| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| audit | 9,400 | 0 | 0 | 0 |
| bookkeeping | 3,059 | 0 | 0 | 0 |
| 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 | 1998-11-03 | 1,972,064 | 923,811 | SL | 40.0000 | 49,302 | |||
| BUIILDING ADDITION | 1999-07-01 | 68,712 | 30,924 | SL | 40.0000 | 1,718 | |||
| BUILDING IMPROVEMENT | 2002-06-01 | 10,199 | 3,825 | SL | 40.0000 | 255 | |||
| LAND IMPROVEMENTS | 2003-01-01 | 999 | 971 | SL | 15.0000 | 28 | |||
| LAND IMPROVEMENTS | 2003-06-21 | 2,500 | 2,338 | SL | 15.0000 | 162 | |||
| LANDSCAPING | 2005-01-01 | 10,525 | 8,775 | SL | 15.0000 | 702 | |||
| PAVING IMPROVEMENTS | 2005-01-01 | 5,605 | 1,750 | SL | 40.0000 | 140 | |||
| BUILDING IMPROVEMENT | 2006-12-31 | 2,084 | 546 | SL | 40.0000 | 52 | |||
| FENCING | 2007-12-31 | 2,095 | 1,330 | SL | 15.0000 | 140 | |||
| FLOORING | 2007-12-31 | 5,892 | 1,397 | SL | 40.0000 | 147 | |||
| LAND IMPROVEMENTS | 2008-12-31 | 5,575 | 3,162 | SL | 15.0000 | 372 | |||
| BUILDING EQUIPMENT | 2010-12-31 | 8,298 | 7,703 | SL | 7.0000 | 595 | |||
| FURNITURE & FIXTURES | 2010-12-31 | 9,993 | 9,282 | SL | 7.0000 | 711 | |||
| LAND IMPROVEMENTS | 2010-12-31 | 6,870 | 2,977 | SL | 15.0000 | 458 | |||
| BUILDING EQUIPMENT | 2011-12-31 | 18,885 | 14,839 | SL | 7.0000 | 2,698 | |||
| LAND IMPROVEMENTS | 2011-12-31 | 13,310 | 4,879 | SL | 15.0000 | 887 | |||
| FURNITURE & FIXTURES | 2011-12-31 | 4,239 | 3,333 | SL | 7.0000 | 606 | |||
| Land Improvement | 2012-12-31 | 34,970 | 10,490 | SL | 15.0000 | 2,331 | |||
| Building Equipment | 2012-12-31 | 75,074 | 48,262 | SL | 7.0000 | 10,725 | |||
| Furniture & Fixtures | 2012-12-31 | 4,482 | 2,880 | SL | 7.0000 | 640 | |||
| Building Additions | 2012-12-31 | 237 | 27 | SL | 40.0000 | 6 | |||
| Land Improvement | 2013-12-31 | 11,145 | 2,601 | SL | 15.0000 | 743 | |||
| Generator | 2013-07-31 | 1,357 | 760 | SL | 7.0000 | 194 | |||
| Security Camera | 2013-09-30 | 929 | 499 | SL | 7.0000 | 133 | |||
| Nurse Call System | 2014-03-31 | 2,415 | 1,121 | SL | 7.0000 | 345 | |||
| Security System | 2014-04-30 | 30,712 | 13,892 | SL | 7.0000 | 4,387 | |||
| Carpet | 2013-08-31 | 7,707 | 4,221 | SL | 7.0000 | 1,101 | |||
| Cabinets | 2014-06-30 | 413 | 177 | SL | 7.0000 | 59 | |||
| Building Improvements | 2014-02-28 | 19,094 | 1,590 | SL | 40.0000 | 477 | |||
| Computer Processor | 2014-06-30 | 1,571 | 942 | SL | 5.0000 | 314 | |||
| adp quickpunch timeclock | 2016-01-05 | 5,090 | 1,527 | SL | 5.0000 | 1,018 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 105,616 | 101,401 | 4,215 | |
| Machinery and Equipment | 183,555 | 133,855 | 49,700 | |
| Buildings | 2,083,887 | 1,015,967 | 1,067,920 | 1,256,478 |
| Improvements | 89,714 | 45,071 | 44,643 | |
| Land | 90,000 | 90,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 796 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 21,056 | 21,066 | 21,066 |
| REPLACEMENT RESERVES | 548,301 | 616,617 | 616,617 |
| TENANT DEPOSITS HELD IN TRUST | 6,155 | 5,340 | 5,340 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,596 | |||
| BAD DEBTS | 48 | |||
| CONTRACTS | 45,987 | |||
| GARBAGE AND TRASH REMOVAL | 4,010 | |||
| HEALTH INSURANCE | 5,154 | |||
| HVAC CONTRACT | 733 | |||
| INSURANCE | 15,526 | |||
| MANAGEMENT FEES | 43,588 | |||
| MISC. ADMINISTRATIVE EXPENSES | 3,099 | 185 | ||
| MISC. OPERATING AND MAINT. | 2,210 | |||
| OFFICE EXPENSES | 17,956 | |||
| OTHER RENTING EXPENSE | 17,050 | |||
| SNOW REMOVAL | 6,735 | |||
| SUPPLIES | 11,507 | |||
| UTILITIES | 27,849 | |||
| VEHICLE AND MAINT. EQP. EXPENSE | 303 | |||
| WORKERS COMPENSATION | 2,411 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAUNDRY AND VENDING | 2,203 | ||
| TENANT RENTS | 61,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll taxes | 6,484 | |||
| real estate taxes | 5,000 |