| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 9,302 | 0 | 2,665 | 6,637 |
| PAYROLL SERVICE | 6,386 | 0 | 1,830 | 4,556 |
| CPA | 1,800 | 0 | 516 | 1,284 |
| 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 | 735,607 | 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 | 2,293 | SL | 15.000000000000 | 353 | 0 | 353 | |
| 2008 Equipment | 2008-06-15 | 13,010 | 8,498 | SL | 10.000000000000 | 1,301 | 0 | 1,301 | |
| circulator for furnace | 2009-01-13 | 599 | 330 | SL | 10.000000000000 | 60 | 0 | 60 | |
| HP printer | 2009-05-04 | 190 | 190 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WII Game | 2009-06-14 | 249 | 249 | SL | 3.000000000000 | 0 | 0 | 0 | |
| SHOWER STALL ROOM 11 | 2010-05-04 | 1,091 | 341 | SL | 15.000000000000 | 73 | 0 | 73 | |
| CARPET SHAMPOOER | 2010-04-18 | 265 | 247 | SL | 5.000000000000 | 18 | 0 | 18 | |
| CLOTHES DRYER | 2010-01-12 | 749 | 749 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VACUUM | 2010-04-18 | 270 | 252 | SL | 5.000000000000 | 18 | 0 | 18 | |
| CARPETING | 2011-04-13 | 658 | 231 | SL | 10.000000000000 | 66 | 0 | 66 | |
| LIGHTING AND FIXTURES | 2011-03-15 | 1,240 | 434 | SL | 10.000000000000 | 124 | 0 | 124 | |
| CORDLESS PHONE | 2011-08-22 | 660 | 546 | 200DB | 5.000000000000 | 76 | 0 | 114 | |
| MASTERBOX COIL | 2011-09-27 | 700 | 350 | SL | 7.000000000000 | 100 | 0 | 100 | |
| COMPUTER WORK STATION | 2012-01-01 | 985 | 566 | SL | 5.000000000000 | 197 | 0 | 197 | |
| XBOX | 2012-06-11 | 270 | 142 | SL | 5.000000000000 | 54 | 0 | 54 | |
| WASHER | 2012-07-12 | 574 | 273 | SL | 5.000000000000 | 115 | 0 | 115 | |
| ELEVATOR LOWERING UNIT | 2012-10-19 | 1,711 | 727 | SL | 5.000000000000 | 342 | 0 | 342 | |
| LIGHTING | 2012-11-30 | 1,579 | 336 | SL | 10.000000000000 | 158 | 0 | 158 | |
| CIRCULATOR | 2012-11-20 | 450 | 96 | SL | 10.000000000000 | 45 | 0 | 45 | |
| FIRE SPRINKLER | 2013-11-06 | 680 | 102 | SL | 10.000000000000 | 68 | 0 | 68 | |
| ICE MACHINE | 2013-02-06 | 1,990 | 597 | SL | 5.000000000000 | 398 | 0 | 398 | |
| HP LASERJET PRINTER | 2013-04-01 | 790 | 237 | SL | 5.000000000000 | 158 | 0 | 158 | |
| WATCHGUARD XTM SECURITY | 2013-09-25 | 1,030 | 309 | SL | 5.000000000000 | 206 | 0 | 206 | |
| WATCHGUARD AP-200 | 2013-09-25 | 459 | 138 | SL | 5.000000000000 | 92 | 0 | 92 | |
| 16 PORT NETWORK SWITCH | 2013-09-25 | 199 | 60 | SL | 5.000000000000 | 40 | 0 | 40 | |
| Laptop | 2014-04-23 | 600 | 75 | SL | 5.000000000000 | 120 | 0 | 120 | |
| ipad | 2014-12-05 | 531 | 13 | SL | 5.000000000000 | 106 | 0 | 106 | |
| Garbage Disposal | 2015-11-17 | 1,099 | SL | 5.000000000000 | 110 | 0 | 18 | ||
| Marketing Room Furniture | 2015-06-30 | 9,316 | SL | 7.000000000000 | 665 | 0 | 665 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 951,110 | 960,297 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,156,929 | 1,514,720 |
| 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 | 769,709 | 168,102 | 168,102 |
| 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 | 2,646 | 2,648 | 2,648 |
| 2008 Equipment | 13,010 | 9,799 | 3,211 | 3,211 |
| circulator for furnace | 599 | 390 | 209 | 209 |
| HP printer | 190 | 190 | 0 | 0 |
| WII Game | 249 | 249 | 0 | 0 |
| SHOWER STALL ROOM 11 | 1,091 | 414 | 677 | 677 |
| CARPET SHAMPOOER | 265 | 265 | 0 | 0 |
| CLOTHES DRYER | 749 | 749 | 0 | 0 |
| VACUUM | 270 | 270 | 0 | 0 |
| CARPETING | 658 | 297 | 361 | 361 |
| LIGHTING AND FIXTURES | 1,240 | 558 | 682 | 682 |
| CORDLESS PHONE | 660 | 622 | 38 | 38 |
| MASTERBOX COIL | 700 | 450 | 250 | 250 |
| COMPUTER WORK STATION | 985 | 763 | 222 | 222 |
| XBOX | 270 | 196 | 74 | 74 |
| WASHER | 574 | 388 | 186 | 186 |
| ELEVATOR LOWERING UNIT | 1,711 | 1,069 | 642 | 642 |
| LIGHTING | 1,579 | 494 | 1,085 | 1,085 |
| CIRCULATOR | 450 | 141 | 309 | 309 |
| FIRE SPRINKLER | 680 | 170 | 510 | 510 |
| ICE MACHINE | 1,990 | 995 | 995 | 995 |
| HP LASERJET PRINTER | 790 | 395 | 395 | 395 |
| WATCHGUARD XTM SECURITY | 1,030 | 515 | 515 | 515 |
| WATCHGUARD AP-200 | 459 | 230 | 229 | 229 |
| 16 PORT NETWORK SWITCH | 199 | 100 | 99 | 99 |
| Laptop | 600 | 195 | 405 | 405 |
| ipad | 531 | 119 | 412 | 412 |
| Garbage Disposal | 1,099 | 110 | 989 | 989 |
| Marketing Room Furniture | 9,316 | 665 | 8,651 | 8,651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CCRC Project - In process | 138,424 | 696,935 | 696,935 |
| CCRC Security Deposit | 2,748 | 2,748 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD | 24,080 | 0 | 6,900 | 17,180 |
| SUPPLIES | 12,732 | 0 | 3,648 | 9,084 |
| ADVERTISING | 19,070 | 0 | 5,464 | 13,606 |
| REPAIRS AND MAINTENANCE | 22,755 | 0 | 6,520 | 16,235 |
| INSURANCE | 35,142 | 0 | 10,070 | 25,072 |
| HEALTH INSURANCE | 36,154 | 0 | 10,360 | 25,794 |
| ADMINISTRATIVE | 5,294 | 0 | 1,517 | 3,777 |
| PUBLIC RELATIONS | 542 | 0 | 155 | 387 |
| SOCIAL ACTIVITIES | 4,189 | 0 | 1,200 | 2,989 |
| AUTO EXPENSE | 644 | 0 | 185 | 459 |
| TELEPHONE AND CABLE | 5,384 | 0 | 1,543 | 3,841 |
| MISCELLANEOUS | 15,306 | 0 | 4,367 | 10,939 |
| CCRC Marketing Expenses | 97,424 | 0 | 27,916 | 69,508 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 285,251 | 285,251 | |
| ADMISSION FEE | 3,500 | 3,500 | |
| MISCELLANEOUS | 642 | 642 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHASE CREDIT CARD LIABILITY | 1,555 | 8,596 |
| SIMPLE IRA PAYABLE | 1,734 | 2,067 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 25,374 | 25,374 | 25,374 | 0 |
| CONSULTANT FEES | 524 | 0 | 169 | 355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 32,884 | 0 | 9,423 | 23,461 |
| FOREIGN TAXES | 1,953 | 1,953 | 1,953 | 0 |