| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,860 | 124 | 2,086 | 2,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DEFERRED FINANCING FEES | 2001-04-01 | 26,841 | 13,053 | 216.000000000000 | 1,491 | 0 | 1,491 | 14,544 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2001-04-01 | 55,000 | L | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 2001-04-01 | 2,426,692 | 528,311 | ADS | 40.000000000000 | 60,667 | 0 | 60,667 | |
| EQUIPMENT | 2001-04-01 | 69,618 | 48,329 | ADS | 12.000000000000 | 5,873 | 0 | 5,873 | |
| BUILDING REHAB | 2001-09-02 | 62,485 | 12,953 | ADS | 40.000000000000 | 1,562 | 0 | 1,562 | |
| LAND IMPROVEMENTS | 2001-09-02 | 15,695 | 6,577 | ADS | 20.000000000000 | 784 | 0 | 784 | |
| EQUIPMENT REHAB | 2001-09-02 | 115,106 | 80,401 | ADS | 12.000000000000 | 9,574 | 0 | 9,574 | |
| ROOF | 2002-03-01 | 103,290 | 20,120 | ADS | 40.000000000000 | 2,582 | 0 | 2,582 | |
| ALARM PULL CORD SYSTEM | 2002-05-15 | 8,382 | 1,598 | ADS | 40.000000000000 | 210 | 0 | 210 | |
| AIR CONDITIONING UNITS | 2002-08-20 | 8,260 | 1,523 | ADS | 40.000000000000 | 207 | 0 | 207 | |
| HEATERS | 2002-02-19 | 1,113 | 779 | SL | 5.000000000000 | 0 | 0 | 0 | |
| UTILITY FOOT TRUCK & LID | 2002-10-10 | 921 | 645 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHAIR & END TABLES | 2002-12-12 | 2,640 | 1,848 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET | 2002-11-01 | 6,258 | 4,381 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 12 A/C UNITS | 2003-07-01 | 8,936 | 1,443 | ADS | 40.000000000000 | 223 | 0 | 223 | |
| REFRIGERATORS | 2003-07-01 | 2,684 | 2,684 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SPRINKLER, CONCRETE BARRIERS, PAVING | 2003-07-01 | 7,518 | 2,443 | SL | 20.000000000000 | 376 | 0 | 376 | |
| OFFICE REMODEL | 2003-07-01 | 9,418 | 1,521 | ADS | 40.000000000000 | 235 | 0 | 235 | |
| ROOF DRAINS | 2003-07-01 | 3,175 | 513 | ADS | 40.000000000000 | 79 | 0 | 79 | |
| CARPET, PAINT | 2003-07-01 | 9,093 | 9,093 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COVER PIPES | 2003-07-01 | 981 | 981 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING ADDITION | 2004-07-01 | 23,762 | 3,243 | ADS | 40.000000000000 | 594 | 0 | 594 | |
| EQUIPMENT | 2004-07-01 | 15,351 | 9,381 | ADS | 9.000000000000 | 1,706 | 0 | 1,706 | |
| PARKING LOT | 2004-07-01 | 102,792 | 28,268 | SL | 20.000000000000 | 5,140 | 0 | 5,140 | |
| FURNITURE AND PHONE | 2005-07-01 | 3,876 | 1,744 | ADS | 10.000000000000 | 388 | 0 | 388 | |
| APPLIANCES | 2006-07-01 | 3,018 | 1,132 | ADS | 9.000000000000 | 335 | 0 | 335 | |
| EQUIPMENT | 2006-07-01 | 1,790 | 671 | ADS | 9.000000000000 | 199 | 0 | 199 | |
| APPLIANCES | 2005-11-30 | 3,845 | 1,922 | ADS | 9.000000000000 | 427 | 0 | 427 | |
| DOORS | 2005-05-11 | 1,777 | 205 | ADS | 40.000000000000 | 44 | 0 | 44 | |
| DOOR AND AC UNITS (ROOF) | 2005-06-14 | 12,155 | 1,380 | ADS | 40.000000000000 | 304 | 0 | 304 | |
| FENCE AND WINDOW UNIT | 2005-07-15 | 2,583 | 288 | ADS | 40.000000000000 | 65 | 0 | 65 | |
| AC UNITS | 2005-09-13 | 4,038 | 433 | ADS | 40.000000000000 | 101 | 0 | 101 | |
| APPLIANCES | 2005-09-01 | 5,085 | 2,543 | ADS | 9.000000000000 | 565 | 0 | 565 | |
| ELEVATOR REMODELING | 2006-03-01 | 89,399 | 8,474 | ADS | 40.000000000000 | 2,235 | 0 | 2,235 | |
| WINDOWS AND SIDING | 2006-09-01 | 179,051 | 14,734 | ADS | 40.000000000000 | 4,476 | 0 | 4,476 | |
| ELEVATOR REMOD | 2005-12-31 | 27,449 | 2,773 | ADS | 40.000000000000 | 686 | 0 | 686 | |
| CASE TRACTOR | 2005-01-18 | 19,979 | 9,990 | ADS | 9.000000000000 | 2,220 | 0 | 2,220 | |
| POWER WASHER | 2005-05-17 | 865 | 432 | ADS | 9.000000000000 | 96 | 0 | 96 | |
| WINDOWS AND SIDING | 2005-12-30 | 8,857 | 895 | ADS | 40.000000000000 | 221 | 0 | 221 | |
| APPLIANCES | 2006-12-01 | 1,694 | 588 | ADS | 9.000000000000 | 188 | 0 | 188 | |
| EQUIPMENT | 2006-12-31 | 2,141 | 744 | ADS | 9.000000000000 | 238 | 0 | 238 | |
| TILE | 2007-12-01 | 9,679 | 2,285 | ADS | 9.000000000000 | 1,075 | 0 | 1,075 | |
| CABINETS | 2007-12-14 | 8,052 | 1,901 | ADS | 9.000000000000 | 895 | 0 | 895 | |
| SHELVING FOR STORE ROOM | 2007-05-16 | 3,328 | 971 | ADS | 9.000000000000 | 370 | 0 | 370 | |
| WASHER & DRYER | 2007-05-16 | 3,186 | 929 | ADS | 9.000000000000 | 354 | 0 | 354 | |
| APPLIANCES | 2007-07-01 | 4,566 | 1,205 | ADS | 9.000000000000 | 507 | 0 | 507 | |
| 2000 FORD PICKUP TRUCK | 2007-11-13 | 9,410 | 3,999 | ADS | 5.000000000000 | 1,882 | 0 | 1,882 | |
| WINDOWS & SIDING-FINAL | 2007-07-01 | 73,434 | 4,513 | ADS | 40.000000000000 | 1,836 | 0 | 1,836 | |
| LANDSCAPE BRICK WORK | 2008-08-18 | 3,500 | 241 | ADS | 20.000000000000 | 175 | 0 | 175 | |
| OUTDOOR LOGO SIGNAGE | 2008-09-12 | 487 | 33 | ADS | 20.000000000000 | 24 | 0 | 24 | |
| ELECTRICAL | 2008-05-16 | 1,991 | 81 | ADS | 40.000000000000 | 50 | 0 | 50 | |
| FURNACE AND AIR CONDITIONER | 2008-10-17 | 8,150 | 246 | ADS | 40.000000000000 | 204 | 0 | 204 | |
| DINING ROOM WALL | 2008-12-23 | 2,844 | 74 | ADS | 40.000000000000 | 71 | 0 | 71 | |
| CABINETS | 2008-04-17 | 1,815 | 328 | ADS | 9.000000000000 | 202 | 0 | 202 | |
| SECURITY CAMERA SYSTEM | 2008-10-17 | 7,854 | 982 | ADS | 9.000000000000 | 873 | 0 | 873 | |
| FLOORING | 2008-12-11 | 10,593 | 1,324 | ADS | 9.000000000000 | 1,177 | 0 | 1,177 | |
| WASHER, STEAMER, REVERSE OSMOSIS MACHINE | 2008-04-17 | 9,516 | 1,718 | ADS | 9.000000000000 | 1,057 | 0 | 1,057 | |
| WASHER | 2008-06-11 | 1,010 | 182 | ADS | 9.000000000000 | 112 | 0 | 112 | |
| FOOD PROCESSOR | 2008-12-03 | 451 | 56 | ADS | 9.000000000000 | 50 | 0 | 50 | |
| RANGES, REFRIGERATOR | 2008-02-13 | 928 | 193 | ADS | 9.000000000000 | 103 | 0 | 103 | |
| REFRIGERATORS, FREEZER, TOASTER | 2008-06-12 | 6,291 | 1,136 | ADS | 9.000000000000 | 699 | 0 | 699 | |
| REFRIGERATOR, STOVE | 2008-07-15 | 666 | 102 | ADS | 9.000000000000 | 74 | 0 | 74 | |
| REFRIGERATOR | 2008-09-16 | 404 | 62 | ADS | 9.000000000000 | 45 | 0 | 45 | |
| FREEZER | 2008-10-17 | 425 | 53 | ADS | 9.000000000000 | 47 | 0 | 47 | |
| COMMERCIAL VACUUM | 2008-12-01 | 600 | 75 | ADS | 9.000000000000 | 67 | 0 | 67 | |
| COMPUTER | 2008-03-12 | 1,196 | 448 | ADS | 5.000000000000 | 239 | 0 | 239 | |
| COPIER | 2008-12-01 | 3,495 | 655 | ADS | 6.000000000000 | 583 | 0 | 583 | |
| LOBBY & DINING ROOM WINDOWS | 2008-04-17 | 15,408 | 658 | ADS | 40.000000000000 | 385 | 0 | 385 | |
| DOUBLE ENTRY DOOR | 2008-09-12 | 2,823 | 91 | ADS | 40.000000000000 | 71 | 0 | 71 | |
| EAST ENTRANCE REMODEL | 2008-12-23 | 32,500 | 846 | ADS | 40.000000000000 | 813 | 0 | 813 | |
| EAST CANOPY | 2008-12-23 | 37,000 | 963 | ADS | 40.000000000000 | 925 | 0 | 925 | |
| BATHROOM REMODEL | 2009-07-27 | 477 | 5 | ADS | 40.000000000000 | 12 | 0 | 12 | |
| ARCH REPAIR | 2009-11-16 | 45,000 | 141 | ADS | 40.000000000000 | 1,125 | 0 | 1,125 | |
| KITCHEN REMODEL | 2009-12-14 | 3,578 | 4 | ADS | 40.000000000000 | 89 | 0 | 89 | |
| CABINETS | 2009-11-16 | 19,099 | 265 | ADS | 9.000000000000 | 2,122 | 0 | 2,122 | |
| CARPET AND TILE | 2009-12-14 | 15,443 | 214 | ADS | 9.000000000000 | 1,716 | 0 | 1,716 | |
| TABLES AND PLATES | 2009-02-10 | 1,723 | 168 | ADS | 9.000000000000 | 191 | 0 | 191 | |
| TABLES | 2009-03-17 | 2,296 | 223 | ADS | 9.000000000000 | 255 | 0 | 255 | |
| WASHER & DRYERS | 2009-04-21 | 2,584 | 179 | ADS | 9.000000000000 | 287 | 0 | 287 | |
| PATH BASES FOR WASHER & DRYERS | 2009-05-14 | 600 | 42 | ADS | 9.000000000000 | 67 | 0 | 67 | |
| LIFT CHAIR UNIT-#310 | 2009-09-14 | 1,329 | 55 | ADS | 9.000000000000 | 148 | 0 | 148 | |
| POTS & PANS | 2009-12-31 | 400 | 6 | ADS | 9.000000000000 | 45 | 0 | 45 | |
| TV, DVD, WII FOR REC ROOM | 2009-04-21 | 3,880 | 269 | ADS | 9.000000000000 | 431 | 0 | 431 | |
| 4 RANGES & 2 REFRIGERATORS | 2009-04-30 | 2,056 | 143 | ADS | 9.000000000000 | 228 | 0 | 228 | |
| ONE RANGE & ONE REFRIGERATORS | 2009-09-14 | 733 | 31 | ADS | 9.000000000000 | 81 | 0 | 81 | |
| COMPUTER HARD DRIVE | 2009-06-15 | 498 | 62 | ADS | 5.000000000000 | 100 | 0 | 100 | |
| LABTOP & DESKTOP COMPUTER | 2009-08-18 | 2,313 | 174 | ADS | 5.000000000000 | 463 | 0 | 463 | |
| RELOCATE 6" WATER LINE | 2010-11-16 | 21,805 | ADS | 20.000000000000 | 136 | 0 | 136 | ||
| SHOWER | 2010-04-08 | 367 | ADS | 40.000000000000 | 7 | 0 | 7 | ||
| ARCHITECT FEES - ENERGY & RESOURCE EFFICIENCY | 2010-12-21 | 22,501 | ADS | 40.000000000000 | 23 | 0 | 23 | ||
| CABINETS | 2010-02-11 | 4,846 | ADS | 9.000000000000 | 471 | 0 | 471 | ||
| CARPET & TILE | 2010-04-08 | 4,987 | ADS | 9.000000000000 | 346 | 0 | 346 | ||
| FREEZER - MAIN KITCHEN | 2010-10-15 | 599 | ADS | 9.000000000000 | 8 | 0 | 8 | ||
| RANGES | 2010-02-16 | 638 | ADS | 9.000000000000 | 62 | 0 | 62 | ||
| RANGES & REFRIGERATORS | 2010-05-13 | 2,459 | ADS | 9.000000000000 | 171 | 0 | 171 | ||
| TENANT FURNITURE | 2010-11-15 | 1,490 | ADS | 9.000000000000 | 21 | 0 | 21 | ||
| VACUUM | 2010-04-08 | 505 | ADS | 9.000000000000 | 35 | 0 | 35 | ||
| OFFICE EQUIPMENT | 2010-06-17 | 1,119 | ADS | 9.000000000000 | 78 | 0 | 78 | ||
| FORD PICKUP | 2010-12-01 | 13,800 | ADS | 5.000000000000 | 345 | 0 | 345 | ||
| EQUIPMENT | 2004-07-01 | 975 | 596 | ADS | 9.000000000000 | 54 | 0 | 54 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | AT COST | 121,113 | 121,113 |
| RESIDUAL RECEIPTS | AT COST | 258,351 | 258,351 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 3,810,496 | 974,223 | 2,836,273 | 2,836,273 |
| LAND | 55,000 | 0 | 55,000 | 55,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MORTGAGE ESCROW DEPOSITS | 18,018 | 18,906 | 18,906 |
| TENANT SECURITY DEPOSITS | 19,312 | 21,172 | 21,172 |
| NET INTANGIBLE ASSETS | 13,789 | 12,298 | 12,298 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSISTED LIVING | 63,902 | 0 | 28,148 | 35,754 |
| MGMT CO EMPLOYEE CHARGEBACK | 136,209 | 3,480 | 58,465 | 74,264 |
| OFFICE EXPENSES | 19,947 | 0 | 8,788 | 11,159 |
| AMORTIZATION | 1,491 | 0 | 1,491 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT REVENUE | 301,585 | 301,585 | |
| LAUNDRY AND VENDING | 2,597 | 2,597 | |
| MISCELLANEOUS REVENUE | 1,342 | 1,342 | |
| TENANT CHARGES | 3,887 | 3,887 | |
| MEAL SERVICE INCOME | 52,560 | 52,560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 14,105 | 15,286 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 38,208 | 976 | 16,400 | 20,832 |