| 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 | 1951-01-01 | 60,000 | |||||||
| LAND | 1998-09-30 | 46,000 | |||||||
| LAND IMPROVEMENTS - FAIR ST | 1999-12-01 | 1,802 | 1,194 | S/L | 20.0000 | 90 | |||
| LAND IMPROVEMENTS - SEWER LINE | 2005-05-30 | 5,234 | 1,387 | S/L | 50.0000 | 105 | |||
| FURNITURE & FIXTURES 1994 ESTIMATE | 1994-01-01 | 100,000 | 100,000 | S/L | 12.0000 | ||||
| FIREPLACE FOR SUN ROOM | 1996-06-12 | 5,591 | 5,591 | S/L | 12.0000 | ||||
| FURNITURE | 1999-01-19 | 1,484 | 1,484 | S/L | 12.0000 | ||||
| FURNITURE | 2000-04-19 | 6,682 | 6,682 | S/L | 12.0000 | ||||
| CARPETING | 2001-02-28 | 5,225 | 5,225 | S/L | 12.0000 | ||||
| ELECTRICAL | 2001-03-07 | 503 | 503 | S/L | 12.0000 | ||||
| ELEVATOR | 2001-04-04 | 2,194 | 2,194 | S/L | 12.0000 | ||||
| OFFICE WORKSTATION | 2005-09-01 | 525 | 525 | S/L | 7.0000 | ||||
| BEAUTY SHOP CHAIR | 2007-05-02 | 764 | 764 | S/L | 7.0000 | ||||
| EXEC OFFICE CABINETS | 2008-08-02 | 516 | 440 | S/L | 12.0000 | 43 | |||
| BOARD ROOM TABLE | 2008-09-22 | 1,169 | 999 | S/L | 12.0000 | 97 | |||
| HAYES OFFICE EQUIPMENT | 2008-02-19 | 1,200 | 1,200 | S/L | 7.0000 | ||||
| EXEC DIRECTOR DESK | 2008-12-02 | 1,089 | 1,089 | S/L | 7.0000 | ||||
| HOUSEKEEPING CAGES | 2011-11-02 | 1,605 | 825 | S/L | 12.0000 | 133 | |||
| EQUIPMENT | 1994-01-01 | 46,501 | 46,501 | S/L | 12.0000 | ||||
| LAWN TRACTOR | 1998-10-21 | 5,126 | 5,126 | S/L | 12.0000 | ||||
| AUTO | 2002-04-17 | 14,925 | 14,925 | S/L | 5.0000 | ||||
| DISHWASHER | 2005-01-01 | 949 | 949 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2007-12-14 | 14,925 | 12,748 | S/L | 12.0000 | 1,244 | |||
| FRONT LOAD WASHER | 2008-06-18 | 949 | 811 | S/L | 12.0000 | 79 | |||
| COPYSTAR MULTIFUNCTION COPIER | 2008-10-13 | 2,085 | 2,085 | S/L | 7.0000 | ||||
| TIMECLOCK | 2008-11-21 | 550 | 550 | S/L | 7.0000 | ||||
| CONDENSING UNITS | 2008-12-15 | 1,800 | 1,388 | S/L | 12.0000 | 150 | |||
| SPEED QUEEN DRYER | 2009-01-05 | 500 | 500 | S/L | 7.0000 | ||||
| ENTRY SYSTEM | 2009-07-21 | 3,206 | 3,206 | S/L | 7.0000 | ||||
| HOUSEKEEPING WASHING MACHINE | 2010-03-18 | 1,350 | 1,350 | S/L | 7.0000 | ||||
| ICE MACHINE | 2010-11-03 | 2,820 | 1,704 | S/L | 12.0000 | 235 | |||
| WHIRLPOOL WASHER | 2011-12-31 | 778 | 667 | S/L | 7.0000 | 111 | |||
| TABLE SAW | 2012-03-08 | 559 | 272 | S/L | 12.0000 | 46 | |||
| VEHICLE | 2012-08-28 | 19,085 | 19,085 | S/L | 5.0000 | ||||
| FORD TAURUS | 2013-07-22 | 14,906 | 13,167 | S/L | 5.0000 | 1,739 | |||
| SNOW BLOWER | 2013-12-16 | 979 | 783 | S/L | 5.0000 | 196 | |||
| KUBOTA BX 1870V | 2014-05-29 | 15,000 | 4,479 | S/L | 12.0000 | 1,250 | |||
| ORIGINAL BUILDING | 1951-01-01 | 572,136 | 572,136 | S/L | 50.0000 | ||||
| CENTER SECTION BUILDING | 2015-01-01 | 442,680 | 442,680 | S/L | 50.0000 | ||||
| SOUTH WING BUILDING | 1964-01-01 | 417,384 | 348,515 | S/L | 50.0000 | 8,348 | |||
| SUN ROOM | 1983-01-01 | 31,620 | 22,332 | S/L | 40.0000 | 790 | |||
| SCREEN ROOM | 1983-01-01 | 8,085 | 8,085 | S/L | 30.0000 | ||||
| IMPROVEMENTS | 1983-01-01 | 65,000 | 41,925 | S/L | 50.0000 | 1,300 | |||
| SPRINKLER SYSTEM | 1983-01-01 | 44,000 | 44,000 | S/L | 15.0000 | ||||
| GARAGE | 1983-01-01 | 17,712 | 17,712 | S/L | 30.0000 | ||||
| PAVING | 1983-01-01 | 12,500 | 12,500 | S/L | 20.0000 | ||||
| CAPITAL IMPROVEMENTS 1993 | 1993-01-01 | 15,522 | 7,839 | S/L | 50.0000 | 310 | |||
| LANDSCAPING | 1993-01-01 | 6,000 | 3,638 | S/L | 40.0000 | 150 | |||
| CAPITAL IMPROVEMENTS 1994 | 1994-01-01 | 2,526 | 1,225 | S/L | 50.0000 | 51 | |||
| CAPITAL IMPROVEMENTS 1995 | 1995-01-01 | 20,354 | 9,465 | S/L | 50.0000 | 407 | |||
| CAPITAL IMPROVEMENTS | 1996-08-21 | 2,539 | 1,083 | S/L | 50.0000 | 51 | |||
| RENOVATIONS | 1999-09-30 | 158,392 | 57,813 | S/L | 50.0000 | 3,168 | |||
| IMPROVEMENTS-CANASAWACTA ST | 2000-09-19 | 40,076 | 12,626 | S/L | 50.0000 | 802 | |||
| IMPROVEMENTS-CANASAWACTA ST | 2001-08-15 | 5,000 | 1,725 | S/L | 50.0000 | 100 | |||
| IMPROVEMENTS-CANASAWACTA ST | 2002-08-15 | 17,928 | 5,826 | S/L | 50.0000 | 359 | |||
| IMPROVEMENTS-CANASAWACTA ST | 2003-08-15 | 17,308 | 5,279 | S/L | 50.0000 | 346 | |||
| IMPROVEMENTS-CANASAWACTA ST | 2004-08-15 | 11,733 | 3,344 | S/L | 50.0000 | 235 | |||
| WATER HEATERS | 2005-01-01 | 5,873 | 5,188 | S/L | 15.0000 | 391 | |||
| ROOFTOP A/C UNIT | 2005-08-01 | 5,430 | 4,797 | S/L | 15.0000 | 362 | |||
| INSULATION | 2005-12-07 | 20,271 | 4,561 | S/L | 50.0000 | 405 | |||
| SUN ROOF | 2006-06-28 | 4,800 | 3,600 | S/L | 15.0000 | 320 | |||
| SHOWER UNIT | 2006-07-26 | 2,125 | 1,594 | S/L | 15.0000 | 141 | |||
| DECK IMPROVEMENTS | 2006-12-06 | 2,334 | 1,751 | S/L | 15.0000 | 155 | |||
| DORMER WINDOWS | 2007-02-08 | 860 | 645 | S/L | 15.0000 | 57 | |||
| ROOM 27 HALF BATH | 2007-02-14 | 4,981 | 1,401 | S/L | 40.0000 | 124 | |||
| SUMP PUMP FOR ELEVATOR | 2007-02-14 | 1,253 | 1,253 | S/L | 7.0000 | ||||
| ALARM SYSTEM UPGRADES | 2007-06-01 | 3,175 | 3,175 | S/L | 7.0000 | ||||
| PAVING DRIVEWAY | 2007-07-03 | 2,900 | 2,175 | S/L | 15.0000 | 193 | |||
| ROOM 3 IMPROVEMENTS | 2007-08-13 | 2,850 | 802 | S/L | 40.0000 | 71 | |||
| SAFETY GLASS FOR DOORS | 2007-05-01 | 1,280 | 960 | S/L | 15.0000 | 85 | |||
| BUILDING IMPROVEMENTS | 2006-12-31 | 8,989 | 2,528 | S/L | 40.0000 | 225 | |||
| RICE PROPERTY | 2007-06-01 | 110,909 | 24,955 | S/L | 50.0000 | 2,218 | |||
| SIDEWALK | 2007-10-03 | 3,000 | 769 | S/L | 40.0000 | 75 | |||
| FLOORING | 2008-08-07 | 4,695 | 2,406 | S/L | 20.0000 | 235 | |||
| BUILDING IMPROVEMENTS | 2008-12-09 | 6,143 | 1,421 | S/L | 40.0000 | 153 | |||
| CARPETING | 2009-04-06 | 2,283 | 1,056 | S/L | 20.0000 | 114 | |||
| DRIVEWAY IMPROVEMENTS | 2009-09-02 | 1,800 | 833 | S/L | 20.0000 | 90 | |||
| SYMPHONY BATH HANDI-TUB | 2010-03-12 | 4,044 | 2,224 | S/L | 15.0000 | 270 | |||
| UPSTAIRS BATHROOM REMODEL | 2010-04-19 | 15,024 | 2,725 | S/L | 40.0000 | 376 | |||
| ROOM IMPROVEMENTS | 2011-12-02 | 2,548 | 387 | S/L | 40.0000 | 64 | |||
| BUILDING IMPROVEMENTS | 2011-09-02 | 4,330 | 686 | S/L | 40.0000 | 108 | |||
| ROOF ON MAIN BLDG | 2011-09-19 | 32,700 | 5,176 | S/L | 40.0000 | 818 | |||
| ROOM IMPROVEMENTS | 2012-12-28 | 6,744 | 843 | S/L | 40.0000 | 169 | |||
| BUILDING IMPROVEMENTS | 2012-10-01 | 5,948 | 781 | S/L | 40.0000 | 148 | |||
| GARAGE PROJECT | 2012-12-21 | 3,747 | 468 | S/L | 40.0000 | 94 | |||
| ROOM IMPROVEMENTS | 2013-12-31 | 8,594 | 859 | S/L | 40.0000 | 215 | |||
| BUILDING IMPROVEMENTS | 2013-11-26 | 8,059 | 823 | S/L | 40.0000 | 201 | |||
| GARAGE PROJECT | 2013-02-01 | 1,007 | 124 | S/L | 40.0000 | 25 | |||
| SPRINKLER SYSTEM | 2014-08-08 | 13,060 | 2,975 | S/L | 15.0000 | 870 | |||
| BRIDGE / HALLWAY ROOF | 2014-11-26 | 18,592 | 1,433 | S/L | 40.0000 | 465 | |||
| BUILDING PROJECT | 2014-12-01 | 3,126,253 | 240,982 | S/L | 40.0000 | 78,156 | |||
| BUILDING IMPROVEMENTS | 2015-05-30 | 30,666 | 2,469 | S/L | 40.0000 | 767 | |||
| PHONE SYSTEM | 2015-07-14 | 6,174 | 1,029 | S/L | 15.0000 | 412 | |||
| BUILDING IMPROVEMENTS | 2016-06-30 | 166,789 | 6,255 | S/L | 40.0000 | 4,169 | |||
| APARTMENT BUILDING | 1999-09-30 | 1,973,560 | 798,473 | S/L | 50.0000 | 39,471 | |||
| CARPET | 2010-10-14 | 1,231 | 744 | S/L | 12.0000 | 102 | |||
| SPRINKLERS | 2011-07-19 | 5,800 | 2,513 | S/L | 15.0000 | 387 | |||
| LIGHTING | 2011-03-04 | 6,867 | 3,128 | S/L | 15.0000 | 458 | |||
| COMPUTER EQUIPMENT | 2017-09-22 | 3,119 | 156 | S/L | 5.0000 | 624 | |||
| KITCHEN EQUIPMENT | 2017-08-01 | 1,522 | 127 | S/L | 5.0000 | 304 | |||
| MAINTENANCE EQUIPMENT | 2017-06-14 | 1,431 | 167 | S/L | 5.0000 | 286 | |||
| GARDEN PROJECT | 2017-09-11 | 41,806 | 348 | S/L | 40.0000 | 1,046 | |||
| ROOF PROJECT | 2017-12-15 | 42,451 | 177 | S/L | 20.0000 | 2,122 | |||
| BOILER PROJECT | 2017-08-29 | 33,467 | 558 | S/L | 20.0000 | 1,673 | |||
| NURSING EQUIPMENT | 2017-12-27 | 3,260 | S/L | 5.0000 | 652 | ||||
| CALL BELL SYSTEM | 2017-07-06 | 44,000 | 1,467 | S/L | 15.0000 | 2,933 | |||
| FORD TRANSIT T-150 VAN | 2018-05-14 | 36,692 | S/L | 5.0000 | 4,892 | ||||
| ACCESS CONTROL SECURITY | 2018-05-30 | 2,386 | S/L | 15.0000 | 93 | ||||
| SPEED QUEEN WASHER | 2018-01-25 | 1,840 | S/L | 12.0000 | 141 | ||||
| ELECTRICAL PANELS REPLACEMENT | 2018-05-07 | 18,400 | S/L | 40.0000 | 307 | ||||
| GARDEN FUNITURE | 2018-04-10 | 5,863 | S/L | 12.0000 | 366 | ||||
| WALKER PROPERTY | 2018-07-02 | 35,000 | |||||||
| WALKER PROPERTY | 2018-07-02 | 81,364 | S/L | 50.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VEHICLE | 2012-08 | PURCHASE | 2018-05 | 3,000 | 19,085 | 3,000 | 19,085 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT MANAGEMENT ACCOUNT | FMV | 6,536,564 | 6,536,564 |
| BENEFICAL INT IN PERPETUAL TRUSTS | FMV | 5,765,086 | 5,765,086 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 239,835 | 135,646 | 104,189 | 104,189 |
| BUILDINGS | 7,838,597 | 3,035,745 | 4,802,852 | 4,802,852 |
| LAND IMPROVEMENTS | 83,842 | 4,169 | 79,673 | 79,673 |
| ROUNDING | ||||
| LAND | 106,000 | 106,000 | 106,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | NBT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,400,000 |
| Balance Due | |
| Date of Note | 2012-02 |
| Maturity Date | 2023-02 |
| Repayment Terms | FIXED PAYMENT |
| Interest Rate | 0.0375 |
| Security Provided by Borrower | MARKETABLE SECURITIES |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Amount |
|---|---|
| NET UNREALIZED INVESTMENT ACTIVITY | 1,704,928 |
| ROUNDING | 6 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 3,155 | 3,155 | ||
| ASSOCIATION FEES | 6,788 | 6,788 | ||
| FOOD | 147,281 | 147,281 | ||
| GIFTS | 2,802 | 2,802 | ||
| INSURANCE | 20,725 | 20,725 | ||
| SUPPLIES | 30,280 | 30,280 | ||
| RECREATION | 25,939 | 25,939 | ||
| TRANSPORTATION | 3,066 | 3,066 | ||
| ROUNDING |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT SERVICE FEES | 897,921 | 897,921 | |
| ENTRANCE FEES | 58,667 | 58,667 | |
| INDEPENDENT LIVING FEES | 355,741 | 355,741 | |
| GUEST MEALS AND OTHER | 5,156 | 5,156 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 51,163 | 64,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 20,868 | 8,347 | 12,521 | |
| TRUSTEE INVESTMENT FEES | 29,393 | 29,393 | ||
| PHYSICAN FEES | 3,162 | 3,162 |