| 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 |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 41,239 | 24,373 | 65,612 |
| Person Name | Explanation |
|---|---|
| DAVID J HOGLUND | |
| AUDREY BURGOON | |
| SUSAN CRIBBS | |
| RICHARD PURNELL | |
| MICHELLE ROSSI | |
| LINDA HACKETT | |
| KENNETH SCHULTZ | |
| JODI BUNTAIN | |
| JOHN MATHER | |
| JOHN ZANARDELLI | |
| LAURA MAGONE | |
| DAVID JOHNSON |
| 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 | 847,619 | 440,649 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ASSETS WHOSE USE IS LIMITED | FMV | 16 | 16 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 442,405 | 360,401 | 82,004 | 82,004 |
| FURNITURE, FIXTURES AND EQUIPMENT | 77,385 | 37,808 | 39,577 | 39,577 |
| PROPERTY, PLANT AND EQUIPMENT | 13,587,778 | 2,314,356 | 11,273,422 | 11,273,422 |
| LAND IMPROVEMENTS | 2,066,025 | 1,465,464 | 600,561 | 600,561 |
| CURRENT CAPITAL ADDITIONS | 8,855 | 8,855 | 8,855 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,544 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DSF INTEREST RECEIVABLE |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 34,098 | 34,098 | ||
| DUES, FEES AND SERVICE CHARGE | 7,725 | 7,725 | ||
| GROCERIES | 54,200 | 54,200 | ||
| CONTRACTED SERVICES | 102,561 | 102,561 | ||
| REPAIRS AND MAINTENANCE | 59,251 | 59,251 | ||
| INSURANCE EXPENSE | 5,503 | 5,503 | ||
| LOC FEES | 117,009 | 117,009 | ||
| SALES AND MARKETING | 39,184 | 39,184 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENTIAL INCOME | 1,348,458 | 1,348,458 | |
| OTHER OPERATING INCOME | 15,630 | 15,630 |
| Description | Amount |
|---|---|
| PAYMENT TO AFFILIATE | 2,250,171 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE FROM AFFILIATES | 1,950,812 | |
| TAX EXEMPT BOND | 5,955,000 | 5,525,000 |
| REFUNDABLE ENTRANCE FEES | 5,801,879 | 6,240,012 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REMARKETING FEES | 5,918 | 5,918 | ||
| TRUSTEE FEES | 3,449 | 3,449 |