| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING & TAX SERVICES | 20,002 | 20,002 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REFRIGERATOR | 2011-08-17 | 201 | 201 | S/L | 5.0000 | ||||
| FOLDING TABLES & CHAIRS | 2012-11-30 | 498 | 498 | 200DB | 7.0000 | ||||
| COMPUTER & MONITOR | 2011-05-13 | 526 | 526 | S/L | 5.0000 | ||||
| FURNITURE | 2011-08-17 | 1,378 | 1,378 | S/L | 7.0000 | ||||
| SHARP MX-B201D COPIER | 2012-04-17 | 1,437 | 1,437 | S/L | 5.0000 | ||||
| SHARP MX-2310U COPIER | 2011-09-28 | 5,201 | 5,201 | S/L | 5.0000 | ||||
| MODEL HOME-FURN & FIXTURES | 2012-07-26 | 46,623 | 46,623 | S/L | 7.0000 | ||||
| BUILDING (MEADOWS) | 2014-12-31 | 3,104,311 | 454,370 | S/L | 39.0000 | 79,598 | |||
| FURN & EQUIPMENT (MEADOWS) | 2014-12-31 | 587,000 | 461,214 | S/L | 7.0000 | 83,857 | |||
| 2004 CHRYSLER 300 | 2014-12-31 | 5,000 | 5,000 | S/L | 5.0000 | ||||
| 10 TON HEAT PUMP-MEADOWS | 2014-09-01 | 25,300 | 3,865 | S/L | 39.0000 | 649 | |||
| BEAUTY PARLOR FURN/EQUIP UPGRADES | 2015-04-08 | 2,030 | 1,595 | S/L | 7.0000 | 290 | |||
| SURFACE PRO 3 & NETWORK | 2015-04-22 | 12,253 | 12,253 | S/L | 5.0000 | ||||
| IMPAIRMENT LOSS - CIP | 2012-09-01 | ||||||||
| 3 METAL SHELVES | 2001-08-08 | 245 | 245 | S/L | 10.0000 | ||||
| HP COMPUTER, PRINTER & SOFTWARE | 2000-02-01 | 1,314 | 1,314 | S/L | 5.0000 | ||||
| PIANO DISC CFX228 PLAYBACK SYSTEM | 2008-02-12 | 7,800 | 4,030 | S/L | 5.0000 | ||||
| LAUNDRY ROOM EQUIP - WATER HEATER | 2008-06-24 | 10,744 | 2,149 | S/L | 10.0000 | ||||
| CIP-JVT CAPITALIZED INTEREST | 2011-08-31 | 12,718 | |||||||
| CONSTRUCTION IN PROGRESS | 2011-08-31 | 850,979 | |||||||
| LAND (MEADOWS) | 2014-12-31 | 142,669 | |||||||
| WINDOW TREATMENTS | 2016-07-31 | 54,884 | 32,342 | S/L | 7.0000 | 7,841 | |||
| DINING ROOM CHAIRS | 2016-08-18 | 31,679 | 18,668 | S/L | 7.0000 | 4,525 | |||
| FINANCE/MARKETING WORKSTATION | 2016-07-12 | 4,797 | 3,958 | S/L | 5.0000 | 839 | |||
| MODEL ROOM 200 HALL | 2016-05-02 | 9,629 | 1,060 | S/L | 39.0000 | 247 | |||
| NORTH LIVING ROOM FURNISHINGS | 2016-04-18 | 6,081 | 3,801 | S/L | 7.0000 | 868 | |||
| 20834 & 20835 EQUIPMENT | 2016-08-25 | 7,556 | 6,234 | S/L | 5.0000 | 1,322 | |||
| STAMPED PATIO AREA | 2016-05-11 | 12,278 | 3,547 | S/L | 15.0000 | 818 | |||
| HAND RAILS | 2016-05-02 | 16,383 | 1,803 | S/L | 39.0000 | 420 | |||
| LANDSCAPING FRONT ENTRANCE | 2016-06-21 | 2,085 | 626 | S/L | 15.0000 | 139 | |||
| 200 WING RENOVATION PROJECT | 2016-08-16 | 13,879 | 1,438 | S/L | 39.0000 | 356 | |||
| BASEBOARD INSTALLATION | 2016-08-31 | 11,705 | 1,213 | S/L | 39.0000 | 300 | |||
| DINING ROOM CEILING REPLACEMENT | 2016-07-13 | 21,430 | 2,267 | S/L | 39.0000 | 549 | |||
| FLOORING PROJECT | 2016-08-24 | 77,834 | 8,066 | S/L | 39.0000 | 1,996 | |||
| 14970 & 14971 BUILDING IMPROVEMENT | 2016-08-25 | 27,630 | 2,863 | S/L | 39.0000 | 709 | |||
| PARKING LOT & ENTRANCE PAVING | 2016-06-16 | 95,311 | 26,475 | S/L | 15.0000 | 6,354 | |||
| FURNITURE | 2016-01-06 | 1,624 | 1,073 | S/L | 7.0000 | 232 | |||
| 2016 FORD VAN | 2016-10-14 | 39,800 | 29,300 | S/L | 5.0000 | 7,000 | |||
| 2016 FORD VAN MODIFICATIONS | 2017-03-30 | 2,827 | 1,979 | S/L | 5.0000 | 565 | |||
| BUILDING RENOVATIONS | 2017-08-31 | 163,101 | 12,720 | S/L | 39.0000 | 4,183 | |||
| FREEDOM BATHTUB | 2018-05-31 | 10,366 | 4,924 | S/L | 5.0000 | 2,073 | |||
| SECURITY CAMERA SYSTEM | 2018-06-30 | 11,288 | 4,797 | S/L | 5.0000 | 2,258 | |||
| CIP-INDEPENDENT LIVING | 2021-08-31 | 12,122 | |||||||
| WATER HEATER SYSTEM | 2021-07-20 | 33,320 | S/L | 15.0000 | 185 | ||||
| MAINTENANCE BUILDING | 2020-10-12 | 140,442 | S/L | 39.0000 | 3,301 | ||||
| BIPOLAR IONIZATION UNITS | 2020-11-30 | 8,355 | S/L | 5.0000 | 1,253 | ||||
| SIDE ENTRY BATHTUB | 2020-09-29 | 8,538 | S/L | 5.0000 | 1,565 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,392,077 | 1,392,077 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE EQUITIES & MUTUAL FUNDS | 18,121,120 | 18,121,120 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 333,992 | 333,992 | 333,992 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | FMV | 18,612 | 18,612 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE/EQUIPMENT/VEHICLES | 904,974 | 848,708 | 56,266 | 904,974 |
| BUILDING | 3,731,832 | 536,637 | 3,195,195 | 3,731,832 |
| LAND | 142,669 | 142,669 | 142,669 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 595 | 595 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF AMERICA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | |
| Date of Note | 2020-05 |
| Maturity Date | |
| Repayment Terms | INTEREST ONLY UNTIL 5/7/25 |
| Interest Rate | 0.0163 |
| Security Provided by Borrower | INVESTMENT ACCOUNT |
| Purpose of Loan | REFINANCE DEBT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PAYROLL PROTECTION PROGRAM LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 202,300 |
| Balance Due | |
| Date of Note | 2020-05 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PAYROLL PROTECTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BANK OF AMERICA LINE OF CREDIT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,829,993 |
| Balance Due | |
| Date of Note | 2020-05 |
| Maturity Date | |
| Repayment Terms | 15,000/MONTH PLUS INT |
| Interest Rate | |
| Security Provided by Borrower | INVESTMENT ACCOUNT |
| Purpose of Loan | REFINANCE DEBT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 41,862 | 41,862 | ||
| AUTOMOBILE EXPENSES | 1,208 | 1,208 | ||
| BAD DEBTS | 210 | 210 | ||
| BANK FEES | 296 | 296 | ||
| COMPUTER MAINTENANCE & SOFTWA | 14,590 | 14,590 | ||
| CONTINUING EDUCATION | 5,729 | 5,729 | ||
| COVID 19 EXPENSES | 79,972 | 79,972 | ||
| CRIMINAL BACKGROUND & DRUG TE | 2,325 | 2,325 | ||
| DUES & SUBSCRIPTIONS | 1,663 | 1,663 | ||
| FIRE PROTECTION | 8,686 | 8,686 | ||
| FLOWERS & DECORATIONS | 3,804 | 3,804 | ||
| FOOD SERVICE | 187,741 | 187,741 | ||
| GARBAGE REMOVAL | 4,355 | 4,355 | ||
| INSURANCE | 87,575 | 5,375 | 82,200 | |
| JANITORIAL SUPPLIES | 14,361 | 14,361 | ||
| LAUNDRY & LINEN | 31,022 | 31,022 | ||
| LICENSES | 132 | 132 | ||
| MAINTENANCE SUPPLIES | 18,339 | 18,339 | ||
| MOVING & STORAGE EXPENSE | 648 | 648 | ||
| NURSING SUPPLIES | 18,401 | 18,401 | ||
| OFFICE SUPPLIES | 15,838 | 15,838 | ||
| PAYROLL SERVICE | 5,000 | 5,000 | ||
| PEST CONTROL | 1,704 | 1,704 | ||
| POSTAGE & COURIERS | 1,254 | 1,254 | ||
| REPAIRS & MAINTENANCE | 27,292 | 27,292 | ||
| RESIDENT ENTERTAINMENT | 3,142 | 3,142 | ||
| SECURITY | 2,372 | 2,372 | ||
| TELEPHONE | 6,425 | 6,425 | ||
| UTILITIES & CABLE | 117,108 | 117,108 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PERSONAL CARE FACILITY | 1,361,204 | 1,361,204 | |
| MISCELLANEOUS | 6,020 | 6,020 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS HELD | 2,052,537 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE DEPOSITS | 59,036 | 40,527 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO MANAGEMENT FEES | 116,611 | 116,611 | ||
| PENSION PLAN ADMINISTRATION FEE | 1,911 | 1,911 | ||
| PERSONAL CARE HOME MGMT FEES | 1,650 | 1,650 | ||
| HUMAN RESOURCE CONSULTANTS | 21,103 | 21,103 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON DIVIDENDS | 13,101 | 13,101 | ||
| REAL ESTATE TAXES | 908 | 908 |