| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND BOOKKEEPING FEES | 20,340 | 0 | 0 | 20,340 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVEMENTS | 1992-10-01 | 50,396 | 46,722 | SL | 27.5000 | 1,833 | |||
| ROOFING | 1993-08-17 | 1,000 | 893 | SL | 27.5000 | 36 | |||
| IMP-ELECTRICAL | 1994-06-08 | 3,000 | 2,594 | SL | 27.5000 | 109 | |||
| PAVING | 1994-06-15 | 3,600 | 3,116 | SL | 27.5000 | 131 | |||
| SECURITY SYSTEMS | 1994-09-14 | 7,200 | 6,166 | SL | 27.5000 | 262 | |||
| IMP-ELECTRICAL | 1994-11-03 | 2,875 | 2,445 | SL | 27.5000 | 105 | |||
| IMP-ELECTRICAL | 1995-10-01 | 2,519 | 2,059 | SL | 27.5000 | 92 | |||
| IMP-BRICK WORK | 1998-02-24 | 1,300 | 908 | SL | 27.5000 | 47 | |||
| WINDOWS | 1999-03-31 | 2,380 | 1,591 | SL | 27.5000 | 87 | |||
| WINDOWS | 1999-04-23 | 9,730 | 6,473 | SL | 27.5000 | 354 | |||
| IMPROVEMENTS | 2000-06-15 | 2,350 | 1,484 | SL | 27.5000 | 85 | |||
| NEW BATHROOM | 2003-01-20 | 1,900 | 1,050 | SL | 27.5000 | 69 | |||
| NEW FURNACE | 2003-08-01 | 13,245 | 11,934 | 150DB | 150.0000 | 13 | |||
| NEW PORCH | 2004-11-01 | 41,571 | 14,257 | SL | 39.0000 | 1,066 | |||
| PAVING | 2004-11-24 | 1,750 | 1,518 | 150DB | 15.0000 | 23 | |||
| SPRINKLER HEADS | 2005-03-03 | 5,400 | 1,804 | SL | 39.0000 | 138 | |||
| NEW ROOF | 2004-07-22 | 2,800 | 2,428 | 150DB | 15.0000 | 37 | |||
| NEW ROOF - RIGHT FRONT | 2006-08-18 | 6,000 | 4,600 | SL | 15.0000 | 400 | |||
| NEW FRONT PORCH | 2006-10-15 | 26,781 | 12,175 | SL | 27.5000 | 974 | |||
| NEW ELECTRIC SYSTEM | 2006-10-24 | 7,690 | 5,896 | SL | 15.0000 | 513 | |||
| NEW ROOF LEFT FRONT | 2006-12-15 | 6,250 | 4,792 | SL | 15.0000 | 417 | |||
| BRICK WORK | 2007-06-29 | 1,493 | 1,083 | SL | 15.0000 | 100 | |||
| NEW BATHROOMS | 2008-05-01 | 65,253 | 16,522 | SL | 39.0000 | 1,673 | |||
| NEW ROOF - BARN | 2008-06-04 | 1,550 | 1,020 | SL | 15.0000 | 103 | |||
| AIR CONDITIONING | 2008-07-01 | 2,800 | 2,695 | SL | 10.0000 | 70 | |||
| STAIRLIFT | 2009-03-19 | 4,345 | 2,643 | SL | 15.0000 | 290 | |||
| AIR CONDITIONER | 2009-06-16 | 6,580 | 1,484 | SL | 39.0000 | 169 | |||
| WINDOWS | 2009-10-21 | 899 | 195 | SL | 39.0000 | 23 | |||
| IMPROVEMENTS | 2010-09-30 | 46,318 | 8,957 | SL | 39.0000 | 1,188 | |||
| ICE MAKER | 2012-03-27 | 1,839 | 1,751 | 200DB | 7.0000 | 25 | |||
| DISHWASHER | 2012-02-07 | 2,898 | 2,759 | 200DB | 7.0000 | 33 | |||
| REFRIGERATOR | 2012-01-03 | 3,744 | 3,565 | 200DB | 7.0000 | 38 | |||
| IMPROVEMENTS | 2011-09-30 | 12,859 | 2,157 | SL | 39.0000 | 330 | |||
| FLOORING | 2013-03-12 | 1,850 | 239 | SL | 39.0000 | 47 | |||
| PAVING | 2012-12-31 | 10,520 | 7,569 | 150DB | 15.0000 | 295 | |||
| HOT WATER TANK | 2012-10-01 | 2,915 | 408 | SL | 39.0000 | 75 | |||
| IMPROVEMENTS | 2013-03-01 | 67,801 | 8,764 | SL | 39.0000 | 1,738 | |||
| 2006 CHEVY VAN | 2013-04-19 | 7,800 | 7,396 | 200DB | 5.0000 | 13 | |||
| AIR CONDITIONERS | 2013-06-01 | 1,412 | 1,339 | 200DB | 5.0000 | 5 | |||
| CALL SYSTEM | 2013-07-01 | 186 | 176 | 200DB | 5.0000 | 1 | |||
| ICE MAKER | 2013-04-12 | 146 | 130 | 200DB | 7.0000 | 5 | |||
| COMPUTER (LAUREL) | 2013-07-05 | 663 | 629 | 200DB | 5.0000 | 3 | |||
| NETWORK COMPUTERS | 2014-02-03 | 5,539 | 4,965 | 200DB | 5.0000 | 191 | |||
| TOOLS | 2013-05-30 | 425 | 378 | 200DB | 7.0000 | 13 | |||
| CARPETING | 2013-11-03 | 2,959 | 2,805 | 200DB | 5.0000 | 36 | |||
| PATIO | 2013-05-14 | 1,459 | 1,005 | 150DB | 15.0000 | 45 | |||
| FLOORING | 2013-10-23 | 4,166 | 476 | SL | 39.0000 | 107 | |||
| BUILDING IMPROVEMENTS | 2013-07-03 | 9,271 | 1,120 | SL | 39.0000 | 238 | |||
| DRIVEWAY IMPROVEMENTS | 2013-04-20 | 1,330 | 915 | 150DB | 15.0000 | 42 | |||
| ELECTRICAL IMPROVEMENTS | 2013-12-31 | 8,367 | 921 | SL | 39.0000 | 215 | |||
| PHONE SYSTEM WIRING | 2013-11-18 | 646 | 73 | SL | 39.0000 | 17 | |||
| IMPROVEMENTS | 2013-11-12 | 3,987 | 447 | SL | 39.0000 | 102 | |||
| HEATER | 2014-07-31 | 1,937 | 185 | SL | 39.0000 | 50 | |||
| BUILDING IMPROVEMENTS | 2014-09-30 | 11,166 | 1,014 | SL | 39.0000 | 286 | |||
| CALL SYSTEM | 2015-04-02 | 18,275 | 14,279 | 200DB | 7.0000 | 1,142 | |||
| BED | 2015-09-23 | 1,200 | 938 | 200DB | 7.0000 | 75 | |||
| WATER HEATER | 2016-03-12 | 5,600 | 294 | SL | 39.0000 | 144 | |||
| ROOF | 2015-12-23 | 15,000 | 882 | SL | 39.0000 | 385 | |||
| BUILDING IMPROVEMENTS | 2016-01-15 | 2,500 | 141 | SL | 39.0000 | 64 | |||
| TENT | 2016-07-21 | 6,341 | 4,400 | 200DB | 7.0000 | 555 | |||
| NEW ROOF - MAIN HOUSE | 2017-12-05 | 17,355 | 148 | SL | 39.0000 | 445 | |||
| SOMETHING FROM LOWES | 2013-06-05 | 44 | 39 | 200DB | 7.0000 | 1 | |||
| DESKS, CREDENAZ, CHAIRS, | 2013-10-03 | 250 | 222 | 200DB | 7.0000 | 8 | |||
| LIGHTINGDIRECT | 2014-01-31 | 132 | 117 | 200DB | 7.0000 | 4 | |||
| TJ OFFICE DESK & FILE CAB | 2014-02-11 | 1,775 | 1,577 | 200DB | 7.0000 | 57 | |||
| BED | 2012-04-17 | 101 | 97 | 200DB | 7.0000 | 1 | |||
| TV, BOOMBOX | 2012-04-21 | 272 | 261 | 200DB | 7.0000 | 3 | |||
| OUTSIDE CANOPY | 2012-06-20 | 99 | 95 | 200DB | 7.0000 | 1 | |||
| ADD DIAL TONE | 2012-09-07 | 95 | 91 | 200DB | 7.0000 | 1 | |||
| TV | 2012-11-16 | 128 | 123 | 200DB | 7.0000 | 1 | |||
| JIG SAW | 2012-05-02 | 82 | 76 | 200DB | 7.0000 | 2 | |||
| HANDTRUCK | 2012-05-09 | 85 | 79 | 200DB | 7.0000 | 2 | |||
| TRACTOR TIRES | 2012-05-11 | 88 | 81 | 200DB | 7.0000 | 2 | |||
| WANDER GUARD SYSTEM | 2017-07-20 | 9,666 | 1,289 | SL | 5.0000 | 1,933 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 62,794 | 62,283 | 511 | 511 |
| Machinery and Equipment | 92,676 | 82,520 | 10,156 | 10,156 |
| Improvements | 596,348 | 282,454 | 313,894 | 313,894 |
| Miscellaneous | 19,134 | 15,587 | 3,547 | 3,547 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FUNERAL EXPENSES | 5,555 | 5,555 | 5,555 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 5,507 | 5,507 | ||
| AUTO EXPENSES | 2,200 | 2,200 | ||
| BANK FEES | 143 | 143 | ||
| DUES AND SUBSCRIPTIONS | 741 | 741 | ||
| EMPLOYEE EDUCATION | 1,405 | 1,405 | ||
| EQUIPMENT OPERATING LEASES | 7,290 | 7,290 | ||
| FOOD SERVICES | 39,852 | 39,852 | ||
| HIRING EXPENSES | 1,512 | 1,512 | ||
| HOUSEKEEPING | 1,358 | 1,358 | ||
| INSURANCE | 47,031 | 47,031 | ||
| LANDSCAPING | 3,260 | 3,260 | ||
| LICENSES AND PERMITS | 904 | 904 | ||
| MEDICAL EXPENSES | 3,617 | 3,617 | ||
| MISCELLANEOUS EXPENSES | 145 | 145 | ||
| OFFICE SUPPLIES AND EXPENSES | 11,330 | 11,330 | ||
| POSTAGE | 656 | 656 | ||
| Rental Expenses | 5,334 | 5,334 | ||
| REPAIRS AND MAINTENANCE | 10,343 | 10,343 | ||
| RESIDENT ENTERTAINMENT | 8,521 | 8,521 | ||
| RUBBISH REMOVAL | 2,563 | 2,563 | ||
| SNOW REMOVAL | 5,600 | 5,600 | ||
| SPONSORSHIPS | 15 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION FEES | 10,000 | 10,000 | |
| OTHER MISC INCOME | 746 | 746 | |
| RESIDENT FEES | 694,370 | 694,370 | |
| RESPITE CARE | 20,196 | 20,196 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 6,891 | 3,792 |
| NORTH STAR LEASE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL ADVISOR FEES | 3,361 | 3,361 | 0 | 0 |
| OTHER CONSULTING FEES | 6,906 | 0 | 0 | 6,906 |
| PAYROLL PROCESSING FEES | 3,978 | 0 | 0 | 3,978 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 4,117 | 4,117 | ||
| FOREIGN TAXES | 220 | 220 | ||
| PAYROLL TAXES | 51,460 | 51,460 |