| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND AUDIT FEES | 16,495 | 2,474 | 16,495 | 16,495 |
| 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 | 7,262 | 200DB | 8.93 % | 749 | |||
| RAMP | 2008-11-15 | 108,617 | 14,274 | SL | 2.56 % | 2,785 | |||
| BUILDING IMPROVEMENTS | 1988-09-30 | 228,749 | 197,849 | SL | 3.18 % | 7,263 | |||
| IMPROV & RENNOVATIONS | 1990-07-01 | 60,753 | 45,938 | SL | 3.18 % | 1,929 | |||
| IMPROVEMENTS | 1991-09-01 | 8,398 | 5,933 | SL | 3.18 % | 267 | |||
| ELEVATOR & RAMP | 1994-05-01 | 100,668 | 59,872 | SL | 2.56 % | 2,581 | |||
| SAFETY LEDGE | 1993-12-03 | 1,982 | 1,202 | SL | 2.56 % | 51 | |||
| IMPROVEMENTS | 1995-07-01 | 33,209 | 15,636 | SL | 2.56 % | 851 | |||
| IMRPOVEMENTS | 1996-07-01 | 16,096 | 7,152 | SL | 2.56 % | 413 | |||
| BUILDING IMPROVEMENTS | 1998-03-01 | 40,825 | 16,532 | SL | 2.56 % | 1,047 | |||
| LEASEHOLD IMP FOR 9/30/00 | 2000-04-01 | 44,145 | 15,517 | SL | 2.56 % | 1,132 | |||
| IMPROVEMENTS 2001 | 2001-07-01 | 85,775 | 27,902 | SL | 2.56 % | 2,199 | |||
| IMPROVEMENTS 2002 | 2002-07-01 | 135,507 | 39,587 | SL | 2.56 % | 3,474 | |||
| BUILDING IMPROVEMENTS | 2004-03-31 | 38,103 | 9,526 | SL | 2.56 % | 977 | |||
| BRICK & SIDING | 2004-12-01 | 25,100 | 5,848 | SL | 2.56 % | 644 | |||
| ELECTRICAL WORK | 2005-07-01 | 4,722 | 2,677 | SL | 6.67 % | 315 | |||
| ELEVATOR | 2005-09-01 | 80,533 | 17,208 | SL | 2.56 % | 2,065 | |||
| FRAME & SCREEN DOOR | 2005-08-01 | 3,350 | 1,878 | SL | 6.67 % | 223 | |||
| ELECTRICAL WORK | 2006-06-22 | 12,437 | 6,224 | SL | 6.67 % | 830 | |||
| LANDSCAPING | 2004-03-31 | 72,772 | 47,314 | SL | 6.67 % | 4,854 | |||
| GENERATOR | 2002-10-31 | 11,975 | 8,542 | 200DB | 7.0000 | 3,433 | |||
| ACTIVITY RM FURNITURE | 2007-10-22 | 672 | 643 | 200DB | 4.46 % | 29 | |||
| PORCH RENOVATION | 2009-06-01 | 6,233 | 727 | SL | 2.56 % | 160 | |||
| RESIDENTS PRINTER | 2009-12-01 | 335 | 303 | 200DB | 9.58 % | 32 | |||
| MOVING BOOKCASE | 2009-12-01 | 861 | 644 | 200DB | 8.73 % | 75 | |||
| MEDICATION RM FIXTURES | 2009-11-01 | 1,730 | 1,296 | 200DB | 8.73 % | 151 | |||
| 3RD FL RM REMODELLING | 2009-11-01 | 2,545 | 268 | SL | 2.56 % | 65 | |||
| TOSHIBER 2060 COPIER | 2009-09-01 | 545 | 507 | 200DB | 7.06 % | 38 | |||
| TWO WASHERS | 2009-09-01 | 920 | 856 | 200DB | 7.06 % | 64 | |||
| DELL COMPUTER-LIBRARY | 2009-12-01 | 699 | 632 | 200DB | 9.58 % | 67 | |||
| TOSHIBA 40" LCD HDTV | 2009-12-02 | 619 | 560 | 200DB | 9.58 % | 59 | |||
| PORCH ROOF | 2009-12-31 | 6,400 | 663 | SL | 2.56 % | 164 | |||
| IMPROVEMENT | 2010-07-01 | 6,100 | 540 | SL | 2.56 % | 156 | |||
| CARPET | 2010-08-12 | 10,000 | 6,876 | 200DB | 8.93 % | 893 | |||
| ICE MACHINE | 2010-03-31 | 2,400 | 1,985 | 200DB | 11.52 % | 276 | |||
| DELL COMPUTERS (5) | 2010-04-15 | 2,348 | 1,942 | 200DB | 11.52 % | 270 | |||
| FREEZER | 2010-10-12 | 700 | 579 | 200DB | 11.52 % | 81 | |||
| BOILER | 2010-09-20 | 2,100 | 1,443 | 200DB | 8.93 % | 188 | |||
| TANK PUMP | 2010-10-15 | 2,945 | 2,025 | 200DB | 8.93 % | 263 | |||
| FIRE ESCAPE (EGRESS ) | 2011-07-01 | 211,731 | 13,350 | SL | 2.56 % | 5,429 | |||
| BOOSTER HEATER | 2011-10-06 | 1,595 | 810 | 200DB | 14.06 % | 224 | |||
| DRYER | 2011-04-14 | 550 | 402 | 200DB | 11.37 % | 63 | |||
| DRYER | 2011-06-16 | 600 | 438 | 200DB | 11.37 % | 68 | |||
| FARMER PORCH ROOF | 2011-12-15 | 11,000 | 576 | SL | 2.56 % | 282 | |||
| CARPET - NURSE STATION | 2011-03-23 | 1,080 | 666 | 200DB | 10.93 % | 118 | |||
| EMERGENCY CALL SYSTEM | 2012-07-01 | 20,490 | 7,421 | 200DB | 18.22 % | 3,733 | |||
| BASEMENT WINDOWS | 2012-05-15 | 7,900 | 330 | SL | 2.56 % | 203 | |||
| SMOKE DETECTORS | 2012-02-29 | 2,176 | 1,010 | 200DB | 15.31 % | 333 | |||
| BOILER SYSTEM-NAT'L GRID | 2012-11-30 | 93,945 | 29,236 | 200DB | 19.68 % | 18,488 | |||
| 18 AIR CONDITIONERS-NAT'L | 2012-11-30 | 5,460 | 1,699 | 200DB | 19.68 % | 1,075 | |||
| FREEZER-NAT'L GRID | 2012-11-30 | 825 | 256 | 200DB | 19.68 % | 162 | |||
| 2 REFRIGERATORS-NAT'L GR | 2012-11-30 | 1,810 | 564 | 200DB | 19.68 % | 356 | |||
| FIRE LINE BACK FLOW | 2014-11-06 | 6,340 | SL | 0.83 % | 53 | ||||
| AIR CONDITIONER | 2014-07-18 | 694 | 200DB | 10.71 % | 74 | ||||
| FENCE FOR DUMPSTERS | 2014-07-31 | 4,300 | SL | 2.50 % | 108 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLCF ENDOWMENT FUND | FMV | 6,113 | 6,113 |
| MUTUAL FUNDS | FMV | 3,671,602 | 3,671,602 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 95,983 | 92,657 | 3,326 | 3,326 |
| Machinery and Equipment | 253,397 | 191,349 | 62,048 | 62,048 |
| Buildings | 1,132,068 | 515,230 | 616,838 | 1,000,000 |
| Improvements | 474,481 | 320,946 | 153,535 | 749,769 |
| Land | 398,403 | 398,403 | 398,043 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,137 | 0 | 0 | 14,137 |
| 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 | 80000 |
| 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 | 7,237 | 7,237 | ||
| ADVERTISING | 1,436 | 1,436 | ||
| ALLOWANCE TO RESIDENTS | 475 | 475 | ||
| BOOKKEEPING FEE | 12,000 | 12,000 | ||
| BUILDING EXPENSE | 28,969 | 28,969 | ||
| CABLE | 10,287 | 10,287 | ||
| CONSULTING FEE | 950 | 950 | ||
| DONATION | 125 | 125 | ||
| DUES AND FEES | 1,543 | 1,543 | ||
| EMPLOYEE GOODWILL | 2,000 | 2,000 | ||
| FILING FEE | 804 | 804 | ||
| FIRE ALARM SERVICES | 4,960 | 4,960 | ||
| FOOD | 60,878 | 60,878 | ||
| FUNDRAISING EVENT EXPENSES | 7,341 | 7,341 | ||
| HEAT, LIGHT AND GAS | 43,246 | 43,246 | ||
| INSURANCE GENERAL | 55,640 | 55,640 | ||
| INSURANCE MEDICAL | 47,131 | 47,131 | ||
| MEDICAL CONSULTATION | 4,380 | 4,380 | ||
| MEDICAL EXPENSE | 4,092 | 4,092 | ||
| OFFICE EXPENSE | 7,249 | 7,249 | ||
| PAYROLL PROCESSING | 2,804 | 2,804 | ||
| REPAIR AND MAINTENANCE | 19,818 | 19,818 | ||
| TELEPHONE | 3,049 | 3,049 | ||
| WATER AND SEWER | 12,057 | 12,057 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION FEES & LEGACIES | 12,026 | ||
| Income From Special Events | 28,260 | ||
| MISCELLANEOUS INCOME | 1,375 | ||
| ROOM AND BOARD | 535,045 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 28,332 | 28,332 | 28,332 | 28,332 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 4,800 | 4,800 | ||
| PAYROLL TAXES | 60,984 | 60,984 |