| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & BOOKKEEPING | 2,434 | 0 | 0 | 0 |
| AUDIT AND TAX PREPARATION | 9,100 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1998-11-03 | 1,972,064 | 726,603 | 91 | 40.0000 | 49,302 | |||
| BUIILDING ADDITION | 1999-07-01 | 68,712 | 24,052 | 91 | 40.0000 | 1,718 | |||
| LAND IMPROVEMENT | 2000-08-24 | 1,725 | 1,476 | 91 | 15.0000 | 115 | |||
| BUILDING IMPROVEMENT | 2002-06-01 | 10,199 | 2,805 | 91 | 40.0000 | 255 | |||
| LAND IMPROVEMENTS | 2003-01-01 | 999 | 703 | 91 | 15.0000 | 67 | |||
| LAND IMPROVEMENTS | 2003-06-21 | 2,500 | 1,670 | 91 | 15.0000 | 167 | |||
| LANDSCAPING | 2005-01-01 | 10,525 | 5,967 | 91 | 15.0000 | 702 | |||
| PAVING IMPROVEMENTS | 2005-01-01 | 5,605 | 1,190 | 91 | 40.0000 | 140 | |||
| BUILDING IMPROVEMENT | 2006-12-31 | 2,084 | 338 | 91 | 40.0000 | 52 | |||
| BUILDING EQUIPMENT | 2006-12-31 | 995 | 923 | 91 | 7.0000 | 72 | |||
| FURNITURE & FIXTURES | 2006-12-31 | 8,648 | 8,028 | 91 | 7.0000 | 620 | |||
| FENCING | 2007-12-31 | 2,095 | 770 | 91 | 15.0000 | 140 | |||
| FLOORING | 2007-12-31 | 5,892 | 809 | 91 | 40.0000 | 147 | |||
| BUILDING EQUIPMENT | 2007-12-31 | 7,694 | 6,045 | 91 | 7.0000 | 1,099 | |||
| FURNITURE & FIXTURES | 2007-12-31 | 12,098 | 9,504 | 91 | 7.0000 | 1,728 | |||
| LAND IMPROVEMENTS | 2008-12-31 | 5,575 | 1,674 | 91 | 15.0000 | 372 | |||
| BUILDING EQUIPMENT | 2008-12-31 | 2,800 | 1,800 | 91 | 7.0000 | 400 | |||
| FURNITURE & FIXTURES | 2008-12-31 | 13,163 | 8,460 | 91 | 7.0000 | 1,880 | |||
| FURNITURE & FIXTURES | 2009-12-31 | 26,118 | 13,059 | 91 | 7.0000 | 3,731 | |||
| BUILDING EQUIPMENT | 2010-12-31 | 8,298 | 2,963 | 91 | 7.0000 | 1,185 | |||
| FURNITURE & FIXTURES | 2010-12-31 | 9,993 | 3,570 | 91 | 7.0000 | 1,428 | |||
| LAND IMPROVEMENTS | 2010-12-31 | 6,870 | 1,145 | 91 | 15.0000 | 458 | |||
| BUILDING EQUIPMENT | 2011-12-31 | 18,885 | 4,047 | 91 | 7.0000 | 2,698 | |||
| LAND IMPROVEMENTS | 2011-12-31 | 13,310 | 1,331 | 91 | 15.0000 | 887 | |||
| FURNITURE & FIXTURES | 2011-12-31 | 4,239 | 909 | 91 | 7.0000 | 606 | |||
| Land Improvement | 2012-12-31 | 34,970 | 1,166 | 91 | 15.0000 | 2,331 | |||
| Building Equipment | 2012-12-31 | 75,074 | 5,362 | 91 | 7.0000 | 10,725 | |||
| Furniture & Fixtures | 2012-12-31 | 4,482 | 320 | 91 | 7.0000 | 640 | |||
| Building Additions | 2012-12-31 | 237 | 3 | 91 | 40.0000 | 6 | |||
| Land Improvement | 2013-12-31 | 11,145 | 91 | 15.0000 | 372 | ||||
| Generator | 2013-07-31 | 1,357 | 91 | 7.0000 | 178 | ||||
| Security Camera | 2013-09-30 | 929 | 91 | 7.0000 | 100 | ||||
| Nurse Call System | 2014-03-31 | 2,415 | 91 | 7.0000 | 86 | ||||
| Security System | 2014-04-30 | 30,712 | 91 | 7.0000 | 731 | ||||
| Carpet | 2013-08-31 | 7,707 | 91 | 7.0000 | 918 | ||||
| Building Improvements | 2014-02-28 | 19,094 | 91 | 40.0000 | 159 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 105,616 | 72,509 | 33,107 | 151,593 |
| Machinery and Equipment | 163,751 | 52,082 | 111,669 | |
| Buildings | 2,083,887 | 807,579 | 1,276,308 | 1,337,692 |
| Improvements | 89,714 | 21,513 | 68,201 | |
| Land | 90,000 | 90,000 | 90,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 345 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 20,980 | 21,002 | 7,707 |
| REPLACEMENT RESERVES | 396,225 | 406,005 | 406,005 |
| TAX AND OTHER ESCROW | 5,322 | 7,707 | 21,002 |
| TENANT DEPOSITS HELD IN TRUST | 5,655 | 6,046 | 6,046 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 862 | |||
| CONTRACTS | 16,166 | |||
| GARBAGE AND TRASH REMOVAL | 3,621 | |||
| HEALTH INSURANCE | 4,041 | |||
| HVAC CONTRACT | 2,246 | |||
| INSURANCE | 9,928 | |||
| MANAGEMENT FEES | 39,877 | |||
| MISC. ADMINISTRATIVE EXPENSES | 3,065 | |||
| MISC. OPERATING AND MAINT. | 7,484 | |||
| OFFICE EXPENSES | 10,829 | |||
| OTHER RENTING EXPENSE | 10,651 | |||
| SNOW REMOVAL | 10,772 | |||
| SUPPLIES | 10,820 | |||
| UTILITIES | 30,373 | |||
| VEHICLE AND MAINT. EQP. EXPENSE | 428 | |||
| WORKERS COMPENSATION | 2,446 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY AND VENDING | 1,791 | ||
| TENANT CHARGES | 92 | ||
| TENANT RENTS | 57,589 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,881 | |||
| REAL ESTATE TAXES | 5,000 |