| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,030 | 1,294 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 26,991 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 843,419 | 688,921 | 154,498 | 843,419 |
| LAND IMPROVEMENTS | 88,248 | 82,320 | 5,928 | 88,248 |
| EQUIPMENT | 111,336 | 80,666 | 30,670 | 111,336 |
| CONSTRUCTION IN PROGRESS | ||||
| LAND | 11,000 | 11,000 | 11,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 288,132 | 315,980 | 315,980 |
| RESIDENTS' DEPOSITS | 7,059 | 7,361 | 7,361 |
| RESIDUAL RECEIPTS | 5,028 | 5,058 | 5,058 |
| UTILITY DEPOSITS | 180 | 180 | 180 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND PROMOTION | 1,030 | 699 | 331 | |
| OFFICE EXPENSES | 9,676 | 6,570 | 3,106 | |
| INSURANCE | 4,575 | 3,106 | 1,469 | |
| ADMINISTRATIVE CHARGE | 28,653 | 19,455 | 9,198 | |
| MAINTENANCE SERVICES | 16,599 | 11,271 | 5,328 | |
| MISCELLANEOUS | 1,671 | 1,134 | 537 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTALS | 288,644 | 288,644 | |
| FOOD SERVICE | 49,757 | 49,757 | |
| OTHER SERVICES | 17,917 | 17,917 | |
| HOUSEKEEPING | 1,537 | 1,537 | |
| EMPLOYEE AND GUEST MEALS | 697 | 697 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENTS' REFUNDABLE DEPOSITS | 6,284 | 6,542 |
| DUE TO AFFILIATES | 1,189 | 4,679 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 17,316 | 11,758 | 5,558 | |
| OTHER FEES | 138,084 | 93,759 | 44,325 |