| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 9,072 | 0 | 3,690 | 5,382 |
| PAYROLL SERVICE | 5,439 | 0 | 2,212 | 3,227 |
| CPA | 1,500 | 0 | 610 | 890 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUTO. / TRANSPORTATION EQ | 2006-02-08 | 18,064 | 18,064 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS | 1930-01-01 | 5,101 | 5,101 | SL | 33.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2003-10-07 | 937,811 | 701,505 | SL | 27.500000000000 | 34,102 | 0 | 34,102 | |
| LAND | 1930-01-01 | 1,721 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS | 1998-01-01 | 10,183 | 10,183 | SL | 15.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT | 2006-01-25 | 138,223 | 138,223 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2008 BUILDING IMPROVEMENT | 2008-06-15 | 5,294 | 1,940 | SL | 15.000000000000 | 353 | 0 | 353 | |
| 2008 EQUIPMENT | 2008-06-15 | 13,010 | 7,197 | SL | 10.000000000000 | 1,301 | 0 | 1,301 | |
| CIRCULATOR FOR FURNACE | 2009-01-13 | 599 | 270 | SL | 10.000000000000 | 60 | 0 | 60 | |
| HP PRINTER | 2009-05-04 | 190 | 171 | SL | 5.000000000000 | 19 | 0 | 13 | |
| WII GAME | 2009-06-14 | 249 | 249 | SL | 3.000000000000 | 0 | 0 | 0 | |
| SHOWER STALL ROOM 11 | 2010-05-04 | 1,091 | 268 | SL | 15.000000000000 | 73 | 0 | 73 | |
| CARPET SHAMPOOER | 2010-04-18 | 265 | 194 | SL | 5.000000000000 | 53 | 0 | 53 | |
| CLOTHES DRYER | 2010-01-12 | 749 | 599 | SL | 5.000000000000 | 150 | 0 | 150 | |
| VACUUM | 2010-04-18 | 270 | 198 | SL | 5.000000000000 | 54 | 0 | 54 | |
| CARPETING | 2011-04-13 | 658 | 165 | SL | 10.000000000000 | 66 | 0 | 66 | |
| LIGHTING AND FIXTURES | 2011-03-15 | 1,240 | 310 | SL | 10.000000000000 | 124 | 0 | 124 | |
| CORDLESS PHONE | 2011-08-22 | 660 | 470 | 200DB | 5.000000000000 | 76 | 0 | 132 | |
| MASTERBOX COIL | 2011-09-27 | 700 | 250 | SL | 7.000000000000 | 100 | 0 | 100 | |
| COMPUTER WORK STATION | 2012-01-01 | 985 | 369 | SL | 5.000000000000 | 197 | 0 | 197 | |
| XBOX | 2012-06-11 | 270 | 88 | SL | 5.000000000000 | 54 | 0 | 54 | |
| WASHER | 2012-07-12 | 574 | 158 | SL | 5.000000000000 | 115 | 0 | 115 | |
| ELEVATOR LOWERING UNIT | 2012-10-19 | 1,711 | 385 | SL | 5.000000000000 | 342 | 0 | 342 | |
| LIGHTING | 2012-11-30 | 1,579 | 178 | SL | 10.000000000000 | 158 | 0 | 158 | |
| CIRCULATOR | 2012-11-20 | 450 | 51 | SL | 10.000000000000 | 45 | 0 | 45 | |
| FIRE SPRINKLER | 2013-11-06 | 680 | 34 | SL | 10.000000000000 | 68 | 0 | 68 | |
| ICE MACHINE | 2013-02-06 | 1,990 | 199 | SL | 5.000000000000 | 398 | 0 | 398 | |
| HP LASERJET PRINTER | 2013-04-01 | 790 | 79 | SL | 5.000000000000 | 158 | 0 | 158 | |
| WATCHGUARD XTM SECURITY | 2013-09-25 | 1,030 | 103 | SL | 5.000000000000 | 206 | 0 | 206 | |
| WATCHGUARD AP-200 | 2013-09-25 | 459 | 46 | SL | 5.000000000000 | 92 | 0 | 92 | |
| 16 PORT NETWORK SWITCH | 2013-09-25 | 199 | 20 | SL | 5.000000000000 | 40 | 0 | 40 | |
| LAPTOP | 2014-04-23 | 600 | SL | 5.000000000000 | 75 | 0 | 80 | ||
| IPAD | 2014-12-05 | 531 | SL | 5.000000000000 | 13 | 0 | 9 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,104,931 | 1,125,919 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,693,994 | 2,327,890 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTO. / TRANSPORTATION EQ | 18,064 | 18,064 | 0 | 0 |
| BUILDINGS | 5,101 | 5,101 | 0 | 0 |
| IMPROVEMENTS | 937,811 | 735,607 | 202,204 | 202,204 |
| LAND | 1,721 | 0 | 1,721 | 1,721 |
| LAND IMPROVEMENTS | 10,183 | 10,183 | 0 | 0 |
| MACHINERY & EQUIPMENT | 138,223 | 138,223 | 0 | 0 |
| 2008 BUILDING IMPROVEMENT | 5,294 | 2,293 | 3,001 | 3,001 |
| 2008 EQUIPMENT | 13,010 | 8,498 | 4,512 | 4,512 |
| CIRCULATOR FOR FURNACE | 599 | 330 | 269 | 269 |
| HP PRINTER | 190 | 190 | 0 | 0 |
| WII GAME | 249 | 249 | 0 | 0 |
| SHOWER STALL ROOM 11 | 1,091 | 341 | 750 | 750 |
| CARPET SHAMPOOER | 265 | 247 | 18 | 18 |
| CLOTHES DRYER | 749 | 749 | 0 | 0 |
| VACUUM | 270 | 252 | 18 | 18 |
| CARPETING | 658 | 231 | 427 | 427 |
| LIGHTING AND FIXTURES | 1,240 | 434 | 806 | 806 |
| CORDLESS PHONE | 660 | 546 | 114 | 114 |
| MASTERBOX COIL | 700 | 350 | 350 | 350 |
| COMPUTER WORK STATION | 985 | 566 | 419 | 419 |
| XBOX | 270 | 142 | 128 | 128 |
| WASHER | 574 | 273 | 301 | 301 |
| ELEVATOR LOWERING UNIT | 1,711 | 727 | 984 | 984 |
| LIGHTING | 1,579 | 336 | 1,243 | 1,243 |
| CIRCULATOR | 450 | 96 | 354 | 354 |
| FIRE SPRINKLER | 680 | 102 | 578 | 578 |
| ICE MACHINE | 1,990 | 597 | 1,393 | 1,393 |
| HP LASERJET PRINTER | 790 | 237 | 553 | 553 |
| WATCHGUARD XTM SECURITY | 1,030 | 309 | 721 | 721 |
| WATCHGUARD AP-200 | 459 | 138 | 321 | 321 |
| 16 PORT NETWORK SWITCH | 199 | 60 | 139 | 139 |
| LAPTOP | 600 | 75 | 525 | 525 |
| IPAD | 531 | 13 | 518 | 518 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CCRC PROJECT - IN PROCESS | 138,424 | 138,424 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD | 23,774 | 0 | 9,670 | 14,104 |
| SUPPLIES | 13,522 | 0 | 5,500 | 8,022 |
| ADVERTISING | 17,863 | 0 | 7,265 | 10,598 |
| REPAIRS AND MAINTENANCE | 24,472 | 0 | 9,953 | 14,519 |
| INSURANCE | 36,312 | 0 | 14,769 | 21,543 |
| HEALTH INSURANCE | 35,459 | 0 | 14,422 | 21,037 |
| ADMINISTRATIVE | 3,587 | 0 | 1,459 | 2,128 |
| PUBLIC RELATIONS | 1,011 | 0 | 411 | 600 |
| SOCIAL ACTIVITIES | 2,571 | 0 | 1,046 | 1,525 |
| AUTO EXPENSE | 2,154 | 0 | 876 | 1,278 |
| TELEPHONE AND CABLE | 5,089 | 0 | 2,070 | 3,019 |
| MISCELLANEOUS | 14,616 | 0 | 5,945 | 8,671 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 310,014 | 310,014 | |
| ADMISSION FEE | 7,500 | 7,500 | |
| MISCELLANEOUS | 6,237 | 6,237 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHASE CREDIT CARD LIABILITY | 1,138 | 1,555 |
| SIMPLE IRA PAYABLE | 1,441 | 1,734 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 32,785 | 32,785 | 32,785 | 0 |
| CONSULTANT FEES | 589 | 0 | 240 | 349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 29,565 | 0 | 12,025 | 17,540 |
| SUTA REIMBURSEMENTS | 5,152 | 0 | 2,095 | 3,057 |
| FOREIGN TAXES | 3,386 | 3,386 | 3,386 | 0 |