| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND AUDIT FEES | 19,645 | 2,945 | 2,945 | 16,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 REFRIGERATORS-NAT'L GR | 2012-11-30 | 1,810 | 57 | 3.57 % | 65 | ||||
| FREEZER-NAT'L GRID | 2012-11-30 | 825 | 57 | 3.57 % | 29 | ||||
| 18 AIR CONDITIONERS-NAT'L | 2012-11-30 | 5,460 | 57 | 3.57 % | 195 | ||||
| BOILER SYSTEM-NAT'L GRID | 2012-11-30 | 93,945 | 57 | 3.57 % | 3,354 | ||||
| SMOKE DETECTORS | 2012-02-29 | 2,176 | 57 | 25.00 % | 544 | ||||
| BASEMENT WINDOWS | 2012-05-15 | 7,900 | 87 | 1.61 % | 127 | ||||
| EMERGENCY CALL SYSTEM | 2012-07-01 | 20,490 | 57 | 10.71 % | 2,194 | ||||
| CARPET - NURSE STATION | 2011-03-23 | 1,080 | 270 | 57 | 21.43 % | 231 | |||
| FARMER PORCH ROOF | 2011-12-15 | 11,000 | 12 | 87 | 2.56 % | 282 | |||
| DRYER | 2011-06-16 | 600 | 150 | 53 | 30.00 % | 180 | |||
| DRYER | 2011-04-14 | 550 | 138 | 53 | 30.00 % | 165 | |||
| BOOSTER HEATER | 2011-10-06 | 1,595 | 57 | 57 | 27.55 % | 439 | |||
| FIRE ESCAPE (EGRESS ) | 2011-07-01 | 211,731 | 2,492 | 87 | 2.56 % | 5,429 | |||
| TANK PUMP | 2010-10-15 | 2,945 | 1,142 | 57 | 17.49 % | 515 | |||
| BOILER | 2010-09-20 | 2,100 | 814 | 57 | 17.49 % | 367 | |||
| FREEZER | 2010-10-12 | 700 | 364 | 53 | 19.20 % | 134 | |||
| DELL COMPUTERS (5) | 2010-04-15 | 2,348 | 1,221 | 53 | 19.20 % | 451 | |||
| ICE MACHINE | 2010-03-31 | 2,400 | 1,248 | 53 | 19.20 % | 461 | |||
| CARPET | 2010-08-12 | 10,000 | 3,878 | 57 | 17.49 % | 1,749 | |||
| IMPROVEMENT | 2010-07-01 | 6,100 | 228 | 87 | 2.56 % | 156 | |||
| PORCH ROOF | 2009-12-31 | 6,400 | 335 | 87 | 2.56 % | 164 | |||
| TOSHIBA 40" LCD HDTV | 2009-12-02 | 619 | 407 | 53 | 13.68 % | 85 | |||
| DELL COMPUTER-LIBRARY | 2009-12-01 | 699 | 460 | 53 | 13.68 % | 96 | |||
| TWO WASHERS | 2009-09-01 | 920 | 639 | 53 | 12.24 % | 113 | |||
| TOSHIBER 2060 COPIER | 2009-09-01 | 545 | 378 | 53 | 12.24 % | 67 | |||
| 3RD FL RM REMODELLING | 2009-11-01 | 2,545 | 138 | 87 | 2.56 % | 65 | |||
| MEDICATION RM FIXTURES | 2009-11-01 | 1,730 | 879 | 57 | 14.06 % | 243 | |||
| MOVING BOOKCASE | 2009-12-01 | 861 | 437 | 57 | 14.06 % | 121 | |||
| RESIDENTS PRINTER | 2009-12-01 | 335 | 220 | 53 | 13.68 % | 46 | |||
| PORCH RENOVATION | 2009-06-01 | 6,233 | 407 | 87 | 2.56 % | 160 | |||
| ACTIVITY RM FURNITURE | 2007-10-22 | 672 | 523 | 57 | 8.92 % | 60 | |||
| CABINET & DESK | 2006-09-20 | 417 | 361 | 57 | 8.93 % | 37 | |||
| FLOOR COVERING | 2006-09-01 | 3,065 | 2,654 | 57 | 8.93 % | 274 | |||
| CARPET | 2006-03-01 | 1,056 | 914 | 57 | 8.93 % | 94 | |||
| DELL COMPUTER | 2007-02-15 | 583 | 550 | 53 | 5.76 % | 33 | |||
| TOSHIBA COPIER | 2007-01-16 | 3,838 | 3,617 | 53 | 5.76 % | 221 | |||
| TWO WASHERS | 2007-07-01 | 880 | 829 | 53 | 5.76 % | 51 | |||
| COMMUNICATION SYSTEM | 2006-06-25 | 2,516 | 2,179 | 57 | 8.93 % | 225 | |||
| WATER HEATER | 2006-01-22 | 6,500 | 5,629 | 57 | 8.93 % | 580 | |||
| SECURITY SYSTEM | 2006-02-01 | 3,675 | 3,183 | 57 | 8.93 % | 328 | |||
| LANDSCAPING | 2004-03-31 | 72,772 | 37,606 | 67 | 6.67 % | 4,854 | |||
| SPRINLER & SIDEWALK | 1998-03-01 | 3,498 | 3,225 | 67 | 6.67 % | 233 | |||
| HAIRDRESSER SINK | 2006-06-23 | 2,035 | 1,763 | 57 | 8.93 % | 182 | |||
| STEAM CONDENSATE TANK | 2005-10-07 | 5,657 | 5,405 | 57 | 4.46 % | 252 | |||
| STREAMTRAPS & RADIATOR VA | 2005-11-15 | 25,283 | 24,155 | 57 | 4.46 % | 1,128 | |||
| ELECTRICAL WORK | 2006-06-22 | 12,437 | 4,564 | 67 | 6.67 % | 830 | |||
| FRAME & SCREEN DOOR | 2005-08-01 | 3,350 | 1,432 | 67 | 6.67 % | 223 | |||
| ELEVATOR | 2005-09-01 | 80,533 | 13,078 | 87 | 2.56 % | 2,065 | |||
| ELECTRICAL WORK | 2005-07-01 | 4,722 | 2,047 | 67 | 6.67 % | 315 | |||
| BRICK & SIDING | 2004-12-01 | 25,100 | 4,560 | 87 | 2.56 % | 644 | |||
| BUILDING IMPROVEMENTS | 2004-03-31 | 38,103 | 7,572 | 87 | 2.56 % | 977 | |||
| IMPROVEMENTS 2002 | 2002-07-01 | 135,507 | 32,639 | 87 | 2.56 % | 3,474 | |||
| IMPROVEMENTS 2001 | 2001-07-01 | 85,775 | 23,504 | 87 | 2.56 % | 2,199 | |||
| LEASEHOLD IMP FOR 9/30/00 | 2000-04-01 | 44,145 | 13,253 | 87 | 2.56 % | 1,132 | |||
| BUILDING IMPROVEMENTS | 1998-03-01 | 40,825 | 14,438 | 87 | 2.56 % | 1,047 | |||
| IMRPOVEMENTS | 1996-07-01 | 16,096 | 6,326 | 87 | 2.56 % | 413 | |||
| IMPROVEMENTS | 1995-07-01 | 33,209 | 13,934 | 87 | 2.56 % | 851 | |||
| SAFETY LEDGE | 1993-12-03 | 1,982 | 1,100 | 87 | 2.56 % | 51 | |||
| ELEVATOR & RAMP | 1994-05-01 | 100,668 | 54,710 | 87 | 2.56 % | 2,581 | |||
| IMPROVEMENTS | 1991-09-01 | 8,398 | 5,399 | 87 | 3.18 % | 267 | |||
| IMPROV & RENNOVATIONS | 1990-07-01 | 60,753 | 42,080 | 87 | 3.18 % | 1,929 | |||
| BUILDING IMPROVEMENTS | 1988-09-30 | 228,749 | 183,323 | 87 | 3.18 % | 7,263 | |||
| RAMP | 2008-11-15 | 108,617 | 8,704 | 87 | 2.56 % | 2,785 | |||
| DINNING ROOM CARPET | 2008-07-01 | 8,385 | 5,765 | 57 | 8.93 % | 749 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 138,472 | 138,472 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 3,006,077 | 3,006,077 |
| GLCF ENDOWMENT FUND | FMV | 5,159 | 5,159 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 398,403 | 398,403 | 398,403 | |
| Improvements | 463,841 | 238,856 | 224,985 | 811,471 |
| Buildings | 1,132,068 | 515,230 | 616,838 | 1,000,000 |
| Machinery and Equipment | 252,703 | 126,586 | 126,117 | 126,127 |
| Furniture and Fixtures | 95,983 | 87,956 | 8,027 | 8,027 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 275 | 0 | 0 | 275 |
| Item No. | 1 |
|---|---|
| Lender's Name | ENTERPRISE BANK AND TRUST CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 200000 |
| Balance Due | 120000 |
| Date of Note | 2011-02 |
| Maturity Date | 2021-06 |
| Repayment Terms | 10 YEARS |
| Interest Rate | 4.0000 |
| Security Provided by Borrower | MARKETABLE SECURITIES |
| Purpose of Loan | CAPITAL IMPROVEMENT |
| Description of Lender Consideration | |
| Consideration FMV | 120000 |
| Item No. | 2 |
|---|---|
| Lender's Name | ENTERPRISE BANK AND TRUST CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 600000 |
| Balance Due | 180000 |
| Date of Note | 2004-05 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 2.7500 |
| Security Provided by Borrower | MARKETABLE SECURITIES |
| Purpose of Loan | CAPITAL IMPROVEMENT |
| Description of Lender Consideration | |
| Consideration FMV | 180000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WATER AND SEWER | 7,768 | 7,768 | ||
| TELEPHONE | 2,601 | 2,601 | ||
| SPECIAL EVENT - FUNDRAISING | 10,982 | 10,982 | ||
| REPAIR AND MAINTENANCE | 16,686 | 16,686 | ||
| PAYROLL PROCESSING | 2,828 | 2,828 | ||
| OFFICE EXPENSE | 10,419 | 10,419 | ||
| MEDICAL EXPENSE | 2,506 | 2,506 | ||
| INSURANCE MEDICAL | 41,346 | 41,346 | ||
| INSURANCE GENERAL | 59,588 | 59,588 | ||
| HEAT, LIGHT AND GAS | 37,085 | 37,085 | ||
| FOOD | 69,899 | 69,899 | ||
| FIRE ALARM SERVICES | 3,400 | 3,400 | ||
| FILING FEE | 855 | 855 | ||
| EMPLOYEE GOODWILL | 3,731 | 3,731 | ||
| DUES AND FEES | 350 | 350 | ||
| DONATION | 125 | 125 | ||
| CONSULTING FEE | 6,419 | 6,419 | ||
| CABLE | 9,783 | 9,783 | ||
| BUILDING EXPENSE | 65,067 | 65,067 | ||
| ADVERTISING | 3,300 | 3,300 | ||
| ACTIVITIES | 5,274 | 5,274 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 634,256 | ||
| Income From Special Events | 39,360 | ||
| ADMISSION FEES & LEGACIES | 12,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 29,193 | 29,193 | 29,193 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 71,040 | 71,040 | ||
| FEDERAL EXCISE TAX | 1,922 | 1,922 |