| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 13,047 | 13,047 |
| Person Name | Explanation |
|---|---|
| MAX GRAMANN | |
| ALBERT SIEFKES | |
| CHRIS GRAMANN | |
| RONALD SUTTER | |
| SUSAN HERSHBERGER |
| Contractor | Explanation |
|---|---|
| BEACH CONSTRUCTION INC | BUILDING CONSTRUCTION |
| BUHR ELECTRIC | ELECTRICAL CONTRACTORS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED SCHEDULE | 5,679,673 | 3,097,754 | STRAIGHT LINE | 222,729 | 222,729 |
| Employee | Explanation |
|---|---|
| JEFF FRITZEN |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | FMV | 163,743 | 163,743 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 456,316 | 456,316 | 456,316 | |
| BUILDING AND EQUIPMENT | 5,666,453 | 3,320,356 | 2,346,097 | 7,998,920 |
| LAND | 13,688 | 13,688 | 50,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,198 | 2,198 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 12,764 | 12,764 | ||
| DUES AND LICENSES | 7,623 | 7,623 | ||
| FOOD | 164,519 | 164,519 | ||
| LIABILITY INSURANCE | 45,282 | 45,282 | ||
| PROPERTY INSURANCE | 35,350 | 35,350 | ||
| MISCELLANEOUS | 1,326 | 1,326 | ||
| OFFICE SUPPLIES | 28,884 | 28,884 | ||
| MEDICARE SERVICES & SUPPLIES | 270,198 | 270,198 | ||
| CONTRACTED SERVICES | 54,342 | 54,342 | ||
| REPAIRS AND MAINTENANCE | 45,954 | 45,954 | ||
| RESIDENT BENEFITS | 10,078 | 10,078 | ||
| SUPPLIES | 124,397 | 124,397 | ||
| TELEPHONE | 16,502 | 16,502 | ||
| CLINIC FEES AND SUPPLIES | 6,168 | 6,168 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,178,031 | 1,178,031 | |
| ASSISTED LIVING CARE REVENUE | 613,588 | 613,588 | |
| DAYCARE REVENUE | 192,647 | 192,647 | |
| MEDICAID REVENUE | 851,945 | 851,945 | |
| MEDICARE REVENUE | 713,048 | 713,048 | |
| BEAUTY SHOP NET INCOME | 3,567 | 3,567 | |
| CLINIC INCOME | 12,454 | 12,454 | |
| DUPLEX/TOWNHUSE RENT INCOME | 90,490 | 90,490 | |
| FARM INCOME | 2,817 | 2,817 | |
| MEAL INCOME | 16,499 | 16,499 | |
| OTHER INCOME | 220 | 220 | |
| INSURANCE PROCEEDS | 24,634 | 24,634 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,713 | 1,741 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 8,050 | 7,940 |