| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 43,571 | 0 | 25,810 | 17,761 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2013-09-30 | 472,276 | L | 0 | 0 | 0 | |||
| GE WASHER & DRYER | 2014-12-11 | 1,304 | 22 | SL | 5.000000000000 | 261 | 0 | 261 | |
| DEFIBRILLATOR | 2015-12-03 | 1,199 | SL | 5.000000000000 | 120 | 0 | 120 | ||
| LEASEHOLD IMPROVEMENT | 2015-03-31 | 13,247 | SL | 10.000000000000 | 662 | 0 | 662 | ||
| SPEAKER SYSTEM | 2015-10-19 | 922 | SL | 3.000000000000 | 154 | 0 | 154 | ||
| FILE SERVER | 2015-10-31 | 1,344 | SL | 3.000000000000 | 224 | 0 | 224 | ||
| ORGANIZATIONAL COSTS | 2009-02-05 | 82,501 | 32,542 | SL | 15.000000000000 | 5,500 | 0 | 5,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 472,276 | 0 | 472,276 | |
| GE WASHER & DRYER | 1,304 | 283 | 1,021 | |
| DEFIBRILLATOR | 1,199 | 120 | 1,079 | |
| LEASEHOLD IMPROVEMENT | 13,247 | 662 | 12,585 | |
| SPEAKER SYSTEM | 922 | 154 | 768 | |
| FILE SERVER | 1,344 | 224 | 1,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,447 | 0 | 7,965 | 5,481 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 49,959 | 44,459 | 44,459 |
| SECURITY DEPOSITS | 31,000 | 4,698 | 4,698 |
| UNDEPOSITED FUNDS | 0 | 2,215 | 2,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,578 | 0 | 8,043 | 5,535 |
| ADVERTISING | 45,003 | 0 | 26,659 | 18,344 |
| OFFICE EXPENSES | 10,211 | 0 | 6,049 | 4,162 |
| TECHNOLOGY | 48,385 | 0 | 28,662 | 19,723 |
| FOOD AND SUPPLIES | 72,042 | 0 | 42,676 | 29,366 |
| MEDICAL AND ACTIVITIES SUPPLIES | 23,928 | 0 | 14,174 | 9,754 |
| OUTREACH AND EDUCATION | 88,113 | 0 | 52,196 | 35,917 |
| DUES AND SUBSCRIPTIONS | 2,993 | 0 | 1,773 | 1,220 |
| MISCELLANEOUS EXPENSES | 12,358 | 0 | 7,321 | 5,037 |
| TRAINING AND PROFESSIONAL DEVELOPMENT | 5,648 | 0 | 3,346 | 2,302 |
| PAYROLL ADMINISTRATIVE FEES | 15,685 | 0 | 9,291 | 6,394 |
| FUNDRAISING | 3,924 | 0 | 2,324 | 1,600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMORY CARE DAY SERVICES | 797,719 | 797,719 | |
| DEBT FORGIVENESS INCOME | 410,867 | 410,867 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 118,654 | 0 | 70,288 | 48,366 |
| MARKETING | 143,275 | 0 | 84,872 | 58,403 |
| PROGRAM SUPPORT | 53,396 | 0 | 31,630 | 21,766 |
| CHEF SERVICES | 60,145 | 0 | 35,628 | 24,517 |
| CONTRACTED NURSING SERVICES | 18,285 | 0 | 10,832 | 7,453 |
| PUBLIC RELATIONS | 25,358 | 0 | 15,021 | 10,337 |
| HEALTH CARE PROGRAMS | 72,000 | 0 | 42,651 | 29,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 51,474 | 0 | 30,492 | 20,982 |