| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,500 | 3,500 |
| Person Name | Explanation |
|---|---|
| JOHN ATWOOD | |
| DANA DAVIS | |
| FAYE SHANNAHAN | |
| ROSEMARY FASOLO | |
| CRAIG SIEBERT | |
| FRANCES MAFFITT | |
| LINDA SIMPSON | |
| PHYLLIS WIDERKEHR | |
| LINDA ELBEN |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS (APPRAISAL) | 1971-01-04 | 67,950 | 67,950 | S/L | 25.0000 | ||||
| BUILDING IMPROVEMENTS | 1974-01-31 | 2,000 | 2,000 | S/L | 20.0000 | ||||
| BUILDING IMPROVEMENTS | 1979-02-08 | 32,925 | 32,925 | S/L | 20.0000 | ||||
| REMODELING | 1979-10-23 | 300 | 300 | S/L | 15.0000 | ||||
| BUILDING IMPROVEMENTS | 1983-08-21 | 4,740 | 4,740 | S/L | 4.0000 | ||||
| BUILDING IMPROVEMENTS | 1981-08-14 | 350 | 350 | S/L | 4.0000 | ||||
| ARCHITECT FEES | 1985-04-19 | 2,636 | 2,636 | S/L | 15.0000 | ||||
| REMODELING - PRIVATE BATHS | 1985-07-25 | 97,866 | 97,866 | S/L | 19.0000 | ||||
| REMODELING | 1985-09-01 | 126,422 | 120,850 | S/L | 27.0000 | 4,682 | |||
| REMODELING | 1988-05-20 | 30,845 | 27,454 | S/L | 27.0000 | 1,142 | |||
| BUILDING IMPROVEMENTS | 1989-06-29 | 3,106 | 2,615 | S/L | 27.0000 | 115 | |||
| BUILDING IMPROVEMENTS | 1989-11-30 | 8,631 | 7,136 | S/L | 27.0000 | 320 | |||
| BUILDING IMPROVEMENTS | 1991-09-15 | 7,565 | 5,750 | S/L | 27.0000 | 280 | |||
| BUILDING IMPROVEMENTS | 1992-10-11 | 26,069 | 18,789 | S/L | 27.0000 | 965 | |||
| WINDOWS (8) | 1993-01-21 | 4,571 | 3,253 | S/L | 27.0000 | 169 | |||
| WINDOWS (4) | 1993-04-12 | 2,000 | 1,405 | S/L | 27.0000 | 74 | |||
| EXIT LIGHT | 1993-04-12 | 978 | 687 | S/L | 27.0000 | 36 | |||
| DOOR | 1993-05-15 | 745 | 522 | S/L | 27.0000 | 28 | |||
| WINDOWS (3) | 1994-01-18 | 4,062 | 2,742 | S/L | 27.0000 | 151 | |||
| WINDOWS (4) & SASH LIFTS (12) | 1993-08-12 | 3,400 | 2,348 | S/L | 27.0000 | 126 | |||
| ELECTRICAL SYSTEM | 1994-06-21 | 13,724 | 9,059 | S/L | 27.0000 | 508 | |||
| WIRING BASEMENT | 1994-10-07 | 4,742 | 3,072 | S/L | 27.0000 | 176 | |||
| WINDOWS | 1995-02-13 | 1,811 | 1,151 | S/L | 27.0000 | 67 | |||
| BRICK STEPS AND PORCH | 1995-08-18 | 8,446 | 5,217 | S/L | 27.0000 | 313 | |||
| ROOF | 1996-05-02 | 20,341 | 12,009 | S/L | 27.0000 | 753 | |||
| WINDOWS (3) | 1996-09-10 | 2,500 | 1,446 | S/L | 27.0000 | 93 | |||
| WINDOWS (6) | 1997-02-13 | 3,957 | 2,229 | S/L | 27.0000 | 146 | |||
| CHANDELEERS (2) | 1997-06-10 | 520 | 286 | S/L | 27.0000 | 20 | |||
| WINDOWS (3) | 1998-03-13 | 2,213 | 1,159 | S/L | 27.0000 | 82 | |||
| WINDOWS | 1999-05-20 | 12,881 | 6,199 | S/L | 27.0000 | 477 | |||
| PAINTING | 1999-03-01 | 1,794 | 873 | S/L | 27.0000 | 67 | |||
| KITCHEN BUILDOUT | 1998-11-01 | 52,006 | 25,977 | S/L | 27.0000 | 1,926 | |||
| IMPROVEMENTS - RM 1 | 2000-06-27 | 13,210 | 5,837 | S/L | 27.0000 | 490 | |||
| FIRE ESCAPE | 2003-04-01 | 47,103 | 15,963 | S/L | 27.0000 | 1,744 | |||
| PORCH ROOF | 2004-02-06 | 10,463 | 3,201 | S/L | 27.0000 | 387 | |||
| ROOF | 2006-06-12 | 22,637 | 6,885 | S/L | 20.0000 | 1,132 | |||
| ELEVATOR | 2006-06-30 | 33,620 | 10,086 | S/L | 20.0000 | 1,681 | |||
| ELEVATOR (BALANCE) | 2007-05-22 | 214,226 | 54,450 | S/L | 20.0000 | 10,711 | |||
| FURNITURE AND FIXTURES | 1998-12-14 | 15,443 | 15,443 | S/L | 7.0000 | ||||
| BOOKSHELVES | 1999-07-21 | 3,967 | 2,479 | S/L | 20.0000 | 198 | |||
| LIBRARY TABLE | 1999-07-21 | 406 | 406 | S/L | 7.0000 | ||||
| BLINDS | 2001-02-09 | 541 | 541 | S/L | 7.0000 | ||||
| BLINDS - RM 1 | 2001-03-07 | 4,537 | 4,537 | S/L | 7.0000 | ||||
| RUG | 2001-04-17 | 1,862 | 1,862 | S/L | 7.0000 | ||||
| CARPET (DOWN STAIRS HALL) | 2001-11-26 | 3,823 | 3,823 | S/L | 7.0000 | ||||
| CARPET (NURSES STATION) | 2002-04-10 | 699 | 699 | S/L | 7.0000 | ||||
| FRONT PORCH CHAIRS (6) | 2002-04-22 | 1,038 | 1,038 | S/L | 7.0000 | ||||
| CARPET (UPSTAIRS HALL) | 2006-01-13 | 3,500 | 3,250 | S/L | 7.0000 | 250 | |||
| LIGHTS (UPSTAIRS HALL) | 2006-01-30 | 2,883 | 2,643 | S/L | 7.0000 | 240 | |||
| FLOORING | 2008-02-08 | 990 | 625 | S/L | 7.0000 | 141 | |||
| CARPET ROOM 8 & 19 | 2008-04-09 | 722 | 438 | S/L | 7.0000 | 103 | |||
| CARPET ROOM 5 & 18 | 2008-06-18 | 757 | 433 | S/L | 7.0000 | 108 | |||
| OFFICE FURNITURE | 2007-11-12 | 1,030 | 687 | S/L | 7.0000 | 147 | |||
| PARKING LOT | 1991-08-06 | 2,729 | 2,729 | S/L | 10.0000 | ||||
| LANDSCAPING | 1995-10-04 | 2,433 | 2,433 | S/L | 10.0000 | ||||
| AWNINGS | 1998-08-26 | 4,245 | 4,245 | S/L | 10.0000 | ||||
| ALARM AND SECURITY SYSTEM | 2000-06-13 | 17,835 | 10,739 | S/L | 20.0000 | 892 | |||
| LAND (APPRAISAL) | 1971-01-04 | 7,050 | |||||||
| REFRIGERATOR | 1991-10-08 | 2,330 | 2,330 | S/L | 7.0000 | ||||
| STOVE | 1992-01-10 | 2,400 | 2,400 | S/L | 7.0000 | ||||
| CENTRAL A/C | 1991-09-12 | 9,480 | 9,480 | S/L | 15.0000 | ||||
| ELECTRIC EYE AND MONITOR | 1994-05-05 | 1,135 | 1,135 | S/L | 7.0000 | ||||
| WASHER | 1997-04-29 | 380 | 380 | S/L | 7.0000 | ||||
| TV | 1997-06-10 | 258 | 258 | S/L | 7.0000 | ||||
| COPIER | 1997-06-24 | 1,150 | 1,150 | S/L | 7.0000 | ||||
| REFRIGERATOR | 1997-08-21 | 400 | 400 | S/L | 7.0000 | ||||
| TELEPHONE | 1998-03-19 | 644 | 644 | S/L | 7.0000 | ||||
| COMPUTER | 1998-07-10 | 1,957 | 1,957 | S/L | 7.0000 | ||||
| FURNACE | 1999-04-08 | 3,430 | 3,087 | S/L | 15.0000 | 229 | |||
| KITCHEN EQUIPMENT | 1998-09-01 | 33,643 | 33,643 | S/L | 7.0000 | ||||
| FAX MACHINE | 1999-06-01 | 175 | 175 | S/L | 7.0000 | ||||
| CENTRAL A/C | 1999-11-03 | 20,447 | 17,039 | S/L | 15.0000 | 1,363 | |||
| VIDEO EQUIPMENT | 2000-08-31 | 1,300 | 1,300 | S/L | 7.0000 | ||||
| TREADMILL | 2001-03-07 | 600 | 600 | S/L | 7.0000 | ||||
| CENTRAL A/C | 2003-06-30 | 4,209 | 4,209 | S/L | 7.0000 | ||||
| ICE MACHINE | 2006-06-12 | 2,308 | 2,006 | S/L | 7.0000 | 302 | |||
| DISHWASHER | 2006-10-11 | 3,800 | 3,121 | S/L | 7.0000 | 543 | |||
| CAMERAS/MONITORS | 2008-04-21 | 7,460 | 6,217 | S/L | 5.0000 | 1,243 | |||
| COMPUTER & SOFTWARE | 2007-07-12 | 1,808 | 1,808 | S/L | 3.0000 | ||||
| COMPUTER | 2008-02-07 | 1,277 | 1,277 | S/L | 3.0000 | ||||
| DINING ROOM CHAIRS | 2009-08-01 | 3,664 | 1,527 | S/L | 7.0000 | 523 | |||
| TABLE TOPS | 2009-09-29 | 714 | 281 | S/L | 7.0000 | 102 | |||
| ELEVATOR - HEATING & A/C | 2010-03-29 | 8,300 | 934 | S/L | 20.0000 | 415 | |||
| FRONT DOOR | 2010-07-19 | 5,616 | 538 | S/L | 20.0000 | 281 | |||
| CARPETING - 2ND FLOOR HALLWAY | 2010-09-27 | 3,433 | 858 | S/L | 7.0000 | 491 | |||
| STOVE | 2010-07-21 | 3,934 | 1,077 | S/L | 7.0000 | 562 | |||
| SONY COMPUTER | 2011-03-14 | 900 | 240 | S/L | 5.0000 | 180 | |||
| IMPROVEMENTS | 2012-10-10 | 186,670 | S/L | 20.0000 | 7,000 | ||||
| SPRINKLER SYSTEM IN ROOM 10 CLOSET | 2012-07-01 | 600 | S/L | 20.0000 | 30 | ||||
| HAND RAILS (ENTIRE BUILDING) | 2012-08-23 | 2,718 | S/L | 20.0000 | 113 | ||||
| SPRINKLER SYSTEM | 2012-12-20 | 5,500 | S/L | 20.0000 | 138 | ||||
| CARPET & VINYL - ROOM 2 | 2013-01-15 | 575 | S/L | 7.0000 | 41 | ||||
| BATHROOM RENOVATION - ROOM 1 | 2013-02-04 | 2,500 | S/L | 20.0000 | 52 | ||||
| RENOVATIONS - ROOM 1 | 2013-02-18 | 3,226 | S/L | 20.0000 | 54 | ||||
| CARPET & VINYL - ROOM 7 | 2013-04-04 | 500 | S/L | 7.0000 | 18 | ||||
| WASHER AND DRYER | 2012-09-26 | 1,484 | S/L | 5.0000 | 223 | ||||
| BATHROOM IMPROVEMENTS | 2011-07-15 | 2,560 | 366 | S/L | 7.0000 | 365 | |||
| FENCE | 2011-11-10 | 6,570 | 626 | S/L | 7.0000 | 938 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLIANCE ONE INTL INC | ||
| EARTHLINK INC | ||
| GMAC 6% | ||
| GMAC 7% | ||
| HARRAHS OPER INC | 386,136 | 295,000 |
| MARINA DISTRICT FINANCE | ||
| MORGAN STANLEY 1/21/11 | 224,812 | 230,625 |
| MORGAN STANLEY 3/25/11 | 100,010 | 104,750 |
| MORGAN STANLEY 8/25/10 | ||
| MORGAN STANLEY RANGE ACCRUAL | ||
| MORGAN STANLEY SENIOR NOTE | ||
| OVERSEAS SHIPHOLDING | ||
| SLM CORP | ||
| SPRINGLEAF FIN CORP | ||
| TENNECO PACKAGING | ||
| ARCH COAL | 214,860 | 182,250 |
| BANK OF AMERICA | 102,025 | 99,000 |
| BANK OF AMERICA | 202,603 | 185,250 |
| BARCLAYS BANK | 311,040 | 294,375 |
| FIRST PACTRUST BANCORP | 250,015 | 254,000 |
| GOLDMAN SACHS | 225,025 | 227,250 |
| MORGAN STANLEY MED TERM | 220,015 | 206,100 |
| MORGAN STANLEY INT RATE | 266,890 | 268,125 |
| MORGAN STANLEY LEVERAGED NOTE | 196,245 | 191,115 |
| MORGAN STANLEY SR NOTE 6/30/11 | 69,630 | 64,598 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 1,302,850 | 773,674 | 529,176 | 612,700 |
| LAND | 7,050 | 7,050 | 129,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 600 | 600 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON BONDS | 92,655 |
| DECREASE IN BOND VALUE | 148,201 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ACTIVITIES EXPENSE | 4,474 | 4,474 | ||
| APPEALS EXPENSE | 5,941 | 5,941 | ||
| FOOD AND SUPPLIES | 53,868 | 53,868 | ||
| HOUSEKEEPING | 4,639 | 4,639 | ||
| INSURANCE - AUTO | 176 | 176 | ||
| INSURANCE - LIABILITY | 8,749 | 8,749 | ||
| INSURANCE - PROPERTY | 11,831 | 11,831 | ||
| INSURANCE - WORKMENS COMP | 10,068 | 10,068 | ||
| INVESTMENT FEE | 50 | 50 | ||
| KITCHEN SUPPLIES | 4,190 | 4,190 | ||
| MARKETING | 8,817 | 8,817 | ||
| MEDICAL SUPPLIES | 3,795 | 3,795 | ||
| MISCELLANEOUS | 1,360 | 1,360 | ||
| OFFICE | 13,647 | 13,647 | ||
| TRANSPORTATION | 852 | 852 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CARE OF RESIDENTS | 602,757 | 602,757 | |
| MISCELLANEOUS INCOME | 1,941 | 1,941 |
| Description | Amount |
|---|---|
| DIFF ON TAX GAIN & BOOK GAIN | 255,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MARGIN ACCOUNT | 879,541 | 554,438 |
| NOTE PAYABLE - TALBOT BANK | 146,318 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 775 | 775 |