| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 12,766 | 0 | 0 | 12,766 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Television | 2012-05-03 | 548 | 91 | 5.0000 | 46 | ||||
| Flooring - Room 5 | 2011-12-21 | 763 | 91 | 7.0000 | 82 | ||||
| Back Porch | 2011-11-18 | 8,995 | 91 | 39.0000 | 192 | ||||
| Fire Alarm System | 2012-08-08 | 7,695 | 91 | 39.0000 | 33 | ||||
| Windows | 2012-02-22 | 888 | 91 | 39.0000 | 13 | ||||
| Insulation for 60 Cedar | 2011-10-11 | 76,410 | 91 | 39.0000 | 1,959 | ||||
| Foundation Improvement | 2011-04-14 | 3,400 | 40 | 87 | 2.56 % | 87 | 87 | ||
| 2011 Dodge Grand Caravan | 2011-07-06 | 27,513 | 1,376 | 91 | 5.0000 | 5,503 | |||
| Refrigerator for Matrons | 2011-01-27 | 469 | 63 | 91 | 5.0000 | 94 | |||
| Electric water heater | 2011-06-24 | 2,912 | 19 | 91 | 39.0000 | 75 | |||
| Outside outlet wiring | 2011-06-24 | 587 | 4 | 91 | 39.0000 | 15 | |||
| Generator | 2011-06-24 | 3,600 | 180 | 91 | 5.0000 | 720 | |||
| UnImage Awning | 2011-05-20 | 2,950 | 140 | 91 | 7.0000 | 421 | |||
| Laundry room renovation | 2011-04-28 | 8,705 | 93 | 91 | 39.0000 | 223 | |||
| Carpet - dining room | 2011-04-28 | 928 | 66 | 58 | 14.29 % | 133 | |||
| Freezer | 2009-10-19 | 300 | 115 | 91 | 5.0000 | 60 | |||
| Electrical improvements | 2010-03-19 | 2,800 | 108 | 91 | 39.0000 | 72 | |||
| Recliner chair for matron | 2010-03-04 | 524 | 112 | 58 | 14.29 % | 75 | |||
| Dishwasher | 2009-10-19 | 640 | 245 | 91 | 5.0000 | 128 | |||
| Ramp | 2009-09-07 | 744 | 40 | 91 | 39.0000 | 19 | |||
| Washing Machine | 2009-01-27 | 404 | 216 | 91 | 5.0000 | 81 | |||
| Driveway Paving | 2007-10-25 | 5,800 | 2,272 | 91 | 10.0000 | 580 | |||
| Garage | 2007-10-12 | 32,900 | 3,376 | 91 | 39.0000 | 844 | |||
| Refrigerator | 2008-02-15 | 1,514 | 1,111 | 91 | 5.0000 | 303 | |||
| Sun Scape Awning | 2008-05-08 | 850 | 581 | 91 | 5.0000 | 170 | |||
| Furniture - Macleods | 2006-06-06 | 2,115 | 1,661 | 58 | 14.29 % | 302 | |||
| Renovations 56 Cedar | 2006-06-06 | 5,926 | 803 | 87 | 2.56 % | 152 | 152 | ||
| Roof 56 Cedar | 2006-11-05 | 2,700 | 408 | 87 | 2.56 % | 69 | 69 | ||
| Kitchen windows | 2006-02-03 | 743 | 109 | 87 | 2.56 % | 19 | |||
| Boiler | 2004-03-01 | 7,457 | 1,449 | 87 | 2.56 % | 191 | |||
| Chimney | 2004-08-01 | 12,221 | 2,244 | 87 | 2.56 % | 313 | |||
| All new windows | 2000-10-01 | 8,400 | 2,367 | 87 | 2.56 % | 215 | |||
| Storm Window | 1999-05-01 | 1,218 | 389 | 87 | 2.56 % | 31 | |||
| New kitchen | 1998-10-01 | 6,079 | 1,969 | 87 | 2.56 % | 156 | |||
| Cabinets in kitchen | 1998-09-01 | 1,500 | 988 | 87 | 2.56 % | 38 | |||
| Wallpaper | 1997-02-01 | 301 | 115 | 87 | 2.56 % | 8 | |||
| Renovation 8 and 9 | 1997-03-01 | 4,134 | 1,546 | 87 | 2.56 % | 106 | |||
| Boiler | 1997-04-01 | 1,484 | 552 | 87 | 2.56 % | 38 | |||
| Renovation 8 and 9 | 1997-04-01 | 2,098 | 841 | 87 | 2.56 % | 54 | |||
| Wiring | 1997-05-01 | 817 | 381 | 87 | 2.56 % | 21 | |||
| Various | 1996-01-01 | 931 | 388 | 87 | 2.56 % | 24 | |||
| Furnace 22 Cedar | 1995-06-01 | 2,571 | 1,121 | 87 | 2.56 % | 66 | 66 | ||
| Various 24 Cedar | 1995-03-01 | 18,230 | 7,655 | 87 | 2.56 % | 467 | |||
| Insulation 22 Cedar | 1995-09-01 | 1,822 | 1,315 | 85 | 3.64 % | 66 | 66 | ||
| 2 Bathrooms and porch | 1991-11-01 | 45,137 | 31,801 | 85 | 3.64 % | 1,641 | |||
| Insulation 22 Cedar | 1991-05-01 | 1,717 | 1,195 | 91 | 30.0000 | 57 | 57 | ||
| House 22 Cedar | 1987-01-01 | 69,466 | 56,733 | 91 | 30.0000 | 2,316 | 2,316 | ||
| Furnace | 1988-07-01 | 8,043 | 6,233 | 91 | 30.0000 | 268 | |||
| Bathroom | 1988-02-01 | 5,580 | 4,386 | 91 | 30.0000 | 186 | |||
| Improvements | 1988-01-01 | 1,461 | 1,154 | 91 | 30.0000 | 49 | |||
| Drywall | 1987-11-01 | 2,200 | 1,746 | 91 | 30.0000 | 73 | |||
| Improvements | 1987-03-01 | 1,512 | 1,233 | 91 | 30.0000 | 50 | |||
| Improvements | 1987-03-01 | 1,005 | 823 | 91 | 30.0000 | 34 | |||
| Improvements | 1986-01-01 | 1,851 | 1,575 | 91 | 30.0000 | 62 | |||
| Improvements | 1985-01-01 | 9,088 | 8,028 | 91 | 30.0000 | 303 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 28,800 | |||
| Buildings | 87,602 | 64,428 | 23,174 | 71,900 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 30,000 | |||
| Buildings | 317,723 | 100,703 | 217,020 | 362,067 |
| Machinery and Equipment | 49,210 | 43,461 | 5,749 | |
| Furniture and Fixtures | 3,878 | 760 | 3,118 | |
| Auto./Transportation Equip. | 27,513 | 6,879 | 20,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 50 | 0 | 0 | 50 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits Receivable | 4,100 | 4,100 | 4,100 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 1,084 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vehicle Expense | 1,611 | 1,611 | ||
| Telephone | 4,036 | 4,036 | ||
| Residents - Supplies | 3,409 | 3,409 | ||
| Residents - Supplemental Ins | 16,276 | 16,276 | ||
| Residents - Other | 8,898 | 8,898 | ||
| Residents - Medical | 136,207 | 136,207 | ||
| Residents - Allowances | 15,150 | 15,150 | ||
| Pfofessional Development | 1,021 | 1,021 | ||
| Office Supplies | 3,630 | 3,630 | ||
| Miscellaneous | 650 | 650 | ||
| Licenses & Fees | 86 | 86 | ||
| Insurance | 22,797 | 22,797 | ||
| Food and Supplies | 30,010 | 30,010 | ||
| Dues & Subscriptions | 1,938 | 1,938 | ||
| Bank Charges | 95 | 95 | ||
| Advertising | 680 | 680 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Resident Assignments | 88,985 | ||
| Miscellaneous Income | 362 | ||
| Funds Held by Others | 33,156 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 62,861 | 62,861 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax | 18,621 | 18,621 | ||
| All Other Taxes(Real Estate) | 3,843 | 3,843 |