| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,276,920 | 6,928,396 | 29,348,524 | |
| Building equipment | 123,830 | 63,429 | 60,401 | |
| Furniture | 336,155 | 313,784 | 22,371 | |
| Office equipment | 155,326 | 150,436 | 4,890 | |
| Motor vehicles | 80,894 | 62,419 | 18,475 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 123,564 | 123,564 | 123,564 | |
| Telephone | 7,957 | 7,957 | 7,957 | |
| Maintenance | 240,702 | 240,702 | 270,869 | |
| Office expense | 32,644 | 32,644 | 32,644 | |
| Marketing | 65,863 | 65,863 | 65,863 | |
| Snow removal | 43,837 | 43,837 | 43,837 | |
| Insurance | 50,491 | 50,491 | 46,499 | |
| Food | 207,785 | 207,785 | 207,785 | |
| Supplies | 34,948 | 34,948 | 34,948 | |
| Resident services | 44,057 | 44,057 | 44,057 | |
| Activities | 25,143 | 25,143 | 25,143 | |
| Bad debts | 3,006 | 3,006 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 16,049 | 16,049 | |
| BEAUTY SALON | 19,239 | 19,239 | |
| ACTIVITIES AND TRANSPORTATION | 1,545 | 1,545 | |
| MISCELLANEOUS FEES AND SERVICES | 18,223 | 18,223 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 61,973 | 79,952 |
| Lifetime refundable tenant deposit | 19,575,663 | 19,659,073 |
| Priority deposits | 24,550 | 21,550 |
| Security deposit liability | 61,973 | 79,952 |
| Lifetime refundable tenant deposit | 19,575,663 | 19,659,073 |
| Priority deposits | 24,550 | 21,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 61,973 | 79,952 |
| Lifetime refundable tenant deposit | 19,575,663 | 19,659,073 |
| Priority deposits | 24,550 | 21,550 |
| Security deposit liability | 61,973 | 79,952 |
| Lifetime refundable tenant deposit | 19,575,663 | 19,659,073 |
| Priority deposits | 24,550 | 21,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 266,778 | 266,778 | 266,778 | |
| Payroll | 70,742 | 70,742 | 70,742 |