| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,284,800 | 7,854,856 | 28,429,944 | |
| Building equipment | 219,499 | 85,971 | 133,528 | |
| Furniture | 345,954 | 321,323 | 24,631 | |
| Office equipment | 155,326 | 153,719 | 1,607 | |
| Motor vehicles | 72,894 | 58,199 | 14,695 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 126,720 | 126,720 | 126,720 | |
| Telephone | 8,182 | 8,182 | 8,182 | |
| Maintenance | 244,339 | 244,339 | 244,339 | |
| Office expense | 27,445 | 27,445 | 27,445 | |
| Marketing | 102,910 | 102,910 | 102,910 | |
| Snow removal | 26,174 | 26,174 | 26,174 | |
| Insurance | 50,826 | 50,826 | 50,826 | |
| Food | 214,362 | 214,362 | 214,362 | |
| Supplies | 40,974 | 40,974 | 40,974 | |
| Resident services | 45,217 | 45,217 | 45,217 | |
| Activities | 24,225 | 24,225 | 24,225 | |
| Bad debts | 12,862 | 12,862 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 22,956 | 22,956 | |
| BEAUTY SALON | 22,131 | 22,131 | |
| ACTIVITIES AND TRANSPORTATION | 2,203 | 2,203 | |
| MISCELLANEOUS FEES AND SERVICES | 15,699 | 15,699 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 79,952 | 73,215 |
| Lifetime refundable tenant deposit | 19,659,073 | 19,699,987 |
| Priority deposits | 21,550 | 24,000 |
| Security deposit liability | 79,952 | 73,215 |
| Lifetime refundable tenant deposit | 19,659,073 | 19,699,987 |
| Priority deposits | 21,550 | 24,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 79,952 | 73,215 |
| Lifetime refundable tenant deposit | 19,659,073 | 19,699,987 |
| Priority deposits | 21,550 | 24,000 |
| Security deposit liability | 79,952 | 73,215 |
| Lifetime refundable tenant deposit | 19,659,073 | 19,699,987 |
| Priority deposits | 21,550 | 24,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 276,426 | 276,426 | 276,426 | |
| Payroll | 75,613 | 75,613 | 75,613 |