| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,522,843 | 1,522,843 | ||
| Buildings | 36,420,269 | 10,555,771 | 25,864,498 | |
| Building equipment | 211,788 | 138,688 | 73,100 | |
| Furniture | 387,748 | 355,130 | 32,618 | |
| Office equipment | 156,343 | 155,552 | 791 | |
| Motor vehicles | 72,894 | 69,539 | 3,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Due from Management company | 15,998 | 486 | 486 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management fees | 140,194 | 140,194 | 140,194 | |
| Telephone | 11,230 | 11,230 | 11,230 | |
| Maintenance | 310,174 | 310,174 | 310,174 | |
| Office expense | 42,185 | 42,185 | 42,185 | |
| Marketing | 109,212 | 109,212 | 109,212 | |
| Snow removal | 66,667 | 66,667 | 66,667 | |
| Insurance | 52,905 | 52,905 | 52,905 | |
| Food | 238,901 | 238,901 | 238,901 | |
| Supplies | 42,881 | 42,881 | 42,881 | |
| Resident services | 50,770 | 50,770 | 50,770 | |
| Activities | 27,654 | 27,654 | 27,654 | |
| Bad Debts | 457 | 457 | 457 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FOOD SERVICES | 27,801 | 27,801 | |
| BEAUTY SALON | 17,122 | 17,122 | |
| ACTIVITIES AND TRANSPORTATION | 1,348 | 1,348 | |
| MISCELLANEOUS FEES AND SERVICES | 4,761 | 4,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 90,279 | 84,138 |
| Lifetime refundable tenant deposit | 20,198,337 | 20,342,475 |
| Priority deposits | 43,000 | 45,000 |
| Security deposit liability | 90,279 | 84,138 |
| Lifetime refundable tenant deposit | 20,198,337 | 20,342,475 |
| Priority deposits | 43,000 | 45,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposit liability | 90,279 | 84,138 |
| Lifetime refundable tenant deposit | 20,198,337 | 20,342,475 |
| Priority deposits | 43,000 | 45,000 |
| Security deposit liability | 90,279 | 84,138 |
| Lifetime refundable tenant deposit | 20,198,337 | 20,342,475 |
| Priority deposits | 43,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate | 312,257 | 312,257 | 312,257 | |
| Payroll | 73,880 | 73,880 | 73,880 |