| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,355,965 | 9,623,155 | 26,732,810 | |
| Building equipment | 158,496 | 117,218 | 41,278 | |
| Furniture | 375,226 | 342,736 | 32,490 | |
| Office equipment | 156,343 | 155,349 | 994 | |
| Motor vehicles | 72,894 | 65,759 | 7,135 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Due from Management company | 17,054 | 15,998 | 15,998 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 137,731 | 137,731 | 137,731 | |
| Telephone | 10,491 | 10,491 | 10,491 | |
| Maintenance | 224,754 | 224,754 | 224,754 | |
| Office expense | 23,069 | 23,069 | 23,069 | |
| Marketing | 109,563 | 109,563 | 109,563 | |
| Snow removal | 47,947 | 47,947 | 47,947 | |
| Insurance | 58,024 | 58,024 | 58,024 | |
| Food | 236,438 | 236,438 | 236,438 | |
| Supplies | 41,305 | 41,305 | 41,305 | |
| Resident services | 48,318 | 48,318 | 48,318 | |
| Activities | 29,128 | 29,128 | 29,128 | |
| Bad Debts | 2,748 | 2,748 | 2,748 | |
| Event costs | 19,494 | 19,494 | 19,494 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 23,962 | 23,962 | |
| BEAUTY SALON | 20,467 | 20,467 | |
| ACTIVITIES AND TRANSPORTATION | 1,198 | 1,198 | |
| MISCELLANEOUS FEES AND SERVICES | 15,599 | 15,599 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 76,322 | 90,279 |
| Lifetime refundable tenant deposit | 19,759,877 | 20,198,337 |
| Priority deposits | 33,000 | 43,000 |
| Security deposit liability | 76,322 | 90,279 |
| Lifetime refundable tenant deposit | 19,759,877 | 20,198,337 |
| Priority deposits | 33,000 | 43,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 76,322 | 90,279 |
| Lifetime refundable tenant deposit | 19,759,877 | 20,198,337 |
| Priority deposits | 33,000 | 43,000 |
| Security deposit liability | 76,322 | 90,279 |
| Lifetime refundable tenant deposit | 19,759,877 | 20,198,337 |
| Priority deposits | 33,000 | 43,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 313,865 | 313,865 | 313,865 | |
| Payroll | 77,863 | 77,863 | 77,863 |