| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 15,888 | 0 | 0 | 15,888 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Drywall | 1987-11-01 | 2,200 | 2,184 | SL | 30.0000 | 16 | |||
| Improvements | 1988-01-01 | 1,461 | 1,448 | SL | 30.0000 | 13 | |||
| Bathroom | 1988-02-01 | 5,580 | 5,502 | SL | 30.0000 | 78 | |||
| Furnace | 1988-07-01 | 8,043 | 7,841 | SL | 30.0000 | 202 | |||
| 2 Bathrooms and porch | 1991-11-01 | 45,137 | 41,650 | SL | 3.64 % | 1,641 | |||
| Various 24 Cedar | 1995-03-01 | 18,230 | 10,457 | SL | 2.56 % | 467 | |||
| Various | 1996-01-01 | 931 | 532 | SL | 2.56 % | 24 | |||
| Wiring | 1997-05-01 | 817 | 507 | SL | 2.56 % | 21 | |||
| Renovation 8 and 9 | 1997-04-01 | 2,098 | 1,165 | SL | 2.56 % | 54 | |||
| Boiler | 1997-04-01 | 1,484 | 780 | SL | 2.56 % | 38 | |||
| Renovation 8 and 9 | 1997-03-01 | 4,134 | 2,182 | SL | 2.56 % | 106 | |||
| Wallpaper | 1997-02-01 | 301 | 163 | SL | 2.56 % | 8 | |||
| Cabinets in kitchen | 1998-09-01 | 1,500 | 1,216 | SL | 2.56 % | 38 | |||
| New kitchen | 1998-10-01 | 6,079 | 2,905 | SL | 2.56 % | 156 | |||
| Storm Window | 1999-05-01 | 1,218 | 575 | SL | 2.56 % | 31 | |||
| All new windows | 2000-10-01 | 8,400 | 3,657 | SL | 2.56 % | 215 | |||
| Chimney | 2004-08-01 | 12,221 | 4,122 | SL | 2.56 % | 313 | |||
| Boiler | 2004-03-01 | 7,457 | 2,595 | SL | 2.56 % | 191 | |||
| Kitchen windows | 2006-02-03 | 743 | 223 | SL | 2.56 % | 19 | |||
| Garage | 2007-10-12 | 32,900 | 8,440 | SL | 39.0000 | 844 | |||
| Driveway Paving | 2007-10-25 | 5,800 | 5,752 | SL | 10.0000 | 48 | |||
| Ramp | 2009-09-07 | 744 | 154 | SL | 39.0000 | 19 | |||
| Electrical improvements | 2010-03-19 | 2,800 | 540 | SL | 39.0000 | 72 | |||
| Carpet - dining room | 2011-04-28 | 928 | 864 | SL | 7.14 % | 64 | |||
| Laundry room renovation | 2011-04-28 | 8,705 | 1,431 | SL | 39.0000 | 223 | |||
| UnImage Awning | 2011-05-20 | 2,950 | 2,666 | SL | 7.0000 | 284 | |||
| Outside outlet wiring | 2011-06-24 | 587 | 94 | SL | 39.0000 | 15 | |||
| Electric water heater | 2011-06-24 | 2,912 | 469 | SL | 39.0000 | 75 | |||
| Insulation for 60 Cedar | 2011-10-11 | 76,410 | 11,754 | SL | 39.0000 | 1,959 | |||
| Windows | 2012-02-22 | 888 | 128 | SL | 39.0000 | 23 | |||
| Fire Alarm System | 2012-08-08 | 7,695 | 1,018 | SL | 39.0000 | 197 | |||
| Back Porch | 2011-11-18 | 8,995 | 1,347 | SL | 39.0000 | 231 | |||
| Flooring - Room 5 | 2011-12-21 | 763 | 627 | SL | 7.0000 | 109 | |||
| Living Room Carpet | 2013-04-03 | 1,188 | 765 | SL | 7.0000 | 170 | |||
| Fireplace mantel | 2013-03-13 | 640 | 74 | SL | 39.0000 | 16 | |||
| Living room lights | 2013-04-02 | 435 | 279 | SL | 7.0000 | 62 | |||
| Chair | 2013-04-03 | 449 | 288 | SL | 7.0000 | 64 | |||
| Living Room Shades | 2012-11-19 | 685 | 662 | SL | 5.0000 | 23 | |||
| Computer | 2013-04-19 | 705 | 623 | SL | 5.0000 | 82 | |||
| Chair | 2013-04-26 | 329 | 208 | SL | 7.0000 | 47 | |||
| Valances/Cellular Shades | 2013-05-10 | 2,105 | 1,859 | SL | 5.0000 | 246 | |||
| (2) Living Rm Chairs | 2013-05-10 | 628 | 397 | SL | 7.0000 | 90 | |||
| Sofa | 2013-05-27 | 749 | 464 | SL | 7.0000 | 107 | |||
| Computer Equipment | 2013-06-27 | 283 | 242 | SL | 5.0000 | 41 | |||
| Office Computer | 2013-07-12 | 403 | 344 | SL | 5.0000 | 59 | |||
| Living Room Picture | 2013-07-15 | 205 | 123 | SL | 7.0000 | 29 | |||
| Lamps | 2012-10-03 | 328 | 235 | SL | 7.0000 | 47 | |||
| Bed Mattress | 2012-11-15 | 997 | 979 | SL | 5.0000 | 18 | |||
| Massage Table | 2013-01-17 | 270 | 182 | SL | 7.0000 | 39 | |||
| Safe Step Tub | 2013-08-06 | 9,700 | 5,775 | SL | 7.0000 | 1,386 | |||
| Dryer | 2014-07-11 | 727 | 471 | SL | 5.0000 | 145 | |||
| Dishwasher | 2013-10-15 | 1,084 | 868 | SL | 5.0000 | 216 | |||
| Grill | 2014-06-12 | 471 | 313 | SL | 5.0000 | 94 | |||
| Flooring Rm 11 | 2015-09-02 | 1,094 | 58 | SL | 39.0000 | 28 | |||
| Radiator Rm 9 | 2015-03-18 | 2,088 | 135 | SL | 39.0000 | 54 | |||
| Windows | 2015-06-01 | 2,248 | 135 | SL | 39.0000 | 58 | |||
| Windows | 2015-07-22 | 970 | 54 | SL | 39.0000 | 25 | |||
| Stairlift | 2016-10-31 | 7,502 | 1,375 | SL | 5.0000 | 1,500 | |||
| Flooring | 2017-02-08 | 2,393 | 228 | SL | 7.0000 | 342 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 27,513 | 27,513 | ||
| Furniture and Fixtures | 22,586 | 18,512 | 4,074 | |
| Machinery and Equipment | 62,778 | 55,105 | 7,673 | |
| Buildings | 324,123 | 151,197 | 172,926 | 333,300 |
| Land | 31,797 | 31,797 | 172,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 77 | 0 | 0 | 77 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,422 | 1,422 | ||
| All Other | 623 | 623 | ||
| Bank Charges | 100 | 100 | ||
| Deminimus Equipment & Supplies | 2,007 | 2,007 | ||
| Food and Supplies | 30,588 | 30,588 | ||
| Insurance | 17,989 | 17,989 | ||
| Licenses & Fees | 827 | 827 | ||
| Office Supplies | 1,465 | 1,465 | ||
| Professional Development | 631 | 631 | ||
| Residents - Allowances | 11,500 | 11,500 | ||
| Residents - Medical | 25,698 | 25,698 | ||
| Residents - Other | 12,086 | 12,086 | ||
| Residents - Supplemental Ins | 20,705 | 20,705 | ||
| Residents - Supplies | 3,553 | 3,553 | ||
| Telephone/Cable | 6,388 | 6,388 | ||
| Vehicle Expense | 2,836 | 2,836 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous Income | 2,828 | ||
| Resident Assignments | 101,087 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 29,798 | 29,798 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| All Other Taxes | 74 | 74 | ||
| Payroll Tax | 19,763 | 19,763 |