| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,358 | 12,358 |
| 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 | 3,729,070 | STRAIGHT LINE | 197,061 | 197,061 |
| 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 | 108,395 | 108,395 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 6,732,467 | 4,035,310 | 2,697,157 | 9,070,350 |
| 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 | 2,054 | 1,521 | 1,521 |
| CONSTRUCTION IN PROGRESS | 7,262 | 7,262 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 13,819 | 13,819 | ||
| DUES AND LICENSES | 8,494 | 8,494 | ||
| FOOD | 180,404 | 180,404 | ||
| LIABILITY INSURANCE | 38,208 | 38,208 | ||
| PROPERTY INSURANCE | 43,492 | 43,492 | ||
| MISCELLANEOUS | 2,777 | 2,777 | ||
| OFFICE SUPPLIES | 7,642 | 7,642 | ||
| MEDICARE SERVICES & SUPPLIES | 336,263 | 336,263 | ||
| CONTRACTED SERVICES | 52,122 | 52,122 | ||
| REPAIRS AND MAINTENANCE | 46,939 | 46,939 | ||
| RESIDENT BENEFITS | 17,441 | 17,441 | ||
| SUPPLIES | 129,939 | 129,939 | ||
| TELEPHONE | 18,877 | 18,877 | ||
| CLINIC FEES AND SUPPLIES | 13,691 | 13,691 | ||
| COMPUTER SUPPORT | 33,203 | 33,203 | ||
| LEASE EXPENSE | 11,421 | 11,421 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,719,229 | 1,719,229 | |
| ASSISTED LIVING CARE REVENUE | 648,601 | 648,601 | |
| DAYCARE REVENUE | 169,163 | 169,163 | |
| MEDICAID REVENUE | 678,541 | 678,541 | |
| MEDICARE REVENUE | 846,087 | 846,087 | |
| BEAUTY SHOP NET INCOME | 2,696 | 2,696 | |
| CLINIC INCOME | 5,811 | 5,811 | |
| MEAL INCOME | 12,490 | 12,490 | |
| FARM INCOME | 4,899 | 4,899 | |
| DUPLEX INCOME | 21,121 | 21,121 | |
| OTHER INCOME | 3,333 | 3,333 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,246 | 1,240 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 8,155 | 8,155 |