| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,096,945 | 6,004,629 | 30,092,316 | |
| Building equipment | 109,065 | 51,044 | 58,021 | |
| Furniture | 320,190 | 287,550 | 32,640 | |
| Office equipment | 155,326 | 147,152 | 8,174 | |
| Motor vehicles | 61,995 | 61,995 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 124,187 | 124,187 | 124,187 | |
| Telephone | 7,922 | 7,922 | 7,922 | |
| Maintenance | 215,505 | 215,505 | 204,871 | |
| Office expense | 22,639 | 22,639 | 22,639 | |
| Marketing | 69,291 | 69,291 | 69,291 | |
| Snow removal | 30,426 | 30,426 | 30,426 | |
| Insurance | 61,305 | 61,305 | 61,305 | |
| Food | 182,215 | 182,215 | 182,215 | |
| Supplies | 29,114 | 29,114 | 29,114 | |
| Resident services | 45,288 | 45,288 | 45,288 | |
| Activities | 22,845 | 22,845 | 22,845 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 17,581 | 17,581 | |
| BEAUTY SALON | 19,010 | 19,010 | |
| ACTIVITIES AND TRANSPORTATION | 6,553 | 6,553 | |
| MISCELLANEOUS FEES AND SERVICES | 2,822 | 2,822 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 72,697 | 61,973 |
| Lifetime refundable tenant deposit | 18,915,705 | 19,575,663 |
| Priority deposits | 30,550 | 24,550 |
| Security deposit liability | 72,697 | 61,973 |
| Lifetime refundable tenant deposit | 18,915,705 | 19,575,663 |
| Priority deposits | 30,550 | 24,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 72,697 | 61,973 |
| Lifetime refundable tenant deposit | 18,915,705 | 19,575,663 |
| Priority deposits | 30,550 | 24,550 |
| Security deposit liability | 72,697 | 61,973 |
| Lifetime refundable tenant deposit | 18,915,705 | 19,575,663 |
| Priority deposits | 30,550 | 24,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 247,773 | 247,773 | 247,773 | |
| Payroll | 65,144 | 65,144 | 65,144 |