| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,600 | 4,800 | 0 | 4,800 |
| 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 IMPROV-BR | 2011-02-01 | 270,493 | 27,744 | SL | 39 | 6,936 | |||
| BUILDING IMPROV-BR | 2012-01-15 | 8,500 | 763 | SL | 39 | 218 | |||
| FIXTURES/EQUIP-BR | 2011-02-01 | 31,233 | 17,848 | SL | 7 | 4,462 | |||
| FIXTURES/EQUIP-BR | 2012-02-07 | 4,360 | 2,129 | SL | 7 | 623 | |||
| FIXTURES/EQUIP-BR | 2012-03-06 | 4,943 | 2,353 | SL | 7 | 706 | |||
| LAND-DELORES | 2015-03-11 | 132,000 | L | ||||||
| BUILDING-DELORES | 2015-03-11 | 175,845 | 1,503 | SL | 27 | 7,023 | |||
| REMODEL-DELORES | 2016-03-15 | 30,362 | SL | 27 | 368 | ||||
| FIXTURES/EQUIP-DEL | 2015-03-11 | 7,480 | 356 | SL | 7 | 1,069 | |||
| FIXTURES/EQUIP-DEL | 2015-04-09 | 2,860 | 18 | SL | 27 | 112 | |||
| RAMP-DELORES | 2015-06-23 | 4,087 | SL | 7 | |||||
| SPRINKLER-DELORES | 2015-12-18 | 5,889 | SL | 7 | 421 | ||||
| ALARM-DELORES | 2015-10-30 | 3,006 | SL | 7 | 286 | ||||
| LAND-BRIARWOOD | 2011-02-01 | 48,750 | L |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST CORP BOND FUND | 97,849 | 97,849 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORTHERN TRUST | FMV | 0 | 0 |
| AZA | FMV | 1,123,116 | 1,123,116 |
| LARAMAR GROUP LLC | FMV | 582,417 | 582,417 |
| BRAUVIN | FMV | 202,538 | 202,538 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROV-BR | 270,493 | 34,680 | 235,813 | |
| BUILDING IMPROV-BR | 8,500 | 981 | 7,519 | |
| FIXTURES/EQUIP-BR | 31,233 | 22,310 | 8,923 | |
| FIXTURES/EQUIP-BR | 4,360 | 2,752 | 1,608 | |
| FIXTURES/EQUIP-BR | 4,943 | 3,059 | 1,884 | |
| LAND-DELORES | 132,000 | 132,000 | ||
| BUILDING-DELORES | 175,845 | 8,526 | 167,319 | |
| REMODEL-DELORES | 30,362 | 368 | 29,994 | |
| FIXTURES/EQUIP-DEL | 7,480 | 1,425 | 6,055 | |
| FIXTURES/EQUIP-DEL | 2,860 | 130 | 2,730 | |
| RAMP-DELORES | ||||
| SPRINKLER-DELORES | 5,889 | 421 | 5,468 | |
| ALARM-DELORES | 3,006 | 286 | 2,720 | |
| LAND-BRIARWOOD | 48,750 | 48,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 200 | 0 | 0 | 200 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN | 218,666 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS REGISTRATION FEES | 15 | 0 | 15 | 0 |
| INSURANCE | 3,916 | 0 | 3,916 | 0 |
| OUTSIDE CONTRACT SERVICES | 2,660 | 0 | 2,660 | 0 |
| PROPERTY INSURANCE | 1,054 | 0 | 1,054 | 0 |
| FOOD | 15,317 | 0 | 15,317 | 0 |
| PROFESSIONAL SERVICES | 4,981 | 0 | 4,981 | 0 |
| REPAIRS | 17,819 | 0 | 17,819 | 0 |
| SUPPLIES | 5,317 | 0 | 5,317 | 0 |
| UTILITIES | 3,910 | 0 | 3,910 | 0 |
| OTHER EXPENSES - BRIARWOOD | 5,414 | 0 | 5,414 | 0 |
| CONTRACT LABOR | 4,108 | 0 | 4,108 | 0 |
| BANK SERVICE FEES | 15 | 0 | 15 | 0 |
| OTHER EXPENSES - DELORES | 1,964 | 0 | 1,964 | 0 |
| HOME EXPENSES | 4,173 | 4,173 | ||
| OVERHEAD ALLOCATION | 16,200 | 16,200 | ||
| MANAGEMENT FEES - BRIARWOOD | 12,000 | 12,000 | ||
| BUSINESS EXPENSES | 350 | 350 | ||
| POSTAGE & MAILING EXPENSES | 11 | 11 | ||
| ANNUAL STATE FILING FEE | 15 | 15 | ||
| VEHICLE EXPENSE | 6,354 | 6,354 | ||
| SEC. 190 EXP - DELORES RAMPS | 8,261 | 8,261 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SERVICE CARE FEES | 371,481 | 0 | 371,481 |
| Description | Amount |
|---|---|
| REDUCTION IN SET ASIDE | 63,922 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SET ASIDE PAYABLE | 77,728 | 13,805 |
| PROPERTY TAX PAYABLE | 5,150 | 5,150 |
| ACCRUED INTEREST INCOME | 0 | 15 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 12,755 | 12,755 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES PAID | 3,500 | 0 | 0 | 0 |
| REAL ESTATE, PERSONAL PROP TAX | 4,656 | 0 | 4,656 | 0 |