| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,960 | 0 | 8,899 | 6,061 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STACKABLE CHAIRS | 2009-06-15 | 1,291 | 1,118 | 91 | 5.0000 | 173 | |||
| WASHER & DRYER | 2009-07-14 | 1,318 | 1,243 | 53 | 5.76 % | 75 | |||
| (2) GAS BOILER | 2010-03-18 | 25,989 | 5,196 | 65 | 5.00 % | 1,299 | |||
| REFINISH FLOORS | 1987-10-29 | 985 | 927 | 85 | 3.64 % | 36 | |||
| PLUMBING | 1987-11-02 | 684 | 642 | 85 | 3.64 % | 25 | |||
| CABINETS | 1987-11-13 | 534 | 499 | 85 | 3.64 % | 19 | |||
| CARPET | 1987-11-25 | 814 | 764 | 85 | 3.64 % | 30 | |||
| PLUMBING | 1987-12-31 | 480 | 456 | 85 | 3.64 % | 17 | |||
| CARPET | 1987-12-31 | 987 | 919 | 85 | 3.64 % | 36 | |||
| DOOR | 1987-12-31 | 413 | 386 | 85 | 3.64 % | 15 | |||
| NURSE CALL | 1987-12-31 | 653 | 610 | 85 | 3.64 % | 24 | |||
| TILE | 1988-01-29 | 327 | 304 | 85 | 3.64 % | 12 | |||
| PLUMBING | 1988-04-30 | 219 | 201 | 85 | 3.64 % | 8 | |||
| ELECTRIC | 1988-04-30 | 272 | 250 | 85 | 3.64 % | 10 | |||
| NURSE CALL | 1988-11-30 | 565 | 523 | 85 | 3.64 % | 21 | |||
| WOMENS SHOWER | 1988-12-31 | 8,734 | 8,082 | 85 | 3.64 % | 318 | |||
| CABINETS | 1988-12-31 | 969 | 895 | 85 | 3.64 % | 35 | |||
| APT KITCHEN REMODELING | 1989-08-01 | 3,042 | 2,670 | 85 | 3.64 % | 111 | |||
| KITCHEN HOOD | 1989-08-01 | 4,803 | 4,215 | 85 | 3.64 % | 175 | |||
| HOT WATER CONTROL | 1989-10-01 | 1,608 | 1,399 | 85 | 3.64 % | 58 | |||
| FIRE ALARM | 1990-03-31 | 7,360 | 6,302 | 85 | 3.64 % | 268 | |||
| CARPET | 1990-07-22 | 4,515 | 3,810 | 85 | 3.64 % | 164 | |||
| FIRE ALARM | 1990-08-31 | 896 | 755 | 85 | 3.64 % | 33 | |||
| REMODELING | 1991-04-01 | 3,880 | 3,168 | 85 | 3.64 % | 141 | |||
| ELECTRICAL WORK | 1991-10-31 | 1,412 | 1,126 | 85 | 3.64 % | 51 | |||
| CARPET | 1991-11-30 | 931 | 741 | 85 | 3.64 % | 34 | |||
| ROOF | 1991-11-30 | 17,332 | 13,786 | 85 | 3.64 % | 630 | |||
| IMPROVEMENTS | 1993-01-31 | 1,029 | 685 | 87 | 3.18 % | 33 | |||
| REMODEL KITCHEN | 1992-02-18 | 18,168 | 14,480 | 85 | 3.64 % | 661 | |||
| REMODEL | 1992-04-30 | 5,782 | 4,712 | 85 | 3.64 % | 210 | |||
| IMPROVEMENTS | 1992-07-31 | 4,642 | 3,083 | 87 | 3.18 % | 147 | |||
| IMPROVEMENTS | 1992-10-31 | 7,941 | 5,276 | 87 | 3.18 % | 252 | |||
| IMPROVEMENTS | 1992-11-30 | 1,660 | 1,104 | 87 | 3.18 % | 53 | |||
| IMPROVEMENTS | 1992-12-31 | 3,480 | 2,311 | 87 | 3.18 % | 110 | |||
| IMPROVEMENTS | 1993-03-31 | 1,024 | 682 | 87 | 3.18 % | 33 | |||
| RESHINGLE GARAGE | 1994-03-15 | 3,980 | 1,994 | 87 | 2.56 % | 102 | |||
| HANDRAIL | 1994-06-13 | 232 | 141 | 87 | 3.18 % | 7 | |||
| LIGHTING | 1994-07-15 | 394 | 194 | 87 | 2.56 % | 10 | |||
| MANTEL | 1994-07-20 | 773 | 382 | 87 | 2.56 % | 20 | |||
| IMPROVEMENTS | 1994-08-30 | 11,850 | 5,812 | 87 | 2.56 % | 304 | |||
| IMPROVEMENTS | 1994-09-30 | 6,903 | 3,370 | 87 | 2.56 % | 177 | |||
| CEILING FANS (11) | 1994-09-26 | 2,794 | 1,366 | 87 | 2.56 % | 72 | |||
| WINDOWS | 1994-11-17 | 12,650 | 6,121 | 87 | 2.56 % | 324 | |||
| BATHROOM RENOVATIONS | 1995-01-27 | 1,513 | 726 | 87 | 2.56 % | 39 | |||
| BIFOLD DOORS | 1994-12-15 | 1,633 | 787 | 87 | 2.56 % | 42 | |||
| WINDOWS | 1995-11-08 | 3,341 | 1,533 | 87 | 2.56 % | 86 | |||
| THERMOSTATS | 1996-01-09 | 3,895 | 1,769 | 87 | 2.56 % | 100 | |||
| DOORS | 1996-02-28 | 4,067 | 1,837 | 87 | 2.56 % | 104 | |||
| WINDOWS | 1996-10-08 | 2,050 | 893 | 87 | 2.56 % | 53 | |||
| SPRINKLER HEADS | 1997-06-13 | 1,862 | 779 | 87 | 2.56 % | 48 | |||
| GARAGE DOOR | 1997-07-25 | 714 | 296 | 87 | 2.56 % | 18 | |||
| BUILDING IMPROVEMENTS | 1999-02-09 | 55,475 | 20,801 | 87 | 2.56 % | 1,422 | |||
| SINK | 1999-08-05 | 1,460 | 527 | 87 | 2.56 % | 37 | |||
| BATHROOM RENOVATIONS | 2000-09-29 | 35,317 | 11,812 | 87 | 2.56 % | 906 | |||
| BATHTUB | 2000-07-01 | 9,674 | 3,276 | 87 | 2.56 % | 248 | |||
| BATHROOM RENOVATIONS | 2000-11-10 | 662 | 219 | 87 | 2.56 % | 17 | |||
| IMPROVEMENTS | 2002-03-30 | 2,000 | 589 | 87 | 2.56 % | 51 | |||
| BOILER | 2002-10-01 | 17,348 | 4,671 | 87 | 2.56 % | 445 | |||
| ROOF IMPROVEMENTS | 2002-10-28 | 26,650 | 7,174 | 87 | 2.56 % | 683 | |||
| ROOF IMPROVEMENTS | 2003-02-27 | 26,650 | 7,174 | 87 | 2.56 % | 683 | |||
| SIDEWALKS | 2003-11-15 | 4,408 | 1,074 | 87 | 2.56 % | 113 | |||
| HANDICAP RAMP | 2003-12-16 | 4,000 | 976 | 87 | 2.56 % | 103 | |||
| NEW ROOF | 2004-08-23 | 7,692 | 1,873 | 87 | 2.56 % | 197 | |||
| FENCING & FIRE EXIT | 2004-06-30 | 2,817 | 685 | 87 | 2.56 % | 72 | |||
| BLDG IMPROVEMENTS | 2004-12-31 | 6,124 | 1,380 | 87 | 2.56 % | 157 | |||
| BLDG IMPROVEMENTS | 2005-03-31 | 34,075 | 7,464 | 87 | 2.56 % | 874 | |||
| BUILDING IMPROVEMENTS | 2005-05-25 | 14,080 | 3,024 | 87 | 2.56 % | 361 | |||
| PORCHES, CEILING OF RAM | 2005-08-15 | 24,516 | 13,895 | 67 | 6.67 % | 1,635 | |||
| ROOF TRIM | 2005-10-06 | 185 | 91 | 67 | 6.67 % | 12 | |||
| HANDICAP DOOR | 2005-11-25 | 1,500 | 750 | 67 | 6.67 % | 100 | |||
| SUMP PUMP | 2005-11-15 | 1,089 | 210 | 87 | 2.56 % | 28 | |||
| ROOF IMPROVEMENTS | 2006-04-19 | 945 | 181 | 87 | 2.56 % | 24 | |||
| ROOF IMPROVEMENTS | 2006-06-27 | 945 | 181 | 87 | 2.56 % | 24 | |||
| NEW DRIVEWAY | 2006-09-29 | 35,000 | 16,338 | 67 | 6.67 % | 2,335 | |||
| DRIVEWAY | 2006-11-07 | 32,500 | 14,089 | 67 | 6.67 % | 2,168 | |||
| DINING IMPROVMENTS | 2007-06-01 | 23,198 | 18,973 | 65 | 10.00 % | 2,320 | |||
| KITCHEN REMODEL | 2007-10-03 | 21,549 | 3,041 | 87 | 2.56 % | 553 | |||
| KITCHEN REMODEL | 2007-12-04 | 21,549 | 3,041 | 87 | 2.56 % | 553 | |||
| KITCHEN REMODEL | 2008-01-08 | 6,680 | 977 | 87 | 2.56 % | 171 | |||
| REFRIGERATOR | 2011-01-17 | 1,159 | 442 | 91 | 7.0000 | 166 | |||
| 3 12" TURBINE VENTS | 2011-04-29 | 3,382 | 817 | 91 | 10.0000 | 338 | |||
| GREASE INTERCEPTER KITCHE | 2011-08-03 | 4,345 | 1,345 | 91 | 7.0000 | 621 | |||
| WASHING MACHINE & DRYER | 2011-08-01 | 2,148 | 932 | 91 | 5.0000 | 430 | |||
| EXTERIOR SIGN | 2013-05-15 | 2,896 | 207 | 65 | 14.29 % | 414 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES 1-3 YR CR BD ETF | 410,006 | 410,592 |
| METRO WEST T/R BD CL I | 349,412 | 347,164 |
| MFS RESEARCH BD FUND | 349,412 | 345,290 |
| FIDELITY ADVISOR FLOATING RATE HI INC FD | 158,635 | 156,879 |
| IShares MBS ETF | 127,607 | 129,732 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MICROSOFT | 22,207 | 41,724 |
| WELLS FARGO | 25,379 | 46,683 |
| UNITED TECHNOLOGIES | 18,122 | 42,240 |
| JP MORGAN CHASE & CO | 27,122 | 36,144 |
| IBM | 8,087 | 18,983 |
| SCHLUMBERGER LTD | 21,364 | 30,507 |
| AMAZON COM | 3,783 | 16,122 |
| DISNEY WALT CO | 19,658 | 44,515 |
| APPLE INC | 21,817 | 35,263 |
| EMC CORP | 19,691 | 38,038 |
| GILEAD SCIENCES INC | 8,060 | 42,580 |
| GOLDMAN SACHS GROUP INC | 28,079 | 36,714 |
| OCCIDENTAL PETE CORP DEL | 22,900 | 28,845 |
| PRICE T ROWE GROUP INC | 12,286 | 15,680 |
| SPDR DJ WILSHIRE | 116,749 | 127,680 |
| SPDR DJ WILSHIRE INTL REAL ESTATE ETF | 88,878 | 82,820 |
| COLUMBIA DIVIDEND INCOME FUND | 311,459 | 406,499 |
| COSTCO WHSL CORP NEW | 15,517 | 25,064 |
| MCKESSON CORP | 6,245 | 19,467 |
| NATIONAL OILWELL VARCO INC | 12,010 | 15,220 |
| PEPSICO INC | 26,985 | 37,236 |
| PHILIP MORRIS INTL INC | 23,483 | 33,360 |
| SEMPRA ENERGY | 10,528 | 21,076 |
| TJX COS INC NEW | 11,641 | 29,585 |
| ACCENTURE PLC | 11,529 | 16,264 |
| VERIZON COMMUNICATIONS | 31,310 | 38,892 |
| ANADARKO PETE CORP | 15,845 | 20,288 |
| CITIGROUP | 21,845 | 36,274 |
| JOHSON & JOHNSON | 34,037 | 53,295 |
| QUALCOMM INC | 26,059 | 29,908 |
| DOW CHEM CO | 15,003 | 26,220 |
| EXPRESS SCRIPTS HLDG CO | 17,805 | 21,189 |
| FEDEX CORP | 10,729 | 16,145 |
| FORD MTR CO DEL | 13,794 | 17,748 |
| HONEYWELL INTL INC | 24,594 | 37,248 |
| LOWES COS INC | 17,997 | 26,460 |
| MCDONALDS CORP | 19,754 | 18,962 |
| PROCTOR & GAMBLE CO | 34,830 | 41,870 |
| SPDR S&P 500 ETF TF | 203,490 | 256,126 |
| V F CORP | 16,175 | 26,412 |
| ISHARES CORE S&P MID CAP ETF | 138,288 | 164,088 |
| ISHARES RUSSELL 2000 ETF | 100,134 | 109,350 |
| AVAGO TECHNOLOGIES LTD | 10,592 | 26,100 |
| CREDIT SUISSE COMMODITY RETURN PLUS STR | 59,488 | 54,751 |
| Cullen High Dividend Equity Fund | 43,077 | 42,540 |
| Baird Midcap Fund | 95,000 | 92,143 |
| ETRACS Alerian Mlp Infra Index | 41,272 | 41,148 |
| Touchstone Small Cap Growth | 60,000 | 58,265 |
| Undiscovered Managers FDS | 60,000 | 59,726 |
| Invesco Intl Growth Fund | 45,000 | 42,807 |
| JP Morgan Intl Value Fund | 45,000 | 43,120 |
| Vanguard FTSE Developed Markets | 82,130 | 79,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 42,751 | 42,751 | ||
| Furniture and Fixtures | 175,915 | 152,600 | 23,315 | 26,150 |
| Buildings | 931,278 | 593,226 | 338,052 | 335,217 |
| Land | 57,196 | 57,196 | 57,196 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING. | 1,213 | 722 | 491 | |
| AUTO EXPENSE | 3,357 | 1,997 | 1,360 | |
| Bank Service Charges | 60 | 36 | 24 | |
| CLEANING SUPPLIES | 3,304 | 1,965 | 1,346 | |
| DUES & SUBSCRIPTIONS | 1,136 | 676 | 460 | |
| EMPLOYEE BENEFITS | 49,090 | 29,202 | 19,888 | |
| FOOD | 44,783 | 26,640 | 19,157 | |
| INSURANCE | 27,620 | 16,430 | 11,610 | |
| INTERIOR MAINT. | 4,129 | 2,456 | 1,673 | |
| MISCELLANEOUS | 53 | 32 | 21 | |
| NURSING SERVICES | 2,029 | 1,207 | 507 | |
| OFFICE EXPENSE. | 3,120 | 1,856 | 1,264 | |
| Refund to State | 42,167 | 25,084 | -14,787 | |
| REPAIRS & MAINT. | 18,151 | 10,797 | 7,506 | |
| RESIDENTS CARE & ENTERTAINMENT | 4,587 | 2,729 | 1,858 | |
| SUPPLIES. | 4,694 | 2,792 | 1,920 | |
| TELEPHONE | 1,616 | 961 | 655 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT INCOME | 377,508 | 377,508 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 22,212 | 22,212 | 22,212 | 0 |
| PAYROLL SERVICE FEES | 2,976 | 0 | 1,770 | 3,138 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 26,882 | 15,991 | 10,891 |