| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,665 | 17 | 1,435 | 2,213 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| DEFERRED FINANCE FEES | 2011-01-28 | 8,851 | 3,467 | 120.000000000000 | 5,384 | 0 | 5,384 | 8,851 |
| DEFERRED LOAN FEES | 2014-02-19 | 3,184 | 177 | 180.000000000000 | 212 | 0 | 212 | 389 |
| LOAN COSTS | 2015-09-02 | 13,376 | 180.000000000000 | 297 | 0 | 297 | 297 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2001-04-01 | 55,000 | L | 0 % | 0 | 0 | 0 | ||
| BUILDINGS | 2001-04-01 | 2,426,692 | 831,648 | ADS | 40.000000000000 | 60,667 | 0 | 60,667 | |
| EQUIPMENT | 2001-04-01 | 63,401 | 63,401 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| BUILDING REHAB | 2001-09-02 | 62,485 | 20,763 | ADS | 40.000000000000 | 1,562 | 0 | 1,562 | |
| LAND IMPROVEMENTS | 2001-09-02 | 15,695 | 10,499 | ADS | 20.000000000000 | 784 | 0 | 784 | |
| EQUIPMENT REHAB | 2001-09-02 | 115,106 | 115,106 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| ROOF | 2002-03-01 | 103,290 | 33,031 | ADS | 40.000000000000 | 2,582 | 0 | 2,582 | |
| ALARM PULL CORD SYSTEM | 2002-05-15 | 8,382 | 2,645 | ADS | 40.000000000000 | 210 | 0 | 210 | |
| AIR CONDITIONING UNITS | 2002-08-20 | 8,260 | 2,555 | ADS | 40.000000000000 | 207 | 0 | 207 | |
| HEATERS | 2002-02-19 | 1,113 | 779 | SL | 5.000000000000 | 0 | 0 | 0 | |
| UTILITY FOOT TRUCK & LID | 2002-10-10 | 921 | 645 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHAIR & END TABLES | 2002-12-12 | 2,640 | 1,848 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPET | 2002-11-01 | 6,258 | 4,381 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 12 A/C UNITS | 2003-07-01 | 8,936 | 2,560 | ADS | 40.000000000000 | 223 | 0 | 223 | |
| REFRIGERATORS | 2003-07-01 | 501 | 501 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SPRINKLER, CONCRETE BARRIERS, PAVING | 2003-07-01 | 7,518 | 4,323 | SL | 20.000000000000 | 376 | 0 | 376 | |
| OFFICE REMODEL | 2003-07-01 | 9,418 | 2,698 | ADS | 40.000000000000 | 235 | 0 | 235 | |
| ROOF DRAINS | 2003-07-01 | 3,175 | 910 | ADS | 40.000000000000 | 79 | 0 | 79 | |
| CARPET, PAINT | 2003-07-01 | 9,093 | 9,093 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COVER PIPES | 2003-07-01 | 981 | 981 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING ADDITION | 2004-07-01 | 23,762 | 6,213 | ADS | 40.000000000000 | 594 | 0 | 594 | |
| EQUIPMENT | 2004-07-01 | 8,125 | 8,125 | ADS | 9.000000000000 | 0 | 0 | 0 | |
| PARKING LOT | 2004-07-01 | 102,792 | 53,966 | SL | 20.000000000000 | 5,140 | 0 | 5,140 | |
| FURNITURE AND PHONE | 2005-07-01 | 3,482 | 3,307 | ADS | 10.000000000000 | 174 | 0 | 175 | |
| APPLIANCES | 2006-07-01 | 3,018 | 2,808 | ADS | 9.000000000000 | 210 | 0 | 210 | |
| EQUIPMENT | 2006-07-01 | 1,557 | 1,449 | ADS | 9.000000000000 | 108 | 0 | 108 | |
| APPLIANCES | 2005-11-30 | 3,845 | 3,845 | ADS | 9.000000000000 | 0 | 0 | 0 | |
| DOORS | 2005-05-11 | 1,777 | 428 | ADS | 40.000000000000 | 44 | 0 | 44 | |
| DOOR AND AC UNITS (ROOF) | 2005-06-14 | 12,155 | 2,900 | ADS | 40.000000000000 | 304 | 0 | 304 | |
| FENCE AND WINDOW UNIT | 2005-07-15 | 2,100 | 497 | ADS | 40.000000000000 | 53 | 0 | 53 | |
| AC UNITS | 2005-09-13 | 4,038 | 938 | ADS | 40.000000000000 | 101 | 0 | 101 | |
| APPLIANCES | 2005-09-01 | 3,797 | 3,797 | ADS | 9.000000000000 | 0 | 0 | 0 | |
| ELEVATOR REMODELING | 2006-03-01 | 89,399 | 19,649 | ADS | 40.000000000000 | 2,235 | 0 | 2,235 | |
| WINDOWS AND SIDING | 2006-09-01 | 179,051 | 37,116 | ADS | 40.000000000000 | 4,476 | 0 | 4,476 | |
| ELEVATOR REMOD | 2005-12-31 | 27,449 | 6,205 | ADS | 40.000000000000 | 686 | 0 | 686 | |
| POWER WASHER | 2005-05-17 | 865 | 865 | ADS | 9.000000000000 | 0 | 0 | 0 | |
| WINDOWS AND SIDING | 2005-12-30 | 8,857 | 2,002 | ADS | 40.000000000000 | 221 | 0 | 221 | |
| APPLIANCES | 2006-12-01 | 1,694 | 1,529 | ADS | 9.000000000000 | 165 | 0 | 165 | |
| EQUIPMENT | 2006-12-31 | 2,141 | 1,933 | ADS | 9.000000000000 | 208 | 0 | 208 | |
| TILE | 2007-12-01 | 9,679 | 7,663 | ADS | 9.000000000000 | 1,075 | 0 | 1,075 | |
| CABINETS | 2007-12-14 | 8,052 | 6,375 | ADS | 9.000000000000 | 895 | 0 | 895 | |
| SHELVING FOR STORE ROOM | 2007-05-16 | 3,328 | 2,819 | ADS | 9.000000000000 | 370 | 0 | 370 | |
| APPLIANCES | 2007-07-01 | 4,185 | 3,429 | ADS | 9.000000000000 | 465 | 0 | 465 | |
| WINDOWS & SIDING-FINAL | 2007-07-01 | 73,434 | 13,692 | ADS | 40.000000000000 | 1,836 | 0 | 1,836 | |
| LANDSCAPE BRICK WORK | 2008-08-18 | 3,500 | 1,116 | ADS | 20.000000000000 | 175 | 0 | 175 | |
| OUTDOOR LOGO SIGNAGE | 2008-09-12 | 487 | 155 | ADS | 20.000000000000 | 24 | 0 | 24 | |
| ELECTRICAL | 2008-05-16 | 1,991 | 330 | ADS | 40.000000000000 | 50 | 0 | 50 | |
| FURNACE AND AIR CONDITIONER | 2008-10-17 | 8,150 | 1,265 | ADS | 40.000000000000 | 204 | 0 | 204 | |
| DINING ROOM WALL | 2008-12-23 | 2,844 | 430 | ADS | 40.000000000000 | 71 | 0 | 71 | |
| CABINETS | 2008-04-17 | 1,815 | 1,336 | ADS | 9.000000000000 | 202 | 0 | 202 | |
| FLOORING | 2008-12-11 | 10,593 | 7,209 | ADS | 9.000000000000 | 1,177 | 0 | 1,177 | |
| WASHER, STEAMER, REVERSE OSMOSIS MACHINE | 2008-04-17 | 8,643 | 6,362 | ADS | 9.000000000000 | 960 | 0 | 960 | |
| WASHER | 2008-06-11 | 1,010 | 743 | ADS | 9.000000000000 | 112 | 0 | 112 | |
| FOOD PROCESSOR | 2008-12-03 | 451 | 307 | ADS | 9.000000000000 | 50 | 0 | 50 | |
| RANGES, REFRIGERATOR | 2008-02-13 | 524 | 400 | ADS | 9.000000000000 | 58 | 0 | 58 | |
| REFRIGERATORS, FREEZER, TOASTER | 2008-06-12 | 6,291 | 4,631 | ADS | 9.000000000000 | 699 | 0 | 699 | |
| REFRIGERATOR, STOVE | 2008-07-15 | 666 | 472 | ADS | 9.000000000000 | 74 | 0 | 74 | |
| FREEZER | 2008-10-17 | 425 | 289 | ADS | 9.000000000000 | 47 | 0 | 47 | |
| COPIER | 2008-12-01 | 3,495 | 3,495 | ADS | 6.000000000000 | 0 | 0 | 0 | |
| LOBBY & DINING ROOM WINDOWS | 2008-04-17 | 15,408 | 2,584 | ADS | 40.000000000000 | 385 | 0 | 385 | |
| DOUBLE ENTRY DOOR | 2008-09-12 | 2,823 | 444 | ADS | 40.000000000000 | 71 | 0 | 71 | |
| EAST ENTRANCE REMODEL | 2008-12-23 | 32,500 | 4,909 | ADS | 40.000000000000 | 813 | 0 | 813 | |
| EAST CANOPY | 2008-12-23 | 37,000 | 5,588 | ADS | 40.000000000000 | 925 | 0 | 925 | |
| BATHROOM REMODEL | 2009-07-27 | 477 | 65 | ADS | 40.000000000000 | 12 | 0 | 12 | |
| ARCH REPAIR | 2009-11-16 | 45,000 | 5,766 | ADS | 40.000000000000 | 1,125 | 0 | 1,125 | |
| KITCHEN REMODEL | 2009-12-14 | 3,578 | 451 | ADS | 40.000000000000 | 89 | 0 | 89 | |
| CABINETS | 2009-11-16 | 19,099 | 10,876 | ADS | 9.000000000000 | 2,122 | 0 | 2,122 | |
| CARPET AND TILE | 2009-12-14 | 15,443 | 8,794 | ADS | 9.000000000000 | 1,716 | 0 | 1,716 | |
| TABLES AND PLATES | 2009-02-10 | 1,723 | 1,125 | ADS | 9.000000000000 | 191 | 0 | 191 | |
| TABLES | 2009-03-17 | 2,296 | 1,498 | ADS | 9.000000000000 | 255 | 0 | 255 | |
| WASHER & DRYERS | 2009-04-21 | 2,584 | 1,615 | ADS | 9.000000000000 | 287 | 0 | 287 | |
| POTS & PANS | 2009-12-31 | 400 | 228 | ADS | 9.000000000000 | 45 | 0 | 45 | |
| TV, DVD, WII FOR REC ROOM | 2009-04-21 | 3,880 | 2,425 | ADS | 9.000000000000 | 431 | 0 | 431 | |
| 4 RANGES & 2 REFRIGERATORS | 2009-04-30 | 1,028 | 642 | ADS | 9.000000000000 | 114 | 0 | 114 | |
| ONE RANGE & ONE REFRIGERATORS | 2009-09-14 | 733 | 438 | ADS | 9.000000000000 | 81 | 0 | 81 | |
| COMPUTER HARD DRIVE | 2009-06-15 | 498 | 498 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| LABTOP & DESKTOP COMPUTER | 2009-08-18 | 1,157 | 1,157 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| RELOCATE 6" WATER LINE | 2010-11-16 | 21,805 | 4,497 | ADS | 20.000000000000 | 1,090 | 0 | 1,090 | |
| SHOWER | 2010-04-08 | 367 | 43 | ADS | 40.000000000000 | 9 | 0 | 9 | |
| ARCHITECT FEES - ENERGY & RESOURCE EFFICIENCY | 2010-12-21 | 22,501 | 2,274 | ADS | 40.000000000000 | 563 | 0 | 563 | |
| CABINETS | 2010-02-11 | 4,846 | 2,625 | ADS | 9.000000000000 | 538 | 0 | 538 | |
| CARPET & TILE | 2010-04-08 | 4,987 | 2,563 | ADS | 9.000000000000 | 554 | 0 | 554 | |
| FREEZER - MAIN KITCHEN | 2010-10-15 | 599 | 275 | ADS | 9.000000000000 | 67 | 0 | 67 | |
| RANGES | 2010-02-16 | 319 | 173 | ADS | 9.000000000000 | 35 | 0 | 35 | |
| RANGES & REFRIGERATORS | 2010-05-13 | 2,009 | 1,032 | ADS | 9.000000000000 | 223 | 0 | 223 | |
| TENANT FURNITURE | 2010-11-15 | 1,490 | 683 | ADS | 9.000000000000 | 166 | 0 | 166 | |
| OFFICE EQUIPMENT | 2010-06-17 | 1,119 | 575 | ADS | 9.000000000000 | 124 | 0 | 124 | |
| FORD PICKUP | 2010-12-01 | 13,800 | 11,385 | ADS | 5.000000000000 | 2,415 | 0 | 2,415 | |
| ARCHITECT FEES - ENERGY & RESOURCE EFFICIENCY | 2011-04-14 | 806 | 75 | ADS | 40.000000000000 | 20 | 0 | 20 | |
| SHOWER UPGRADES | 2011-06-15 | 1,981 | 175 | ADS | 40.000000000000 | 50 | 0 | 50 | |
| ENERGY UPGRADES | 2011-09-16 | 113,444 | 9,335 | ADS | 40.000000000000 | 2,836 | 0 | 2,836 | |
| BATHROOM UPGRADES | 2011-12-15 | 4,861 | 370 | ADS | 40.000000000000 | 122 | 0 | 122 | |
| ADA APARTMENT RENOVATION PROJECT | 2011-12-19 | 29,719 | 2,260 | ADS | 40.000000000000 | 743 | 0 | 743 | |
| DRINKING FOUNTAIN | 2011-04-14 | 570 | 222 | ADS | 9.000000000000 | 63 | 0 | 63 | |
| FLOORING | 2011-10-14 | 3,150 | 253 | ADS | 40.000000000000 | 79 | 0 | 79 | |
| FRONT LOAD WASHER | 2011-05-17 | 967 | 376 | ADS | 9.000000000000 | 107 | 0 | 107 | |
| APPLIANCES | 2011-04-14 | 2,745 | 1,068 | ADS | 9.000000000000 | 305 | 0 | 305 | |
| DINING ROOM CHAIRS | 2011-09-16 | 4,500 | 1,750 | ADS | 9.000000000000 | 500 | 0 | 500 | |
| APPLIANCES | 2011-10-14 | 46 | 18 | ADS | 9.000000000000 | 5 | 0 | 5 | |
| APPLIANCES | 2011-12-20 | 784 | 305 | ADS | 9.000000000000 | 87 | 0 | 87 | |
| OFFICE DESK | 2011-05-17 | 850 | 298 | ADS | 10.000000000000 | 43 | 0 | 43 | |
| WEST PARKING LOT PROJECT | 2011-07-18 | 21,739 | 3,804 | ADS | 20.000000000000 | 1,087 | 0 | 1,087 | |
| APARTMENT UPGRADES | 2012-08-16 | 57,420 | 3,410 | ADS | 40.000000000000 | 1,435 | 0 | 1,435 | |
| ADA APARTMENT RENOVATION | 2012-03-16 | 909 | 63 | ADS | 40.000000000000 | 23 | 0 | 23 | |
| BATHROOM UPGRADES | 2012-04-12 | 801 | 54 | ADS | 40.000000000000 | 20 | 0 | 20 | |
| CABINETS & COUNTERTOP PROJECT | 2012-11-19 | 11,728 | 2,769 | ADS | 9.000000000000 | 1,303 | 0 | 1,303 | |
| FLOORING | 2012-12-17 | 16,185 | 3,822 | ADS | 9.000000000000 | 1,798 | 0 | 1,798 | |
| FOOD PROCESSOR | 2012-10-15 | 899 | 212 | ADS | 9.000000000000 | 100 | 0 | 100 | |
| APPLIANCES | 2012-08-31 | 3,527 | 931 | ADS | 9.000000000000 | 392 | 0 | 392 | |
| STEP LADDERS | 2012-05-17 | 434 | 127 | ADS | 9.000000000000 | 48 | 0 | 48 | |
| OFFICE DESK | 2012-11-19 | 640 | 136 | ADS | 10.000000000000 | 64 | 0 | 64 | |
| TRASH CAN CEMENT PAD | 2012-07-16 | 2,272 | 270 | ADS | 20.000000000000 | 114 | 0 | 114 | |
| FLAG POLE/LIGHT PROJECT | 2012-08-16 | 3,034 | 360 | ADS | 20.000000000000 | 152 | 0 | 152 | |
| REHAB PROJECT | 2013-11-19 | 14,308 | 402 | ADS | 40.000000000000 | 358 | 0 | 358 | |
| SECURITY CAMERA SYSTEM | 2013-04-15 | 14,032 | 2,534 | ADS | 9.000000000000 | 1,559 | 0 | 1,559 | |
| FLOORING | 2013-11-19 | 18,010 | 4,052 | ADS | 5.000000000000 | 3,602 | 0 | 3,602 | |
| EMERGENCY EXIT DOOR PROJECT | 2013-11-19 | 2,300 | 65 | ADS | 40.000000000000 | 58 | 0 | 58 | |
| DOOR REPLACEMENTS - UNIT #111 | 2013-12-31 | 565 | 15 | ADS | 40.000000000000 | 14 | 0 | 14 | |
| DISHWASHER | 2013-02-19 | 950 | 178 | ADS | 10.000000000000 | 95 | 0 | 95 | |
| 2 MAYTAG COMMERCIAL WASHERS | 2013-02-20 | 2,825 | 530 | ADS | 10.000000000000 | 283 | 0 | 283 | |
| DINING ROOM FURNITURE | 2013-08-20 | 2,493 | 343 | ADS | 10.000000000000 | 249 | 0 | 249 | |
| GE RANGE - UNIT 407 | 2013-01-22 | 385 | 60 | ADS | 12.000000000000 | 4 | 0 | 4 | |
| REFRIGERATOR - UNIT 408 | 2013-03-01 | 421 | 66 | ADS | 12.000000000000 | 35 | 0 | 35 | |
| RANGE - UNIT 311 | 2013-03-01 | 385 | 60 | ADS | 12.000000000000 | 32 | 0 | 32 | |
| PATIO FURNITURE | 2013-05-21 | 800 | 108 | ADS | 12.000000000000 | 67 | 0 | 67 | |
| 2 VACUUM CLEANERS | 2013-06-07 | 1,118 | 363 | ADS | 5.000000000000 | 224 | 0 | 224 | |
| OFFICE EQUIPMENT | 2013-02-19 | 498 | 93 | ADS | 10.000000000000 | 50 | 0 | 50 | |
| COMPUTER & MONITOR | 2013-04-10 | 616 | 200 | ADS | 5.000000000000 | 123 | 0 | 123 | |
| KONICA COPIER | 2013-07-16 | 4,819 | 1,325 | ADS | 5.000000000000 | 964 | 0 | 964 | |
| MANHOLE/SEWER LINE PROJECT | 2013-12-01 | 26,165 | 1,472 | ADS | 20.000000000000 | 1,308 | 0 | 1,308 | |
| HALLWAY UPGRADES | 2014-06-16 | 15,064 | 204 | ADS | 40.000000000000 | 377 | 0 | 377 | |
| CABINETS AND COUNTERTOPS | 2014-03-17 | 11,589 | 1,127 | ADS | 9.000000000000 | 1,288 | 0 | 1,288 | |
| WATER HEATER | 2014-04-15 | 9,840 | 174 | ADS | 40.000000000000 | 246 | 0 | 246 | |
| CABINETS AND COUNTERTOPS | 2014-05-16 | 6,786 | 471 | ADS | 9.000000000000 | 754 | 0 | 754 | |
| EXTERIOR LIGHTING | 2014-10-21 | 659 | 4 | ADS | 20.000000000000 | 33 | 0 | 33 | |
| ELECTRICAL UPGRADES | 2014-07-14 | 3,837 | 44 | ADS | 40.000000000000 | 96 | 0 | 96 | |
| FLOORING | 2014-12-16 | 57,756 | 1,444 | ADS | 5.000000000000 | 11,551 | 0 | 11,551 | |
| MAYTAG | 2014-04-15 | 4,515 | 282 | ADS | 10.000000000000 | 452 | 0 | 452 | |
| MAYTAG | 2014-04-15 | 4,480 | 280 | ADS | 10.000000000000 | 448 | 0 | 448 | |
| APPLIANCES | 2014-02-14 | 2,002 | 146 | ADS | 12.000000000000 | 167 | 0 | 167 | |
| LOBBY FURNITURE | 2014-09-15 | 6,546 | 205 | ADS | 12.000000000000 | 546 | 0 | 546 | |
| APPLIANCES | 2014-12-31 | 708 | 7 | ADS | 12.000000000000 | 59 | 0 | 59 | |
| CABINETS AND COUNTERTOPS | 2014-07-14 | 973 | 41 | ADS | 9.000000000000 | 108 | 0 | 108 | |
| FENCE AND WINDOW UNIT | 2005-07-15 | 483 | 114 | ADS | 40.000000000000 | 12 | 0 | 12 | |
| EQUIPMENT | 2001-04-01 | 325 | 325 | ADS | 12.000000000000 | 0 | 0 | 0 | |
| APPLIANCES | 2005-09-01 | 350 | 350 | ADS | 9.000000000000 | 0 | 0 | 0 | |
| APPLIANCES | 2012-08-31 | 421 | 111 | ADS | 9.000000000000 | 41 | 0 | 41 | |
| APPLIANCES | 2014-02-14 | 421 | 31 | ADS | 12.000000000000 | 22 | 0 | 22 | |
| WATER HEATER | 2015-10-20 | 35,468 | ADS | 40.000000000000 | 185 | 0 | 185 | ||
| ELECTRICAL | 2015-04-21 | 1,541 | ADS | 40.000000000000 | 27 | 0 | 27 | ||
| FLOORING | 2015-05-19 | 3,265 | ADS | 5.000000000000 | 408 | 0 | 408 | ||
| FLOORING | 2015-10-20 | 8,440 | ADS | 5.000000000000 | 211 | 0 | 211 | ||
| FLOORING | 2015-12-15 | 4,033 | ADS | 5.000000000000 | 101 | 0 | 101 | ||
| KITCHEN CABINETS | 2015-04-03 | 5,039 | ADS | 9.000000000000 | 350 | 0 | 350 | ||
| KITCHEN CABINETS | 2015-10-20 | 2,887 | ADS | 9.000000000000 | 40 | 0 | 40 | ||
| REFRIGERATOR | 2015-12-15 | 495 | ADS | 5.000000000000 | 12 | 0 | 12 | ||
| RANGES | 2015-10-05 | 1,344 | ADS | 5.000000000000 | 34 | 0 | 34 | ||
| REFRIGERATOR | 2015-01-31 | 1,324 | ADS | 5.000000000000 | 232 | 0 | 232 | ||
| DESK | 2015-02-17 | 796 | ADS | 10.000000000000 | 70 | 0 | 70 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESIDUAL RECEIPTS | AT COST | 207,218 | 207,218 |
| INVESTMENT IN PARKVIEW VILLAGE, LLLP | AT COST | 420,982 | 420,982 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 4,304,495 | 1,597,105 | 2,707,390 | 2,707,390 |
| LAND | 55,000 | 0 | 55,000 | 55,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MORTGAGE ESCROW DEPOSITS | 41,453 | 25,429 | 25,429 |
| TENANT SECURITY DEPOSITS | 31,747 | 33,079 | 33,079 |
| NET INTANGIBLE ASSETS | 8,392 | 15,874 | 15,874 |
| CONSTRUCTION IN PROGRESS | 11,047 | 50,572 | 50,572 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSISTED LIVING | 47,460 | 0 | 18,670 | 28,790 |
| MGMT CO EMPLOYEE CHARGEBACK | 178,999 | 846 | 70,085 | 108,068 |
| OFFICE EXPENSES | 19,879 | 0 | 7,821 | 12,058 |
| ENTITY EXPENSES | 7 | 0 | 3 | 4 |
| AMORTIZATION | 5,894 | 0 | 5,894 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT REVENUE | 314,289 | 314,289 | |
| LAUNDRY AND VENDING | 5,100 | 5,100 | |
| MISCELLANEOUS REVENUE | 2,281 | 2,281 | |
| MEAL SERVICE INCOME | 48,976 | 48,976 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 19,238 | 18,844 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 35,654 | 169 | 13,960 | 21,526 |