| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,701 | 0 | 0 | 23,701 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 85BUILDING | 2005-09-01 | 17,043 | 3,409 | SL | 25.000000000000 | 682 | 0 | 682 | |
| 86REMODELING | 2005-09-01 | 1,800 | 360 | SL | 25.000000000000 | 72 | 0 | 72 | |
| 87ROOFING | 2006-05-01 | 1,822 | 804 | SL | 10.000000000000 | 182 | 0 | 182 | |
| 88GENERAL REMODEL | 2006-05-01 | 6,900 | 1,219 | SL | 25.000000000000 | 276 | 0 | 276 | |
| 89PLUMBING | 2006-05-01 | 4,236 | 936 | SL | 20.000000000000 | 212 | 0 | 212 | |
| 90HEATING | 2006-05-01 | 4,290 | 1,263 | SL | 15.000000000000 | 286 | 0 | 286 | |
| 91ELECTRICAL | 2006-05-01 | 4,904 | 1,203 | SL | 18.000000000000 | 272 | 0 | 272 | |
| 72BUILDING | 1987-09-01 | 141,271 | 141,271 | SL | 25.000000000000 | 0 | 0 | 0 | |
| 73REMODELING | 1987-09-01 | 3,105 | 3,104 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 74SHINGLES | 2002-09-01 | 8,187 | 6,619 | SL | 10.000000000000 | 819 | 0 | 819 | |
| 110A/C CONDENSER | 2007-06-30 | 1,934 | 280 | SL | 25.000000000000 | 77 | 0 | 77 | |
| 120FENCE | 2010-08-31 | 3,200 | 27 | SL | 10.000000000000 | 320 | 0 | 320 | |
| 127HAND RAILS | 2010-07-31 | 2,194 | 24 | SL | 15.000000000000 | 146 | 0 | 146 | |
| 33BUILDING | 1987-09-01 | 139,603 | 139,603 | SL | 25.000000000000 | 0 | 0 | 0 | |
| 34REMODELING | 1987-09-01 | 4,205 | 4,204 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 35ALARMS | 1987-09-01 | 2,750 | 2,750 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 36SPRINKLERS | 1987-09-01 | 3,500 | 3,500 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 37SHINGLES | 2000-07-01 | 9,843 | 9,843 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 38RAIN GUTTERS | 2005-09-01 | 1,300 | 434 | SL | 15.000000000000 | 87 | 0 | 87 | |
| 39HAND RAILS | 2005-11-01 | 2,362 | 774 | SL | 15.000000000000 | 157 | 0 | 157 | |
| 40FIRE WALL IN GARAGE | 2006-04-01 | 2,000 | 360 | SL | 25.000000000000 | 80 | 0 | 80 | |
| 114FURNACE | 2009-09-30 | 4,950 | 330 | SL | 15.000000000000 | 330 | 0 | 330 | |
| 1BUILDING - TCC | 1989-08-01 | 338,264 | 338,264 | SL | 25.000000000000 | 0 | 0 | 0 | |
| 3REMODELING | 1996-04-01 | 668 | 350 | SL | 25.000000000000 | 27 | 0 | 27 | |
| 4REMODELING | 2002-05-01 | 6,925 | 3,887 | SL | 15.000000000000 | 462 | 0 | 462 | |
| 5STEEL CAR PORT | 2004-05-01 | 33,156 | 11,062 | SL | 20.000000000000 | 1,658 | 0 | 1,658 | |
| 6ROOF COVERING | 2005-05-01 | 5,000 | 2,708 | SL | 10.000000000000 | 500 | 0 | 500 | |
| 126AUTOMATIC DOORS | 2010-09-30 | 4,715 | SL | 10.000000000000 | 472 | 0 | 472 | ||
| 54REMODELING | 1987-09-01 | 4,351 | 4,351 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 55ALARMS | 1987-09-01 | 2,750 | 2,750 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 56SPRINKLERS | 1987-09-01 | 3,500 | 3,500 | SL | 22.000000000000 | 0 | 0 | 0 | |
| 57SHINGLES | 2001-07-01 | 8,693 | 8,039 | SL | 10.000000000000 | 654 | 0 | 654 | |
| 58SPRINKLERS | 2005-08-01 | 1,700 | 351 | SL | 25.000000000000 | 68 | 0 | 68 | |
| 59HAND RAILS | 2005-11-01 | 2,580 | 846 | SL | 15.000000000000 | 172 | 0 | 172 | |
| 60FIRE WALL IN GARAGE | 2006-04-01 | 2,100 | 378 | SL | 25.000000000000 | 84 | 0 | 84 | |
| 97BUILDING | 1985-09-01 | 142,290 | 142,290 | SL | 25.000000000000 | 0 | 0 | 0 | |
| 115WINDOWS | 2009-09-23 | 4,037 | 202 | SL | 20.000000000000 | 202 | 0 | 202 | |
| 119FENCE | 2010-08-31 | 4,250 | 35 | SL | 10.000000000000 | 425 | 0 | 425 | |
| 100SPECIAL ASSESSMENTS | 1989-08-01 | 5,879 | 5,879 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 96SPECIALS | 1987-09-01 | 2,313 | 2,313 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 15FENCE | 1994-05-01 | 549 | 549 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 16DISHWASHER | 1995-01-01 | 380 | 380 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 17RECLINER | 1995-01-01 | 736 | 736 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 18COMPUTER | 1995-06-01 | 1,649 | 1,649 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 19FLOOR SCRUBBER | 1996-10-01 | 825 | 825 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 20COMPUTER | 1998-02-01 | 3,198 | 3,198 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 21PAPER SHEDDER | 1998-08-01 | 2,149 | 2,149 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 22COMPUTER | 1999-05-01 | 3,579 | 3,579 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 24TWO COMPUTERS | 2000-05-01 | 3,752 | 3,752 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 25COMPUTER | 2001-01-01 | 1,318 | 1,318 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 26COMPUTER | 2001-03-01 | 2,220 | 2,220 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 27COMPUTER | 2002-05-01 | 2,267 | 2,267 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 28DOORS AUTOMATIC | 2003-12-01 | 5,316 | 3,450 | SL | 10.000000000000 | 532 | 0 | 532 | |
| 29SAVIN 2545 COPIER | 2006-07-01 | 4,000 | 3,400 | SL | 5.000000000000 | 600 | 0 | 600 | |
| 31RED VAN-1991 | 1994-05-01 | 2,702 | 2,702 | SL | 4.000000000000 | 0 | 0 | 0 | |
| 32BUICK-1999 | 2003-04-01 | 6,600 | 6,600 | SL | 4.000000000000 | 0 | 0 | 0 | |
| 101EQUIPMENT - DEPRECIATED | 1991-02-01 | 141,043 | 141,043 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 108LAPTOP COMPUTER | 2007-08-08 | 1,401 | 1,401 | SL | 3.000000000000 | 0 | 0 | 0 | |
| 118CARPET | 2009-09-30 | 1,462 | 292 | SL | 5.000000000000 | 292 | 0 | 292 | |
| 125PHONE SYSTEM | 2010-09-14 | 4,077 | 34 | SL | 10.000000000000 | 408 | 0 | 408 | |
| 128FORD EXPLORER | 2009-12-14 | 33,469 | 6,961 | SL | 4.000000000000 | 8,367 | 0 | 8,367 | |
| 76CARPET | 1992-02-01 | 1,786 | 1,786 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 77LINOLEUM | 1993-09-01 | 1,144 | 1,144 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 78CHAIRS | 1994-07-01 | 1,121 | 1,121 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 79LINOLEUM | 1994-12-01 | 1,567 | 1,567 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 80DISHWASHER | 1994-10-01 | 365 | 365 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 81105' FENCE | 1999-08-01 | 1,300 | 963 | SL | 15.000000000000 | 87 | 0 | 87 | |
| 82WATER HEATER | 1999-12-01 | 1,348 | 1,348 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 83AIR COMPRESSOR | 2000-07-01 | 1,900 | 1,301 | SL | 15.000000000000 | 127 | 0 | 127 | |
| 84CARPET | 2001-05-01 | 1,585 | 1,585 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 104EQUIPMENT- DEPRECIATED | 1991-10-01 | 35,974 | 35,974 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 105FIRE ALARM SYSTEM | 2007-09-26 | 4,215 | 1,265 | SL | 10.000000000000 | 422 | 0 | 422 | |
| 109VINYL FLOORING | 2007-06-08 | 1,400 | 467 | SL | 10.000000000000 | 140 | 0 | 140 | |
| 117VINYL FLOORING | 2009-09-30 | 3,654 | 365 | SL | 10.000000000000 | 365 | 0 | 365 | |
| 1222 FURNACES | 2010-09-30 | 4,040 | SL | 25.000000000000 | 162 | 0 | 162 | ||
| 123WATER HEATER | 2009-12-31 | 1,591 | 119 | SL | 10.000000000000 | 159 | 0 | 159 | |
| 124AIR CONDITIONER | 2010-09-30 | 3,058 | SL | 25.000000000000 | 122 | 0 | 122 | ||
| 41CARPET | 1992-03-01 | 1,786 | 1,786 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 42DISHWASHER | 1993-12-01 | 669 | 669 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 45LINOLEUM | 1995-06-01 | 2,216 | 2,216 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 46COMPRESSOR | 1995-08-01 | 827 | 827 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 47WATER HEATER | 1995-08-01 | 1,296 | 1,296 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 48TRIPLE LOUNGE | 1996-07-01 | 1,161 | 1,161 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 49CARPET | 1996-09-01 | 633 | 633 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 50FENCE | 2002-06-01 | 2,544 | 1,415 | SL | 15.000000000000 | 170 | 0 | 170 | |
| 51VINYL FLOORING | 2002-10-01 | 2,423 | 1,937 | SL | 10.000000000000 | 242 | 0 | 242 | |
| 52VINYL FLOORING | 2003-05-01 | 1,081 | 792 | SL | 10.000000000000 | 108 | 0 | 108 | |
| 53SPRINKLER IN CLOSETS | 2004-08-01 | 2,037 | 495 | SL | 25.000000000000 | 81 | 0 | 81 | |
| 9900 GRAY VAN | 2003-06-01 | 8,155 | 8,155 | SL | 4.000000000000 | 0 | 0 | 0 | |
| 102EQUIPMENT - DEPRECIATED | 1992-03-01 | 34,748 | 34,748 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 107FIRE ALARM SYSTEM | 2007-09-26 | 4,215 | 1,265 | SL | 10.000000000000 | 422 | 0 | 422 | |
| 113AIR CONDITIONER | 2008-08-01 | 2,650 | 230 | SL | 25.000000000000 | 106 | 0 | 106 | |
| 116VINYL FLOORING | 2009-09-30 | 5,836 | 584 | SL | 10.000000000000 | 584 | 0 | 584 | |
| 62LINOLEUM | 1993-07-01 | 1,828 | 1,828 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 64LINOLEUM | 1993-09-01 | 784 | 784 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 66AC COMPRESSOR | 1994-09-01 | 2,676 | 2,676 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 67CARPET | 1994-12-01 | 1,732 | 1,732 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 68HOTPOINT RANGE | 1995-04-01 | 429 | 429 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 69WATER HEATER | 1996-09-01 | 1,309 | 1,309 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 70CARPET | 1998-09-01 | 3,254 | 3,254 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 71CARPET | 2003-08-01 | 1,645 | 1,645 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 103EQUIPMENT - DEPRECIATED | 1993-02-01 | 34,505 | 34,505 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 106FIRE ALARM SYSTEM | 2007-09-26 | 4,215 | 1,265 | SL | 10.000000000000 | 422 | 0 | 422 | |
| 1212 FURNACES | 2010-03-31 | 4,272 | 85 | SL | 25.000000000000 | 171 | 0 | 171 | |
| 92LAND | 2005-09-01 | 1,800 | 0 % | 0 | 0 | 0 | |||
| 93LAND | 1987-09-01 | 11,060 | 0 % | 0 | 0 | 0 | |||
| 94LANDSCAPING | 1987-09-01 | 2,130 | 2,130 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 98LAND | 1987-09-01 | 11,559 | 0 % | 0 | 0 | 0 | |||
| 2LAND | 1989-08-01 | 22,778 | 0 % | 0 | 0 | 0 | |||
| 95LAND | 1987-09-01 | 9,935 | 0 % | 0 | 0 | 0 | |||
| 143NEW SEWER SERVICE | 2011-03-02 | 12,663 | SL | 20.000000000000 | 369 | 0 | 369 | ||
| 135NEW SIDING & WINDOWS | 2010-11-30 | 14,886 | SL | 10.000000000000 | 1,241 | 0 | 1,241 | ||
| 142CUPBOARDS | 2011-07-16 | 5,139 | SL | 10.000000000000 | 86 | 0 | 86 | ||
| 134NEW SIDING & WINDOWS | 2010-11-30 | 16,804 | SL | 10.000000000000 | 1,400 | 0 | 1,400 | ||
| 140CUPBOARDS | 2011-07-16 | 5,138 | SL | 10.000000000000 | 86 | 0 | 86 | ||
| 129BALLASTS | 2011-05-13 | 7,801 | SL | 10.000000000000 | 325 | 0 | 325 | ||
| 136NEW SIDING | 2010-11-30 | 17,369 | SL | 10.000000000000 | 1,447 | 0 | 1,447 | ||
| 141CUPBOARDS | 2011-07-16 | 5,139 | SL | 10.000000000000 | 86 | 0 | 86 | ||
| 130MEDICINE CART | 2011-05-19 | 1,500 | SL | 10.000000000000 | 50 | 0 | 50 | ||
| 144EXPRESSO MACHINE | 2011-07-26 | 2,875 | SL | 5.000000000000 | 96 | 0 | 96 | ||
| 133MEDICINE CART | 2011-05-19 | 1,000 | SL | 10.000000000000 | 33 | 0 | 33 | ||
| 139FIRE ALARM PANELS | 2011-06-24 | 1,533 | SL | 10.000000000000 | 38 | 0 | 38 | ||
| 131MEDICINE CART | 2011-05-19 | 1,000 | SL | 10.000000000000 | 33 | 0 | 33 | ||
| 137FIRE ALARM PANEL | 2011-06-24 | 1,533 | SL | 10.000000000000 | 38 | 0 | 38 | ||
| 132MEDICINE CART | 2011-05-19 | 1,000 | SL | 10.000000000000 | 33 | 0 | 33 | ||
| 138FIRE ALARM PANELS | 2011-06-24 | 1,533 | SL | 10.000000000000 | 38 | 0 | 38 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET FUNDS | AT COST | 4,926 | 4,926 |
| CERTIFICATE OF DEPOSIT | AT COST | 8,058 | 8,058 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 59,262 | 0 | 59,262 | 59,262 |
| BUILDINGS | 1,029,507 | 864,406 | 165,101 | 165,101 |
| FURNISHINGS AND EQUIPMENT | 429,642 | 361,050 | 68,592 | 68,592 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 600 | 0 | 0 | 600 |
| Item No. | 1 |
|---|---|
| Lender's Name | PRAIRIE MOTORS INC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 32568 |
| Balance Due | 18319 |
| Date of Note | 2009-12 |
| Maturity Date | 2013-12 |
| Repayment Terms | MONTHLY INSTALLMENTS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | VEHICLE |
| Purpose of Loan | VEHICLE LEASE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 106,384 | 0 | 29,877 | 76,507 |
| POSTAGE AND FREIGHT | 3,700 | 0 | 0 | 3,700 |
| FOOD | 61,108 | 0 | 61,108 | 0 |
| INSURANCE | 23,273 | 0 | 16,491 | 6,782 |
| DUES & SUBSCRIPTIONS | 2,480 | 0 | 0 | 2,480 |
| TRANSPORTATION OF CLIENTS | 32,802 | 0 | 32,802 | 0 |
| MISCELLANEOUS | 4,145 | 0 | 0 | 4,145 |
| PRODUCTION COSTS | 45,896 | 0 | 45,896 | 0 |
| REPAIRS | 60,593 | 0 | 60,593 | 0 |
| LEISURE & RECREATION | 10,349 | 0 | 10,349 | 0 |
| PROVIDER ASSESSMENT | 141,926 | 0 | 141,926 | 0 |
| ADVERTISING | 9,167 | 0 | 0 | 9,167 |
| FEES AND PENALTIES | 2,604 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT PAYMENTS | 2,499,547 | 2,499,547 | |
| PRODUCTION AND CONTRACTED SERVICES | 80,202 | 80,202 | |
| OTHER REVENUE | 22,846 | 22,846 | |
| BAD DEBT RECOVERY | 26,646 | 26,646 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ESTIMATED THIRD-PARTY PAYOR SETTLEMENTS | 483,505 | 481,619 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 72,743 | 0 | 0 | 72,743 |