| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,000 |
| 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 | 1965-04-01 | 35,057 | |||||||
| LANDSCAPING | 1996-10-01 | 259,481 | 259,481 | S/L | 10.0000 | ||||
| CONCRETE EAST SIDE | 1997-01-01 | 4,680 | 4,680 | S/L | 10.0000 | ||||
| PERIMETER LAWN SEEDING | 1997-05-01 | 3,437 | 3,437 | S/L | 10.0000 | ||||
| BUILDING-NEW NURSING HOME | 1996-10-01 | 2,172,257 | 987,600 | S/L | 40.0000 | 54,993 | 54,993 | 54,993 | |
| CABINETS & WARDROBES | 1996-10-01 | 42,560 | 19,342 | S/L | 40.0000 | 1,078 | 1,078 | 1,078 | |
| TV WALL BRACKET | 1996-10-01 | 5,141 | 2,335 | S/L | 40.0000 | 131 | 131 | 131 | |
| 34 MIRRORS, 2 SHOWER DOORS | 1996-10-01 | 2,546 | 1,150 | S/L | 40.0000 | 65 | 65 | 65 | |
| ADDITIONAL MIRRORS | 1996-10-01 | 528 | 235 | S/L | 40.0000 | 13 | 13 | 13 | |
| SPRINKLER ANTI-FREEZE LOOP | 1997-01-01 | 2,152 | 881 | S/L | 39.0000 | 55 | 55 | 55 | |
| AIR & HEAT DUCTS TO BATHS | 1997-09-01 | 3,940 | 1,649 | S/L | 39.0000 | 101 | 101 | 101 | |
| NEW BUILDING ADDITION | 2009-07-28 | 490,543 | 68,303 | S/L | 40.0000 | 12,419 | 12,419 | 12,419 | |
| NEW BUILDING ADDITIONS | 2011-06-15 | 24,604 | 2,180 | S/L | 40.0000 | 623 | 623 | 623 | |
| NURSE CALL SYSTEM | 2011-10-14 | 43,651 | 26,191 | S/L | 5.0000 | 8,730 | 8,730 | 8,730 | |
| FACILITY GENERATOR | 2011-03-30 | 186,287 | 43,467 | S/L | 15.0000 | 12,419 | 12,419 | 12,419 | |
| GENERATOR BALANCE | 2012-03-30 | 2,913 | 2,506 | S/L | 3.0000 | 407 | 407 | 407 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UNREALIZED LOSS ON AFS SECURITIES | FMV | 80,812 | 80,812 |
| INVESTMENTS-EDWARD JONES | FMV | 483,110 | 483,110 |
| INVESTMENTS-MIM | FMV | 460,012 | 460,012 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 3,244,720 | 1,514,471 | 1,730,249 | 2,200,000 |
| LAND | 35,057 | 35,057 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL | 2,829 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | ||||
| COMPUTER EXPENSES | ||||
| INVESTMENT EXPENSE- EJ | 4,619 | |||
| INSURANCE | 1,947 | |||
| OFFICE SUPPLIES & SUBSCRIPTIO | 2,560 | |||
| INVESTMENT EXPENSE-MIM | 3,947 | |||
| DAY ROOM | 9,298 | |||
| APPRAISAL | 3,000 | |||
| MEALS AND ENTERTAINMENT | 300 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 12,525 | 12,525 | |
| WM COLEMAN TRUST INCOME | 5,199 | 5,199 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| HELD IN CUSTODY FOR OTHERS | 599 | 599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 6,000 |