| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| audit | 9,100 | 0 | 0 | 0 |
| bookkeeping | 3,059 | 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 | 825,207 | SL | 40.0000 | 49,302 | |||
| BUIILDING ADDITION | 1999-07-01 | 68,712 | 27,488 | SL | 40.0000 | 1,718 | |||
| LAND IMPROVEMENT | 2000-08-24 | 1,725 | 1,706 | SL | 15.0000 | 19 | |||
| BUILDING IMPROVEMENT | 2002-06-01 | 10,199 | 3,315 | SL | 40.0000 | 255 | |||
| LAND IMPROVEMENTS | 2003-01-01 | 999 | 837 | SL | 15.0000 | 67 | |||
| LAND IMPROVEMENTS | 2003-06-21 | 2,500 | 2,004 | SL | 15.0000 | 167 | |||
| LANDSCAPING | 2005-01-01 | 10,525 | 7,371 | SL | 15.0000 | 702 | |||
| PAVING IMPROVEMENTS | 2005-01-01 | 5,605 | 1,470 | SL | 40.0000 | 140 | |||
| BUILDING IMPROVEMENT | 2006-12-31 | 2,084 | 442 | SL | 40.0000 | 52 | |||
| FENCING | 2007-12-31 | 2,095 | 1,050 | SL | 15.0000 | 140 | |||
| FLOORING | 2007-12-31 | 5,892 | 1,103 | SL | 40.0000 | 147 | |||
| LAND IMPROVEMENTS | 2008-12-31 | 5,575 | 2,418 | SL | 15.0000 | 372 | |||
| BUILDING EQUIPMENT | 2008-12-31 | 2,800 | 2,600 | SL | 7.0000 | 200 | |||
| FURNITURE & FIXTURES | 2008-12-31 | 13,163 | 12,220 | SL | 7.0000 | 943 | |||
| FURNITURE & FIXTURES | 2009-12-31 | 26,118 | 20,521 | SL | 7.0000 | 3,731 | |||
| BUILDING EQUIPMENT | 2010-12-31 | 8,298 | 5,333 | SL | 7.0000 | 1,185 | |||
| FURNITURE & FIXTURES | 2010-12-31 | 9,993 | 6,426 | SL | 7.0000 | 1,428 | |||
| LAND IMPROVEMENTS | 2010-12-31 | 6,870 | 2,061 | SL | 15.0000 | 458 | |||
| BUILDING EQUIPMENT | 2011-12-31 | 18,885 | 9,443 | SL | 7.0000 | 2,698 | |||
| LAND IMPROVEMENTS | 2011-12-31 | 13,310 | 3,105 | SL | 15.0000 | 887 | |||
| FURNITURE & FIXTURES | 2011-12-31 | 4,239 | 2,121 | SL | 7.0000 | 606 | |||
| Land Improvement | 2012-12-31 | 34,970 | 5,828 | SL | 15.0000 | 2,331 | |||
| Building Equipment | 2012-12-31 | 75,074 | 26,812 | SL | 7.0000 | 10,725 | |||
| Furniture & Fixtures | 2012-12-31 | 4,482 | 1,600 | SL | 7.0000 | 640 | |||
| Building Additions | 2012-12-31 | 237 | 15 | SL | 40.0000 | 6 | |||
| Land Improvement | 2013-12-31 | 11,145 | 1,115 | SL | 15.0000 | 743 | |||
| Generator | 2013-07-31 | 1,357 | 372 | SL | 7.0000 | 194 | |||
| Security Camera | 2013-09-30 | 929 | 233 | SL | 7.0000 | 133 | |||
| Nurse Call System | 2014-03-31 | 2,415 | 431 | SL | 7.0000 | 345 | |||
| Security System | 2014-04-30 | 30,712 | 5,118 | SL | 7.0000 | 4,387 | |||
| Carpet | 2013-08-31 | 7,707 | 2,019 | SL | 7.0000 | 1,101 | |||
| Cabinets | 2014-06-30 | 413 | 59 | SL | 7.0000 | 59 | |||
| Building Improvements | 2014-02-28 | 19,094 | 636 | SL | 40.0000 | 477 | |||
| Computer Processor | 2014-06-30 | 1,571 | 314 | SL | 5.0000 | 314 | |||
| adp quickpunch timeclock | 2016-01-05 | 5,090 | SL | 5.0000 | 509 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 105,616 | 91,956 | 13,660 | 13,660 |
| Machinery and Equipment | 183,555 | 93,075 | 90,480 | 90,480 |
| Buildings | 2,083,887 | 911,773 | 1,172,114 | 1,172,114 |
| Improvements | 89,714 | 33,381 | 56,333 | 56,333 |
| Land | 90,000 | 90,000 | 90,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,106 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 21,022 | 21,043 | 21,043 |
| REPLACEMENT RESERVES | 433,835 | 487,983 | 487,983 |
| TAX AND OTHER ESCROW | 673 | 2,553 | 2,553 |
| TENANT DEPOSITS HELD IN TRUST | 5,403 | 6,155 | 6,155 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 55 | |||
| CONTRACTS | 40,149 | |||
| GARBAGE AND TRASH REMOVAL | 4,535 | |||
| HEALTH INSURANCE | 9,014 | |||
| INSURANCE | 15,131 | |||
| MANAGEMENT FEES | 42,149 | |||
| MISC. ADMINISTRATIVE EXPENSES | 3,699 | |||
| MISC. OPERATING AND MAINT. | 1,890 | |||
| OFFICE EXPENSES | 11,981 | |||
| OTHER RENTING EXPENSE | 15,328 | |||
| SNOW REMOVAL | 3,632 | |||
| SUPPLIES | 7,871 | |||
| UTILITIES | 24,646 | |||
| VEHICLE AND MAINT. EQP. EXPENSE | 1,307 | |||
| WORKERS COMPENSATION | 2,795 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY AND VENDING | 1,468 | ||
| TENANT RENTS | 52,136 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll taxes | 5,585 | |||
| real estate taxes | 5,000 |