| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,163 | 12,163 |
| Person Name | Explanation |
|---|---|
| MAX GRAMANN | |
| ALBERT SIEFKES | |
| CHRIS GRAMANN | |
| RONALD SUTTER | |
| SUSAN HERSHBERGER |
| 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 | 3,545,283 | STRAIGHT LINE | 183,787 | 183,787 |
| Employee | Explanation |
|---|---|
| JEFF FRITZEN | |
| MICHELLE DENKER |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | FMV | 219,271 | 219,271 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 6,594,375 | 3,785,790 | 2,808,585 | 8,918,098 |
| 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 | 1,680 | 2,054 | 2,054 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 13,136 | 13,136 | ||
| DUES AND LICENSES | 7,464 | 7,464 | ||
| FOOD | 184,015 | 184,015 | ||
| LIABILITY INSURANCE | 36,455 | 36,455 | ||
| PROPERTY INSURANCE | 49,679 | 49,679 | ||
| MISCELLANEOUS | 1,410 | 1,410 | ||
| OFFICE SUPPLIES | 19,483 | 19,483 | ||
| MEDICARE SERVICES & SUPPLIES | 359,601 | 359,601 | ||
| CONTRACTED SERVICES | 31,703 | 31,703 | ||
| REPAIRS AND MAINTENANCE | 65,773 | 65,773 | ||
| RESIDENT BENEFITS | 6,882 | 6,882 | ||
| SUPPLIES | 129,205 | 129,205 | ||
| TELEPHONE | 11,968 | 11,968 | ||
| CLINIC FEES AND SUPPLIES | 7,168 | 7,168 | ||
| COMPUTER SUPPORT | 20,067 | 20,067 | ||
| JUNKED EQUIPMENT | 533 | 533 | ||
| LEASE EXPENSE | 11,544 | 11,544 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,521,259 | 1,521,259 | |
| ASSISTED LIVING CARE REVENUE | 628,384 | 628,384 | |
| DAYCARE REVENUE | 182,373 | 182,373 | |
| MEDICAID REVENUE | 759,585 | 759,585 | |
| MEDICARE REVENUE | 819,358 | 819,358 | |
| BEAUTY SHOP NET INCOME | 2,682 | 2,682 | |
| CLINIC INCOME | 12,117 | 12,117 | |
| MEAL INCOME | 15,695 | 15,695 | |
| FARM INCOME | 3,764 | 3,764 | |
| DUPLEX INCOME | 15,270 | 15,270 | |
| OTHER INCOME | 2,340 | 2,340 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,588 | 1,246 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 8,115 | 8,155 |