| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & ACCOUNTING - ADMIN | 1,683 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CAPITALIZED INTEREST UNIT 1 | 1993-01-01 | 1,380 | 690 | 40 | 20 | 20 | 710 |
| Person Name | Explanation |
|---|---|
| HARVEY GUTWEIN | |
| LYLE ZELTWANGER | |
| ROGER OVERMYER | |
| RANDY LEMAN | |
| CALVIN SCHNEIDER | |
| TIM TROXEL | |
| ROGER WARD | |
| JON SCHWAB | |
| DALE PELSY | |
| GREG LEHMAN | |
| GARRY BUCHER | |
| RON CLARK |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DUPLEX 1 | 1993-01-01 | 72,829 | 37,085 | S/L | 39.0000 | 1,245 | 1,245 | ||
| DRIVEWAYS | 1993-01-01 | 731 | 731 | S/L | 15.0000 | ||||
| DUPLEX 2 | 1993-11-01 | 75,324 | 36,787 | S/L | 39.0000 | 1,287 | 1,287 | ||
| DUPLEX 9 | 1995-06-15 | 104,337 | 46,929 | S/L | 39.0000 | 1,784 | 1,784 | ||
| DUPLEX 16 | 1996-11-01 | 100,874 | 41,699 | S/L | 39.0000 | 1,725 | 1,725 | ||
| DUPLEX 11 | 1996-12-31 | 90,996 | 36,398 | S/L | 40.0000 | 1,517 | 1,517 | ||
| DUPLEX 15 | 1996-10-01 | 101,548 | 42,190 | S/L | 39.0000 | 1,736 | 1,736 | ||
| DUPLEX 12 | 1996-08-01 | 83,734 | 35,137 | S/L | 39.0000 | 1,432 | 1,432 | ||
| LANDSCAPING | 1996-11-01 | 12,647 | 12,647 | S/L | 15.0000 | ||||
| DUPLEX 20 | 1998-12-31 | 113,843 | 40,867 | S/L | 39.0000 | 1,946 | 1,946 | ||
| DUPLEX 4 | 1998-06-08 | 110,125 | 41,179 | S/L | 39.0000 | 1,883 | 1,883 | ||
| DUPLEX 3 | 1998-06-25 | 109,782 | 40,816 | S/L | 39.0000 | 1,877 | 1,877 | ||
| DUPLEX 19 | 1998-12-01 | 111,853 | 40,391 | S/L | 39.0000 | 1,912 | 1,912 | ||
| SUNROOM DUPLEX 9 | 1998-12-26 | 11,678 | 4,192 | S/L | 39.0000 | 200 | 200 | ||
| DUPLEX 17 | 1998-12-31 | 43,421 | 15,587 | S/L | 39.0000 | 742 | 742 | ||
| DUPLEX 18 | 1998-12-31 | 78,750 | 28,269 | S/L | 39.0000 | 1,347 | 1,347 | ||
| DUPLEX 13 | 1998-12-01 | 110,508 | 39,906 | S/L | 39.0000 | 1,889 | 1,889 | ||
| DUPLEX 14 | 1998-12-31 | 105,450 | 37,854 | S/L | 39.0000 | 1,802 | 1,802 | ||
| LANDSCAPING | 1998-07-01 | 5,141 | 5,141 | S/L | 15.0000 | ||||
| ADDITIONS TO DUPLEX 14 | 1999-02-17 | 28,761 | 10,232 | S/L | 39.0000 | 461 | 461 | ||
| DUPLEX 18 -ADDITIONS | 1999-03-01 | 39,995 | 14,186 | S/L | 39.0000 | 684 | 684 | ||
| DUPLEX 17 - ADDITIONS | 1999-07-01 | 81,579 | 28,239 | S/L | 39.0000 | 1,394 | 1,394 | ||
| SIDEWALK BETWEEN HOME & VILLAGE | 2000-09-05 | 885 | 728 | S/L | 15.0000 | 39 | 39 | ||
| DUPLEX 5 | 2003-04-08 | 110,073 | 27,518 | S/L | 39.0000 | 1,882 | 1,882 | ||
| DUPLEX 8 | 2002-04-12 | 119,559 | 32,956 | S/L | 39.0000 | 2,043 | 2,043 | ||
| DUPLEX 6 | 2001-12-31 | 117,076 | 30,020 | S/L | 39.0000 | 2,001 | 2,001 | ||
| DUPLEX 7 | 2004-03-15 | 118,574 | 26,857 | S/L | 39.0000 | 2,027 | 2,027 | ||
| LANDSCAPING DUPLEX 8 | 2002-06-12 | 4,137 | 2,919 | S/L | 15.0000 | 184 | 184 | ||
| WATER SOFTNER - DUPLEX 8 | 2002-03-09 | 800 | 800 | S/L | 7.0000 | ||||
| WATER SOFTNER | 2003-10-22 | 800 | 800 | S/L | 7.0000 | ||||
| LANDSCAPING | 2003-10-28 | 8,155 | 4,983 | S/L | 15.0000 | 363 | 363 | ||
| WATER SOFTNER (UNIT 7) | 2004-01-16 | 800 | 800 | S/L | 7.0000 | ||||
| WATER SOFTNER (UNIT 2) | 2004-09-21 | 1,181 | 1,181 | S/L | 7.0000 | ||||
| FURNACE (10) | 2004-03-15 | 2,849 | 645 | S/L | 39.0000 | 49 | 49 | ||
| FURNACE (9) | 2004-04-12 | 1,382 | 310 | S/L | 39.0000 | 24 | 24 | ||
| LANDSCAPING (UNIT 7) | 2004-05-29 | 4,888 | 2,797 | S/L | 15.0000 | 217 | 217 | ||
| ATTIC STAIRS (UNIT 11 & UNIT 16) | 2004-06-26 | 1,585 | 346 | S/L | 39.0000 | 27 | 27 | ||
| CARPET UNIT 16 | 2004-08-24 | 2,500 | 2,500 | S/L | 5.0000 | ||||
| VINYL - KITCHEN FLOOR (DUPLEX 7) | 2005-03-02 | 925 | 925 | S/L | 5.0000 | ||||
| FURNANCE - DUPLEX 6 | 2005-12-28 | 2,081 | 1,457 | S/L | 10.0000 | 138 | 138 | ||
| CARPET 19 | 2006-11-08 | 4,866 | 4,866 | S/L | 5.0000 | ||||
| CARPET 9 | 2006-11-08 | 4,666 | 4,666 | S/L | 5.0000 | ||||
| KITCHEN FLOOR 12 | 2006-12-07 | 1,395 | 1,395 | S/L | 5.0000 | ||||
| CARPET 12 | 2006-12-07 | 2,733 | 2,733 | S/L | 5.0000 | ||||
| RANGE 2 | 2006-10-19 | 549 | 549 | S/L | 5.0000 | ||||
| RANGE 9 | 2006-11-10 | 619 | 619 | S/L | 5.0000 | ||||
| DELL COMPUTER | 2006-11-22 | 1,235 | 1,235 | S/L | 5.0000 | ||||
| REFRIDGERATOR 2 | 2006-10-19 | 629 | 629 | S/L | 5.0000 | ||||
| MICROWAVE 2 | 2006-10-19 | 703 | 703 | S/L | 5.0000 | ||||
| DISHWASHER 9 | 2006-11-10 | 703 | 703 | S/L | 5.0000 | ||||
| DRAINAGE TILE | 2007-10-31 | 7,515 | 2,568 | S/L | 15.0000 | 313 | 313 | ||
| SHELVING ATTIC 2 | 2007-12-07 | 2,986 | 1,530 | S/L | 10.0000 | 187 | 187 | ||
| KITCHEN LINOLUUM 2 | 2007-12-07 | 1,413 | 1,413 | S/L | 5.0000 | ||||
| GARAGE FLOORING | 2007-12-07 | 2,849 | 2,849 | S/L | 5.0000 | ||||
| FRIDGE 1 | 2007-09-27 | 629 | 629 | S/L | 5.0000 | ||||
| RANGE 12 | 2007-12-31 | 549 | 549 | S/L | 5.0000 | ||||
| FRIDGE 12 | 2007-12-31 | 629 | 629 | S/L | 5.0000 | ||||
| CARPET 2 | 2007-10-31 | 2,050 | 2,050 | S/L | 5.0000 | ||||
| DUPLEX 10 | 1995-06-15 | 104,337 | 46,929 | S/L | 39.0000 | 1,784 | 1,784 | ||
| WATER HEATER 3 | 2008-03-28 | 534 | 344 | S/L | 7.0000 | 38 | 38 | ||
| WATER HEATER 11 | 2008-04-04 | 491 | 315 | S/L | 7.0000 | 36 | 36 | ||
| WATER HEATER 10 | 2008-05-08 | 489 | 315 | S/L | 7.0000 | 35 | 35 | ||
| WATER HEATER 1 | 2008-07-14 | 564 | 363 | S/L | 7.0000 | 40 | 40 | ||
| WATER SOFTENER 13 | 2008-08-22 | 740 | 475 | S/L | 7.0000 | 53 | 53 | ||
| WATER HEATER 8 | 2008-08-28 | 552 | 355 | S/L | 7.0000 | 39 | 39 | ||
| WATER SOFTENER 1 | 2008-09-08 | 1,025 | 659 | S/L | 7.0000 | 73 | 73 | ||
| WATER HEATER 18 | 2008-10-27 | 567 | 364 | S/L | 7.0000 | 41 | 41 | ||
| WATER HEATER 4 | 2008-11-05 | 570 | 366 | S/L | 7.0000 | 41 | 41 | ||
| WATER HEATER 17 | 2008-11-21 | 586 | 377 | S/L | 7.0000 | 41 | 41 | ||
| VANITY 2 | 2008-06-16 | 521 | 469 | S/L | 5.0000 | 52 | 52 | ||
| DISHWASHER 1 | 2008-08-27 | 705 | 635 | S/L | 5.0000 | 70 | 70 | ||
| RANGE 1 | 2008-08-27 | 600 | 540 | S/L | 5.0000 | 60 | 60 | ||
| SEWAGE PUMP SYSTEM | 2008-03-24 | 4,095 | 2,633 | S/L | 7.0000 | 292 | 292 | ||
| SUNROOM CARPET 12 | 2008-04-28 | 756 | 680 | S/L | 5.0000 | 76 | 76 | ||
| SUNROOM 12 | 2008-06-02 | 19,257 | 2,243 | S/L | 39.0000 | 308 | 308 | ||
| PATIO 12 | 2008-06-27 | 4,150 | 483 | S/L | 39.0000 | 67 | 67 | ||
| LANDSCAPING 12 | 2008-07-09 | 7,644 | 2,293 | S/L | 15.0000 | 255 | 255 | ||
| FLOORING TILE 1 | 2008-10-20 | 2,811 | 2,530 | S/L | 5.0000 | 281 | 281 | ||
| LANDSCAPING | 2008-11-21 | 3,591 | 1,077 | S/L | 15.0000 | 120 | 120 | ||
| DUPLEX 1 - ROOF REPLACEMENT | 2008-09-01 | 2,307 | 256 | S/L | 39.0000 | 40 | 40 | ||
| DUPLEX 2 - ROOF REPLACEMENT | 2008-09-01 | 2,469 | 274 | S/L | 39.0000 | 43 | 43 | ||
| DUPLEX 3 - ROOF REPLACEMENT | 2008-09-01 | 4,272 | 475 | S/L | 39.0000 | 73 | 73 | ||
| DUPLEX 4 - ROOF REPLACEMENT | 2008-09-01 | 4,273 | 475 | S/L | 39.0000 | 73 | 73 | ||
| DUPLEX 5 - ROOF REPLACEMENT | 2008-09-01 | 4,989 | 554 | S/L | 39.0000 | 86 | 86 | ||
| DUPLEX 6 - ROOF REPLACEMENT | 2008-09-01 | 5,267 | 585 | S/L | 39.0000 | 90 | 90 | ||
| DUPLEX 7 - ROOF REPLACEMENT | 2008-09-01 | 5,521 | 613 | S/L | 39.0000 | 95 | 95 | ||
| DUPLEX 8 - ROOF REPLACEMENT | 2008-09-01 | 5,257 | 584 | S/L | 39.0000 | 90 | 90 | ||
| DUPLEX 9 - ROOF REPLACEMENT | 2008-09-01 | 3,632 | 404 | S/L | 39.0000 | 62 | 62 | ||
| DUPLEX 10 - ROOF REPLACEMENT | 2008-09-01 | 3,632 | 404 | S/L | 39.0000 | 62 | 62 | ||
| DUPLEX 11 - ROOF REPLACEMENT | 2008-09-01 | 3,392 | 377 | S/L | 39.0000 | 58 | 58 | ||
| DUPLEX 12 - ROOF REPLACEMENT | 2008-09-01 | 3,047 | 339 | S/L | 39.0000 | 52 | 52 | ||
| DUPLEX 13 - ROOF REPLACEMENT | 2008-09-01 | 4,362 | 485 | S/L | 39.0000 | 74 | 74 | ||
| DUPLEX 14 - ROOF REPLACEMENT | 2008-09-01 | 4,174 | 464 | S/L | 39.0000 | 71 | 71 | ||
| DUPLEX 15 - ROOF REPLACEMENT | 2008-09-01 | 3,718 | 413 | S/L | 39.0000 | 64 | 64 | ||
| DUPLEX 16 - ROOF REPLACEMENT | 2008-09-01 | 3,704 | 412 | S/L | 39.0000 | 63 | 63 | ||
| DUPLEX 17 - ROOF REPLACEMENT | 2008-09-01 | 4,948 | 550 | S/L | 39.0000 | 84 | 84 | ||
| DUPLEX 18 - ROOF REPLACEMENT | 2008-09-01 | 4,701 | 522 | S/L | 39.0000 | 81 | 81 | ||
| DUPLEX 19 - ROOF REPLACEMENT | 2008-09-01 | 4,415 | 491 | S/L | 39.0000 | 75 | 75 | ||
| DUPLEX 20 - ROOF REPLACEMENT | 2008-09-01 | 4,507 | 501 | S/L | 39.0000 | 77 | 77 | ||
| UNIT 1 CARPETING | 1996-01-01 | 1,755 | 1,755 | S/L | 7.0000 | ||||
| LAND | 1992-07-15 | 17,050 | |||||||
| THERMOGAS | 1997-06-27 | 3,287 | 3,287 | S/L | 7.0000 | ||||
| WATER SOFTNERS(8) | 1998-06-30 | 4,000 | 4,000 | S/L | 7.0000 | ||||
| WATER SOFTNERS | 1999-01-10 | 800 | 800 | S/L | 7.0000 | ||||
| WATER SOFTNER | 1999-03-10 | 800 | 800 | S/L | 7.0000 | ||||
| WATER SOFTNER | 1999-06-26 | 800 | 800 | S/L | 7.0000 | ||||
| WATER HEATER 2 | 2009-05-26 | 447 | 335 | S/L | 7.0000 | 16 | 16 | ||
| WATER HEATER 16 | 2009-09-21 | 610 | 458 | S/L | 7.0000 | 22 | 22 | ||
| WATER HEATER 20 | 2009-12-11 | 517 | 388 | S/L | 7.0000 | 18 | 18 | ||
| GARAGE ENTRY DOOR - 1 1 | 2010-04-12 | 808 | 475 | S/L | 15.0000 | 17 | 17 | ||
| KITCHEN CONGOLEUM 18 | 2010-07-30 | 1,442 | 1,063 | S/L | 5.0000 | 91 | 91 | ||
| FURNACE 1 & 2 | 2010-11-15 | 7,000 | 7,000 | S/L | 10.0000 | ||||
| WATER HEATER 14 | 2010-04-12 | 541 | 372 | S/L | 7.0000 | 24 | 24 | ||
| WATER HEATER 13 | 2010-04-30 | 528 | 363 | S/L | 7.0000 | 24 | 24 | ||
| WATER HEATER 15 | 2010-05-29 | 848 | 583 | S/L | 7.0000 | 38 | 38 | ||
| WATER HEATER 12 | 2010-06-30 | 631 | 434 | S/L | 7.0000 | 28 | 28 | ||
| WATER HEATER 19 | 2010-06-30 | 494 | 340 | S/L | 7.0000 | 22 | 22 | ||
| WATER SOFTENER 4 | 2010-08-03 | 949 | 636 | S/L | 7.0000 | 42 | 42 | ||
| WASHER/DRYER - 1 | 2010-01-31 | 1,445 | 1,138 | S/L | 5.0000 | 90 | 90 | ||
| GARAGE DOOR 17 | 2011-06-08 | 1,185 | 1,185 | S/L | 15.0000 | ||||
| MAIL BOXES FOR CONDOS | 2011-08-31 | 3,141 | 3,141 | S/L | 7.0000 | ||||
| WATER SOFTNER 12 | 2011-02-25 | 928 | 928 | S/L | 7.0000 | ||||
| CARPET INSTALL 18 | 2012-10-26 | 530 | 18 | S/L | 5.0000 | 70 | 70 | ||
| DISHWASHER 18 | 2012-10-26 | 617 | 21 | S/L | 5.0000 | 82 | 82 | ||
| REFRIGERATOR 18 | 2012-10-26 | 1,287 | 43 | S/L | 5.0000 | 172 | 172 | ||
| KITCHEN SINK 18 | 2012-10-26 | 540 | 18 | S/L | 5.0000 | 72 | 72 | ||
| STOVE 18 | 2012-10-26 | 1,313 | 44 | S/L | 5.0000 | 170 | 170 | ||
| SUN ROOM 10 | 2012-10-26 | 26,981 | 115 | S/L | 39.0000 | 462 | 462 | ||
| ALLOCATE | |||||||||
| FRIDGE 20 | 2013-08-01 | 1,200 | S/L | 5.0000 | |||||
| BATHROOM FLOORING | 2013-06-21 | 618 | S/L | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | ||||
| MACHINERY & EQUIPMENTS | ||||
| FURNITURE & FIXTURES | ||||
| ACCUMULATED DEPR - BUILDING | ||||
| ACCUM DEPR FURNITURE | ||||
| ACCUM DEPR - FURNITURE & FIXTURES | ||||
| LAND |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 4,421 | 5,101 | 5,101 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFF GAIN ON SALE | 92,224 |
| BOOK TO TAX DIFF DEPRECIATION | 5,422 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES - PLANT | 1,644 | 1,644 | ||
| MANAGMENT FEE | 2,000 | 2,000 | ||
| LICENSES & FEES - ADMIN | 56 | |||
| OFFICE SUPPLIES - ADMIN | 213 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT INCOME | 27,014 | 27,014 | |
| MAINT INCOME - ALL INCLUSIVE | 4,283 | 4,283 | |
| ENTRANCE FEES | 25,023 | 25,023 | |
| CAPITAL REPLACEMENT | 640 | 640 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| KNAPP - NOTE RECEIVABLE | 16,000 | 16,000 | 2008-02 | 5.00 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 9,698 | 9,698 | ||
| REAL ESTATE TAXES - ADMIN | 6 |