 750 | |
| BLINDS | 2022-02-09 | 10,372 | 4,322 | SL | 7.000000000000 | 1,482 | 0 | 1,482 | |
| DINING CHAIRS AND STOOLS | 2022-03-03 | 7,895 | 3,196 | SL | 7.000000000000 | 1,128 | 0 | 1,128 | |
| LEATHER CHAIRS AND COUCH | 2022-03-07 | 15,645 | 6,333 | SL | 7.000000000000 | 2,235 | 0 | 2,235 | |
| PULLOUT COUCH | 2022-03-30 | 5,324 | 2,092 | SL | 7.000000000000 | 761 | 0 | 761 | |
| DINING TABLE | 2022-04-08 | 2,278 | 894 | SL | 7.000000000000 | 325 | 0 | 325 | |
| LOUNGE CHAIRS | 2022-04-12 | 1,724 | 677 | SL | 7.000000000000 | 246 | 0 | 246 | |
| LOUNGE CHAIR | 2022-04-29 | 2,192 | 835 | SL | 7.000000000000 | 313 | 0 | 313 | |
| SAMSUNG 50" TV | 2022-10-24 | 568 | 247 | SL | 5.000000000000 | 114 | 0 | 114 | |
| APPLIANCES | 2022-01-26 | 6,195 | 3,614 | SL | 5.000000000000 | 1,239 | 0 | 1,239 | |
| 29 SEMINARY STREET BUILDING AND CARRIAGE HOUSE | 2023-02-20 | 1,620,000 | 108,000 | SL | 27.500000000000 | 58,909 | 0 | 58,909 | |
| 29 SEMINARY STREET LAND | 2023-02-20 | 150,000 | L | 0 | 0 | 0 | |||
| FORM TRANSIT T-350 VAN | 2023-06-29 | 4,980 | 1,494 | SL | 5.000000000000 | 996 | 0 | 996 | |
| BIKE SHED | 2024-09-30 | 43,772 | 1,563 | SL | 7.000000000000 | 6,253 | 0 | 6,253 | |
| 29 SEMINARY IMPROVEMENTS | 2024-09-30 | 1,380 | 13 | SL | 27.500000000000 | 50 | 0 | 50 | |
| POOL TABLE | 2024-05-15 | 1,169 | 111 | SL | 7.000000000000 | 167 | 0 | 167 | |
| CARRIAGE BARN | 2024-01-01 | 48,305 | 1,757 | SL | 27.500000000000 | 1,757 | 0 | 1,757 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 26,059.8590SH - DODGE & COX INCOME | 334,869 | 334,869 |
| 11,851.7070SH - PIMCO INTERNATIONAL BOND | 117,687 | 117,687 |
| 5,131,.1800SH - VANGUARD INFLATION | 117,863 | 117,863 |
| 23,411.8330SH - VANGUARD SHORT-TERM | 246,292 | 246,292 |
| 1,195.4630SH - COHEN & STEERS INSTL | 57,263 | 57,263 |
| 855.9120SH - FIRST EAGLE GLOBAL | 69,337 | 69,337 |
| 3,413.0000SH - GOLDMAN SACHS GQG PTNRS | 76,690 | 76,690 |
| 6,796.9920SH - GQG PARTNERS EMERGING | 120,986 | 120,986 |
| 1,788.7410SH - T. ROWE PRICE GROWTH | 193,631 | 193,631 |
| 1,555.6871SH - ISHARES CORE S&P MID CAP | 102,675 | 102,675 |
| 750.2178SH - ISHARES CORE S&P SMALL | 90,161 | 90,161 |
| 3,124.2888SH - VANGUARD FTSE DEVELOPED | 195,174 | 195,174 |
| 811.0560SH - VANGUARD S&P 500 ETF | 508,641 | 508,641 |
| 2,057.2111SH - WISDOMTREE US LARGE CAP | 181,199 | 181,199 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| APPLIANCES | 3,748 | 2,937 | 811 | |
| BLINDS | 10,372 | 5,804 | 4,568 | |
| DINING CHAIRS AND STOOLS | 7,895 | 4,324 | 3,571 | |
| LEATHER CHAIRS AND COUCH | 15,645 | 8,568 | 7,077 | |
| PULLOUT COUCH | 5,324 | 2,853 | 2,471 | |
| DINING TABLE | 2,278 | 1,219 | 1,059 | |
| LOUNGE CHAIRS | 1,724 | 923 | 801 | |
| LOUNGE CHAIR | 2,192 | 1,148 | 1,044 | |
| SAMSUNG 50" TV | 568 | 361 | 207 | |
| APPLIANCES | 6,195 | 4,853 | 1,342 | |
| 29 SEMINARY STREET BUILDING AND CARRIAGE HOUSE | 1,620,000 | 166,909 | 1,453,091 | |
| 29 SEMINARY STREET LAND | 150,000 | 0 | 150,000 | |
| FORM TRANSIT T-350 VAN | 4,980 | 2,490 | 2,490 | |
| BIKE SHED | 43,772 | 7,816 | 35,956 | |
| 29 SEMINARY IMPROVEMENTS | 1,380 | 63 | 1,317 | |
| POOL TABLE | 1,169 | 278 | 891 | |
| CARRIAGE BARN | 48,305 | 3,514 | 44,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,000 | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & PROMOTION | 3,866 | 0 | 0 | 0 |
| PROFESSIONAL DEVELOPMENT | 61,940 | 0 | 0 | 0 |
| MISCELLANEOUS | 6,646 | 0 | 0 | 0 |
| ADD: ACCRUAL TO CASH | 0 | 0 | 0 | 6,444 |
| DUES & SUBSCRIPTIONS | 624 | 0 | 413 | 211 |
| TELEPHONE AND INTERNET | 9,234 | 0 | 4,498 | 2,292 |
| SUPPLIES | 10,361 | 0 | 6,864 | 3,497 |
| INSURANCE | 52,646 | 0 | 34,876 | 17,770 |
| FOOD AND OTHER PROGRAM EXPENSES | 60,526 | 0 | 40,098 | 20,428 |
| OFFICE EXPENSES | 5,093 | 0 | 3,374 | 1,719 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT FEES | 656,003 | 656,003 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 197,509 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 11,738 | 11,738 | 0 | 0 |
| Name | Address |
|---|---|
| DAVID AND ELEANOR IGNAT |
PO BOX 1380 MIDDLEBURY,VT05753 |
| JOHN AND JANET OTTAS |
409 STERLING RIDGE ROAD STOWE,VT05672 |
| MIKE AND LINDA PISCATELLA |
325 N LOMBARDY LOOP SAINT JOHNS,FL32259 |
| ELIZABETH AND JUSTIN HARRISON |
22 ALLEN ROAD WELLESLEY,MA02481 |
|
THE BENEDICT FOUNDATION |
607 LANTANA LANE VERO BEACH,FL32963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 80,551 | 0 | 39,182 | 19,965 |
| EXCISE TAX | 7,000 | 0 | 0 | 0 |
| PROPERTY TAX | 20,651 | 0 | 10,045 | 5,118 |