| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND AUDIT FEES | 19,215 | 2,882 | 19,215 | 19,215 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DINNING ROOM CARPET | 2008-07-01 | 8,385 | 6,514 | 57 | 8.92 % | 748 | |||
| RAMP | 2008-11-15 | 108,617 | 11,489 | 87 | 2.56 % | 2,785 | |||
| BUILDING IMPROVEMENTS | 1988-09-30 | 228,749 | 190,586 | 87 | 3.18 % | 7,263 | |||
| IMPROV & RENNOVATIONS | 1990-07-01 | 60,753 | 44,009 | 87 | 3.18 % | 1,929 | |||
| IMPROVEMENTS | 1991-09-01 | 8,398 | 5,666 | 87 | 3.18 % | 267 | |||
| ELEVATOR & RAMP | 1994-05-01 | 100,668 | 57,291 | 87 | 2.56 % | 2,581 | |||
| SAFETY LEDGE | 1993-12-03 | 1,982 | 1,151 | 87 | 2.56 % | 51 | |||
| IMPROVEMENTS | 1995-07-01 | 33,209 | 14,785 | 87 | 2.56 % | 851 | |||
| IMRPOVEMENTS | 1996-07-01 | 16,096 | 6,739 | 87 | 2.56 % | 413 | |||
| BUILDING IMPROVEMENTS | 1998-03-01 | 40,825 | 15,485 | 87 | 2.56 % | 1,047 | |||
| LEASEHOLD IMP FOR 9/30/00 | 2000-04-01 | 44,145 | 14,385 | 87 | 2.56 % | 1,132 | |||
| IMPROVEMENTS 2001 | 2001-07-01 | 85,775 | 25,703 | 87 | 2.56 % | 2,199 | |||
| IMPROVEMENTS 2002 | 2002-07-01 | 135,507 | 36,113 | 87 | 2.56 % | 3,474 | |||
| BUILDING IMPROVEMENTS | 2004-03-31 | 38,103 | 8,549 | 87 | 2.56 % | 977 | |||
| BRICK & SIDING | 2004-12-01 | 25,100 | 5,204 | 87 | 2.56 % | 644 | |||
| ELECTRICAL WORK | 2005-07-01 | 4,722 | 2,362 | 67 | 6.67 % | 315 | |||
| ELEVATOR | 2005-09-01 | 80,533 | 15,143 | 87 | 2.56 % | 2,065 | |||
| FRAME & SCREEN DOOR | 2005-08-01 | 3,350 | 1,655 | 67 | 6.67 % | 223 | |||
| ELECTRICAL WORK | 2006-06-22 | 12,437 | 5,394 | 67 | 6.67 % | 830 | |||
| HAIRDRESSER SINK | 2006-06-23 | 2,035 | 1,945 | 57 | 4.46 % | 90 | |||
| SPRINLER & SIDEWALK | 1998-03-01 | 3,498 | 3,458 | 67 | 3.33 % | 40 | |||
| LANDSCAPING | 2004-03-31 | 72,772 | 42,460 | 67 | 6.67 % | 4,854 | |||
| SECURITY SYSTEM | 2006-02-01 | 3,675 | 3,511 | 57 | 4.46 % | 164 | |||
| WATER HEATER | 2006-01-22 | 6,500 | 6,209 | 57 | 4.46 % | 291 | |||
| COMMUNICATION SYSTEM | 2006-06-25 | 2,516 | 2,404 | 57 | 4.46 % | 112 | |||
| CARPET | 2006-03-01 | 1,056 | 1,008 | 57 | 4.46 % | 48 | |||
| FLOOR COVERING | 2006-09-01 | 3,065 | 2,928 | 57 | 4.46 % | 137 | |||
| CABINET & DESK | 2006-09-20 | 417 | 398 | 57 | 4.46 % | 19 | |||
| ACTIVITY RM FURNITURE | 2007-10-22 | 672 | 583 | 57 | 8.93 % | 60 | |||
| PORCH RENOVATION | 2009-06-01 | 6,233 | 567 | 87 | 2.56 % | 160 | |||
| RESIDENTS PRINTER | 2009-12-01 | 335 | 266 | 53 | 10.94 % | 37 | |||
| MOVING BOOKCASE | 2009-12-01 | 861 | 558 | 57 | 10.04 % | 86 | |||
| MEDICATION RM FIXTURES | 2009-11-01 | 1,730 | 1,122 | 57 | 10.04 % | 174 | |||
| 3RD FL RM REMODELLING | 2009-11-01 | 2,545 | 203 | 87 | 2.56 % | 65 | |||
| TOSHIBER 2060 COPIER | 2009-09-01 | 545 | 445 | 53 | 11.30 % | 62 | |||
| TWO WASHERS | 2009-09-01 | 920 | 752 | 53 | 11.30 % | 104 | |||
| DELL COMPUTER-LIBRARY | 2009-12-01 | 699 | 556 | 53 | 10.94 % | 76 | |||
| TOSHIBA 40" LCD HDTV | 2009-12-02 | 619 | 492 | 53 | 10.94 % | 68 | |||
| PORCH ROOF | 2009-12-31 | 6,400 | 499 | 87 | 2.56 % | 164 | |||
| IMPROVEMENT | 2010-07-01 | 6,100 | 384 | 87 | 2.56 % | 156 | |||
| CARPET | 2010-08-12 | 10,000 | 5,627 | 57 | 12.49 % | 1,249 | |||
| ICE MACHINE | 2010-03-31 | 2,400 | 1,709 | 53 | 11.52 % | 276 | |||
| DELL COMPUTERS (5) | 2010-04-15 | 2,348 | 1,672 | 53 | 11.52 % | 270 | |||
| FREEZER | 2010-10-12 | 700 | 498 | 53 | 11.52 % | 81 | |||
| BOILER | 2010-09-20 | 2,100 | 1,181 | 57 | 12.49 % | 262 | |||
| TANK PUMP | 2010-10-15 | 2,945 | 1,657 | 57 | 12.49 % | 368 | |||
| FIRE ESCAPE (EGRESS ) | 2011-07-01 | 211,731 | 7,921 | 87 | 2.56 % | 5,429 | |||
| BOOSTER HEATER | 2011-10-06 | 1,595 | 496 | 57 | 19.68 % | 314 | |||
| DRYER | 2011-04-14 | 550 | 303 | 53 | 18.00 % | 99 | |||
| DRYER | 2011-06-16 | 600 | 330 | 53 | 18.00 % | 108 | |||
| FARMER PORCH ROOF | 2011-12-15 | 11,000 | 294 | 87 | 2.56 % | 282 | |||
| CARPET - NURSE STATION | 2011-03-23 | 1,080 | 501 | 57 | 15.31 % | 165 | |||
| EMERGENCY CALL SYSTEM | 2012-07-01 | 20,490 | 2,194 | 57 | 25.51 % | 5,227 | |||
| BASEMENT WINDOWS | 2012-05-15 | 7,900 | 127 | 87 | 2.56 % | 203 | |||
| SMOKE DETECTORS | 2012-02-29 | 2,176 | 544 | 57 | 21.43 % | 466 | |||
| BOILER SYSTEM-NAT'L GRID | 2012-11-30 | 93,945 | 3,354 | 57 | 27.55 % | 25,882 | |||
| 18 AIR CONDITIONERS-NAT'L | 2012-11-30 | 5,460 | 195 | 57 | 27.55 % | 1,504 | |||
| FREEZER-NAT'L GRID | 2012-11-30 | 825 | 29 | 57 | 27.55 % | 227 | |||
| 2 REFRIGERATORS-NAT'L GR | 2012-11-30 | 1,810 | 65 | 57 | 27.55 % | 499 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 242,466 | 242,466 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLCF ENDOWMENT FUND | FMV | 5,914 | 5,914 |
| MUTUAL FUNDS | FMV | 3,075,388 | 3,075,388 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 95,983 | 90,642 | 5,341 | 5,341 |
| Machinery and Equipment | 252,703 | 162,453 | 90,250 | 90,250 |
| Buildings | 1,132,068 | 515,230 | 616,838 | 1,000,000 |
| Improvements | 463,841 | 279,975 | 183,866 | 775,246 |
| Land | 398,403 | 398,403 | 398,403 |
| Item No. | 1 |
|---|---|
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | ENTERPRISE BANK AND TRUST CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 200000 |
| Balance Due | 100000 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACTIVITIES | 8,183 | 8,183 | ||
| ADVERTISING | 3,439 | 3,439 | ||
| ALLOWANCE TO RESIDENTS | 400 | 400 | ||
| BOOKKEEPING FEE | 12,000 | 12,000 | ||
| BUILDING EXPENSE | 34,105 | 34,105 | ||
| CABLE | 9,795 | 9,795 | ||
| CONSULTING FEE | 4,462 | 4,462 | ||
| DONATION | 75 | 75 | ||
| DUES AND FEES | 1,374 | 1,374 | ||
| EMPLOYEE GOODWILL | 1,850 | 1,850 | ||
| FILING FEE | 2,402 | 2,402 | ||
| FIRE ALARM SERVICES | 3,487 | 3,487 | ||
| FOOD | 70,061 | 70,061 | ||
| FUNDRAISING EVENT EXPENSES | 6,341 | 6,341 | ||
| HEAT, LIGHT AND GAS | 38,008 | 38,008 | ||
| INSURANCE GENERAL | 53,248 | 53,248 | ||
| INSURANCE MEDICAL | 43,074 | 43,074 | ||
| MEDICAL CONSULTATION | 4,536 | 4,536 | ||
| MEDICAL EXPENSE | 3,704 | 3,704 | ||
| OFFICE EXPENSE | 11,192 | 11,192 | ||
| PAYROLL PROCESSING | 2,663 | 2,663 | ||
| REPAIR AND MAINTENANCE | 16,351 | 16,351 | ||
| TELEPHONE | 3,738 | 3,738 | ||
| WATER AND SEWER | 7,871 | 7,871 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION FEES & LEGACIES | 13,714 | ||
| Income From Special Events | 22,685 | ||
| MISCELLANEOUS INCOME | 157 | ||
| ROOM AND BOARD | 518,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 29,228 | 29,228 | 29,228 | 29,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,100 | 1,100 | ||
| PAYROLL TAXES | 65,978 | 65,978 |