| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 9,435 | 0 | 2,547 | 6,888 |
| PAYROLL SERVICE | 12,053 | 0 | 3,254 | 8,799 |
| CPA | 60,235 | 0 | 16,263 | 43,972 |
| 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 | 837,913 | 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 | 3,351 | SL | 15.000000000000 | 353 | 0 | 353 | |
| 2008 EQUIPMENT | 2008-06-15 | 13,010 | 12,401 | SL | 10.000000000000 | 609 | 0 | 609 | |
| CIRCULATOR FOR FURNACE | 2009-01-13 | 599 | 510 | 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 | 560 | SL | 15.000000000000 | 73 | 0 | 73 | |
| CARPET SHAMPOOER | 2010-04-18 | 265 | 265 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CLOTHES DRYER | 2010-01-12 | 749 | 749 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VACUUM | 2010-04-18 | 270 | 270 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPETING | 2011-04-13 | 658 | 429 | SL | 10.000000000000 | 66 | 0 | 66 | |
| LIGHTING AND FIXTURES | 2011-03-15 | 1,240 | 806 | SL | 10.000000000000 | 124 | 0 | 124 | |
| CORDLESS PHONE | 2011-08-22 | 660 | 660 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MASTERBOX COIL | 2011-09-27 | 700 | 650 | SL | 7.000000000000 | 50 | 0 | 50 | |
| COMPUTER WORK STATION | 2012-01-01 | 985 | 985 | SL | 5.000000000000 | 0 | 0 | 0 | |
| XBOX | 2012-06-11 | 270 | 270 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WASHER | 2012-07-12 | 574 | 574 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ELEVATOR LOWERING UNIT | 2012-10-19 | 1,711 | 1,711 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LIGHTING | 2012-11-30 | 1,579 | 810 | SL | 10.000000000000 | 158 | 0 | 158 | |
| CIRCULATOR | 2012-11-20 | 450 | 231 | SL | 10.000000000000 | 45 | 0 | 45 | |
| FIRE SPRINKLER | 2013-11-06 | 680 | 306 | SL | 10.000000000000 | 68 | 0 | 68 | |
| ICE MACHINE | 2013-02-06 | 1,990 | 1,791 | SL | 5.000000000000 | 199 | 0 | 199 | |
| HP LASERJET PRINTER | 2013-04-01 | 790 | 711 | SL | 5.000000000000 | 79 | 0 | 79 | |
| WATCHGUARD XTM SECURITY | 2013-09-25 | 1,030 | 927 | SL | 5.000000000000 | 103 | 0 | 103 | |
| WATCHGUARD AP-200 | 2013-09-25 | 459 | 414 | SL | 5.000000000000 | 45 | 0 | 45 | |
| 16 PORT NETWORK SWITCH | 2013-09-25 | 199 | 180 | SL | 5.000000000000 | 19 | 0 | 19 | |
| LAPTOP | 2014-04-23 | 600 | 435 | SL | 5.000000000000 | 120 | 0 | 120 | |
| IPAD | 2014-12-05 | 531 | 331 | SL | 5.000000000000 | 106 | 0 | 106 | |
| GARBAGE DISPOSAL | 2015-11-17 | 1,099 | 550 | SL | 5.000000000000 | 220 | 0 | 220 | |
| MARKETING ROOM FURNITURE | 2015-06-30 | 9,316 | 3,327 | SL | 7.000000000000 | 1,331 | 0 | 1,331 | |
| BUILDING, 194-202 COURT ST | 2016-07-01 | 710,000 | 26,549 | SL | 39.000000000000 | 18,205 | 0 | 18,205 | |
| HOBART LXIH-3 DISHWASHER | 2016-07-01 | 1,000 | 214 | SL | 7.000000000000 | 143 | 0 | 143 | |
| BUICK LUCERNE 2006 | 2016-07-01 | 500 | 150 | SL | 5.000000000000 | 100 | 0 | 100 | |
| MISC FURNITURE, FIXTURES, EQUIP (WW) | 2016-07-01 | 3,150 | 945 | SL | 5.000000000000 | 630 | 0 | 630 | |
| LEASEHOLD IMPROVEMENTS | 2016-02-05 | 34,728 | 3,473 | SL | 15.000000000000 | 2,315 | 0 | 2,315 | |
| FURNITURE MARKETING OFFICE | 2016-01-27 | 1,088 | 233 | SL | 7.000000000000 | 155 | 0 | 155 | |
| FURNITURE MARKETING OFFICE | 2016-03-01 | 7,645 | 1,638 | SL | 7.000000000000 | 1,092 | 0 | 1,092 | |
| 4 CHAIRS AND TABLE, MARKETING OFFICE | 2016-03-23 | 1,891 | 405 | SL | 7.000000000000 | 270 | 0 | 270 | |
| CURTAINS, WINDOW DRESSINGS, PILLOWS | 2016-01-01 | 1,803 | 387 | SL | 7.000000000000 | 258 | 0 | 258 | |
| REFRIGERATOR | 2016-01-15 | 1,630 | 349 | SL | 7.000000000000 | 233 | 0 | 233 | |
| LAND FOR HILLSIDE VILLAGE | 2017-06-15 | 1,597,866 | L | 0 | 0 | 0 | |||
| BLACK BROOK ROAD EASEMENTS | 2017-10-31 | 6,000 | L | 0 | 0 | 0 | |||
| BARN BUILDING (OLD MIM) | 2017-09-26 | 260,145 | 1,946 | SL | 39.000000000000 | 6,670 | 0 | 6,670 | |
| LAND (OLD MIM) | 2017-09-26 | 93,700 | L | 0 | 0 | 0 | |||
| LAND BLACK BROOK .344 ACRES | 2018-04-23 | 15,846 | L | 0 | 0 | 0 | |||
| 2007 GMC SIERRA PICKUP TRUCK | 2018-12-18 | 15,200 | SL | 5.000000000000 | 0 | 0 | 0 | ||
| FORD FLEX | 2018-11-28 | 25,074 | SL | 5.000000000000 | 0 | 0 | 0 | ||
| FURNITURE & FIXTURES (NOT IN SERVICE) | 2018-12-31 | 631,122 | SL | 7.000000000000 | 0 | 0 | 0 | ||
| EQUIPMENT (NOT IN SERVICE | 2018-12-31 | 426,601 | SL | 7.000000000000 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 278,396 | 278,396 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,119,089 | 1,119,089 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTO. / TRANSPORTATION EQ | 18,064 | 18,064 | 0 | |
| BUILDINGS | 5,101 | 5,101 | 0 | |
| IMPROVEMENTS | 937,811 | 872,015 | 65,796 | |
| LAND | 1,721 | 0 | 1,721 | |
| LAND IMPROVEMENTS | 10,183 | 10,183 | 0 | |
| MACHINERY & EQUIPMENT | 138,223 | 138,223 | 0 | |
| 2008 BUILDING IMPROVEMENT | 5,294 | 3,704 | 1,590 | |
| 2008 EQUIPMENT | 13,010 | 13,010 | 0 | |
| CIRCULATOR FOR FURNACE | 599 | 570 | 29 | |
| HP PRINTER | 190 | 190 | 0 | |
| WII GAME | 249 | 249 | 0 | |
| SHOWER STALL ROOM 11 | 1,091 | 633 | 458 | |
| CARPET SHAMPOOER | 265 | 265 | 0 | |
| CLOTHES DRYER | 749 | 749 | 0 | |
| VACUUM | 270 | 270 | 0 | |
| CARPETING | 658 | 495 | 163 | |
| LIGHTING AND FIXTURES | 1,240 | 930 | 310 | |
| CORDLESS PHONE | 660 | 660 | 0 | |
| MASTERBOX COIL | 700 | 700 | 0 | |
| COMPUTER WORK STATION | 985 | 985 | 0 | |
| XBOX | 270 | 270 | 0 | |
| WASHER | 574 | 574 | 0 | |
| ELEVATOR LOWERING UNIT | 1,711 | 1,711 | 0 | |
| LIGHTING | 1,579 | 968 | 611 | |
| CIRCULATOR | 450 | 276 | 174 | |
| FIRE SPRINKLER | 680 | 374 | 306 | |
| ICE MACHINE | 1,990 | 1,990 | 0 | |
| HP LASERJET PRINTER | 790 | 790 | 0 | |
| WATCHGUARD XTM SECURITY | 1,030 | 1,030 | 0 | |
| WATCHGUARD AP-200 | 459 | 459 | 0 | |
| 16 PORT NETWORK SWITCH | 199 | 199 | 0 | |
| LAPTOP | 600 | 555 | 45 | |
| IPAD | 531 | 437 | 94 | |
| GARBAGE DISPOSAL | 1,099 | 770 | 329 | |
| MARKETING ROOM FURNITURE | 9,316 | 4,658 | 4,658 | |
| BUILDING, 194-202 COURT ST | 710,000 | 44,754 | 665,246 | |
| HOBART LXIH-3 DISHWASHER | 1,000 | 357 | 643 | |
| BUICK LUCERNE 2006 | 500 | 250 | 250 | |
| MISC FURNITURE, FIXTURES, EQUIP (WW) | 3,150 | 1,575 | 1,575 | |
| LEASEHOLD IMPROVEMENTS | 34,728 | 5,788 | 28,940 | |
| FURNITURE MARKETING OFFICE | 1,088 | 388 | 700 | |
| FURNITURE MARKETING OFFICE | 7,645 | 2,730 | 4,915 | |
| 4 CHAIRS AND TABLE, MARKETING OFFICE | 1,891 | 675 | 1,216 | |
| CURTAINS, WINDOW DRESSINGS, PILLOWS | 1,803 | 645 | 1,158 | |
| REFRIGERATOR | 1,630 | 582 | 1,048 | |
| LAND FOR HILLSIDE VILLAGE | 1,597,866 | 0 | 1,597,866 | |
| BLACK BROOK ROAD EASEMENTS | 6,000 | 0 | 6,000 | |
| BARN BUILDING (OLD MIM) | 260,145 | 8,616 | 251,529 | |
| LAND (OLD MIM) | 93,700 | 0 | 93,700 | |
| LAND BLACK BROOK .344 ACRES | 15,846 | 0 | 15,846 | |
| 2007 GMC SIERRA PICKUP TRUCK | 15,200 | 0 | 15,200 | |
| FORD FLEX | 25,074 | 0 | 25,074 | |
| FURNITURE & FIXTURES (NOT IN SERVICE) | 631,122 | 0 | 631,122 | |
| EQUIPMENT (NOT IN SERVICE | 426,601 | 0 | 426,601 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 12,025 | 0 | 3,247 | 8,778 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CCRC PROJECT- IN PROCESS | 18,210,160 | 71,808,207 | 71,808,207 |
| SECURITY DEPOSIT | 5,918 | 2,748 | 2,748 |
| CCRC ESCROW DEPOSIT | 4,472,225 | ||
| BOND RESERVE FUNDS | 73,062,734 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 74,023 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 280,325 | 0 | 75,688 | 204,637 |
| BANK FEES | 256 | 0 | 69 | 187 |
| DIETARY | 41,990 | 0 | 11,337 | 30,653 |
| HOUSEKEEPING | 960 | 0 | 259 | 701 |
| INSURANCE | 43,165 | 0 | 11,655 | 31,510 |
| OTHER MISCELLANEOUS | 12,487 | 0 | 3,371 | 9,116 |
| PROFESSIONAL DEVELOPMENT | 7,362 | 0 | 1,988 | 5,374 |
| PROJECT COST | 249,048 | 0 | 67,243 | 181,508 |
| REPAIRS AND MAINTENANCE | 28,173 | 0 | 7,607 | 20,566 |
| SUPPLIES | 9,279 | 0 | 2,505 | 6,774 |
| UTILITIES | 74,899 | 0 | 20,223 | 54,676 |
| AMORTIZATION OF BOND COSTS | 264,631 | 0 | 264,631 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD | 547,520 | 547,520 | |
| ADMISSION FEE | 18,500 | 18,500 | |
| MISCELLANEOUS INCOME | 15,572 | 15,572 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 2,640 | 2,640 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CCRC ESCROW DEPOSITS | 4,477,808 | 4,882,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 11,133 | 0 | 3,006 | 8,127 |
| TRUSTEE FEES | 106,433 | 106,433 | 106,433 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 73,890 | 0 | 19,950 | 53,940 |
| FOREIGN TAXES | 1,023 | 1,023 | 1,023 | 0 |