| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,369,682 | 8,783,430 | 27,586,252 | |
| Building equipment | 225,571 | 116,673 | 108,898 | |
| Furniture | 358,157 | 330,541 | 27,616 | |
| Office equipment | 155,326 | 155,214 | 112 | |
| Motor vehicles | 72,894 | 61,979 | 10,915 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 | |
| Due from Management company | 17,054 | 17,054 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 131,346 | 131,346 | 131,346 | |
| Telephone | 9,442 | 9,442 | 9,442 | |
| Maintenance | 228,678 | 228,678 | 228,678 | |
| Office expense | 26,610 | 26,610 | 26,610 | |
| Marketing | 98,120 | 98,120 | 98,120 | |
| Snow removal | 36,713 | 36,713 | 36,713 | |
| Insurance | 55,253 | 55,253 | 55,253 | |
| Food | 230,953 | 230,953 | 230,953 | |
| Supplies | 41,941 | 41,941 | 41,941 | |
| Resident services | 46,735 | 46,735 | 46,735 | |
| Activities | 31,759 | 31,759 | 31,759 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 19,005 | 19,005 | |
| BEAUTY SALON | 18,840 | 18,840 | |
| ACTIVITIES AND TRANSPORTATION | 1,729 | 1,729 | |
| MISCELLANEOUS FEES AND SERVICES | 1,019 | 1,019 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 73,215 | 76,322 |
| Lifetime refundable tenant deposit | 19,699,987 | 19,759,877 |
| Priority deposits | 24,000 | 33,000 |
| Security deposit liability | 73,215 | 76,322 |
| Lifetime refundable tenant deposit | 19,699,987 | 19,759,877 |
| Priority deposits | 24,000 | 33,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 73,215 | 76,322 |
| Lifetime refundable tenant deposit | 19,699,987 | 19,759,877 |
| Priority deposits | 24,000 | 33,000 |
| Security deposit liability | 73,215 | 76,322 |
| Lifetime refundable tenant deposit | 19,699,987 | 19,759,877 |
| Priority deposits | 24,000 | 33,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 310,908 | 310,908 | 310,908 | |
| Payroll | 77,473 | 77,473 | 77,473 |