| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,745 | 11,745 |
| Person Name | Explanation |
|---|---|
| MAX GRAMANN | |
| ALBERT SIEFKES | |
| CHRIS GRAMANN | |
| RONALD SUTTER | |
| SUSAN HERSHBERGER |
| Contractor | Explanation |
|---|---|
| BEACH CONSTRUCTION INC | BUILDING CONSTRUCTION |
| 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 | 3,320,483 | STRAIGHT LINE | 224,800 | 224,800 |
| Employee | Explanation |
|---|---|
| JEFF FRITZEN |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | FMV | 166,678 | 166,678 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | ||||
| BUILDING AND EQUIPMENT | 6,497,101 | 3,544,621 | 2,952,480 | 8,818,342 |
| 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 | 1,680 | 1,680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 12,564 | 12,564 | ||
| DUES AND LICENSES | 7,648 | 7,648 | ||
| FOOD | 165,620 | 165,620 | ||
| LIABILITY INSURANCE | 47,276 | 47,276 | ||
| PROPERTY INSURANCE | 40,008 | 40,008 | ||
| MISCELLANEOUS | 1,175 | 1,175 | ||
| OFFICE SUPPLIES | 27,162 | 40,115 | ||
| MEDICARE SERVICES & SUPPLIES | 405,080 | 405,080 | ||
| CONTRACTED SERVICES | 36,059 | 36,059 | ||
| REPAIRS AND MAINTENANCE | 55,090 | 55,090 | ||
| RESIDENT BENEFITS | 8,427 | 8,427 | ||
| SUPPLIES | 118,058 | 118,058 | ||
| TELEPHONE | 18,726 | 18,726 | ||
| CLINIC FEES AND SUPPLIES | 8,668 | 8,668 | ||
| COMPUTER SUPPORT | 22,874 | 9,921 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,314,973 | 1,314,973 | |
| ASSISTED LIVING CARE REVENUE | 556,872 | 556,872 | |
| DAYCARE REVENUE | 193,936 | 193,936 | |
| MEDICAID REVENUE | 638,866 | 638,866 | |
| MEDICARE REVENUE | 1,018,178 | 1,018,178 | |
| BEAUTY SHOP NET INCOME | 2,993 | 2,993 | |
| CLINIC INCOME | 10,649 | 10,649 | |
| DUPLEX/TOWNHUSE RENT INCOME | 86,734 | 86,734 | |
| FARM INCOME | 3,163 | 3,163 | |
| MEAL INCOME | 14,681 | 14,681 | |
| OTHER INCOME | 5,644 | 5,644 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,741 | 1,588 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 7,940 | 8,115 |