| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,800 | 3,800 | ||
| BOOKKEEPING FEES | 5,400 | 5,400 | ||
| PAYROLL PROCESSING FEE | 917 | 917 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS (APPRAISAL) | 1971-01-04 | 67,950 | 67,950 | S/L | 25.0000 | ||||
| LAND (APPRAISAL) | 1971-01-04 | 7,050 | |||||||
| BUILDING IMPROVEMENTS | 1974-01-31 | 2,000 | 2,000 | S/L | 20.0000 | ||||
| BUILDING IMPROVEMENTS | 1979-02-08 | 32,925 | 32,925 | S/L | 20.0000 | ||||
| REMODELING | 1979-10-23 | 300 | 300 | S/L | 15.0000 | ||||
| BUILDING IMPROVEMENTS | 1981-08-14 | 350 | 350 | S/L | 4.0000 | ||||
| BUILDING IMPROVEMENTS | 1983-08-21 | 4,740 | 4,740 | S/L | 4.0000 | ||||
| ARCHITECT FEES | 1985-04-19 | 2,636 | 2,636 | S/L | 15.0000 | ||||
| REMODELING - PRIVATE BATHS | 1985-07-25 | 97,866 | 97,866 | S/L | 19.0000 | ||||
| REMODELING | 1985-09-01 | 126,422 | 126,422 | S/L | 27.0000 | ||||
| REMODELING | 1988-05-20 | 30,845 | 30,845 | S/L | 27.0000 | ||||
| BUILDING IMPROVEMENTS | 1989-06-29 | 3,106 | 3,106 | S/L | 27.0000 | ||||
| BUILDING IMPROVEMENTS | 1989-11-30 | 8,631 | 8,631 | S/L | 27.0000 | ||||
| PARKING LOT | 1991-08-06 | 2,729 | 2,729 | S/L | 10.0000 | ||||
| CENTRAL A/C | 1991-09-12 | 9,480 | 9,480 | S/L | 15.0000 | ||||
| BUILDING IMPROVEMENTS | 1991-09-15 | 7,565 | 7,431 | S/L | 27.0000 | 134 | |||
| REFRIGERATOR | 1991-10-08 | 2,330 | 2,330 | S/L | 7.0000 | ||||
| STOVE | 1992-01-10 | 2,400 | 2,400 | S/L | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 1992-10-11 | 26,069 | 24,582 | S/L | 27.0000 | 965 | |||
| WINDOWS (8) | 1993-01-21 | 4,571 | 4,268 | S/L | 27.0000 | 170 | |||
| WINDOWS (4) | 1993-04-12 | 2,000 | 1,850 | S/L | 27.0000 | 74 | |||
| EXIT LIGHT | 1993-04-12 | 978 | 904 | S/L | 27.0000 | 37 | |||
| DOOR | 1993-05-15 | 745 | 687 | S/L | 27.0000 | 28 | |||
| WINDOWS (4) & SASH LIFTS (12) | 1993-08-12 | 3,400 | 3,103 | S/L | 27.0000 | 126 | |||
| WINDOWS (3) | 1994-01-18 | 4,062 | 3,645 | S/L | 27.0000 | 150 | |||
| ELECTRIC EYE AND MONITOR | 1994-05-05 | 1,135 | 1,135 | S/L | 7.0000 | ||||
| ELECTRICAL SYSTEM | 1994-06-21 | 13,724 | 12,108 | S/L | 27.0000 | 509 | |||
| WIRING BASEMENT | 1994-10-07 | 4,742 | 4,126 | S/L | 27.0000 | 176 | |||
| WINDOWS | 1995-02-13 | 1,811 | 1,554 | S/L | 27.0000 | 67 | |||
| BRICK STEPS AND PORCH | 1995-08-18 | 8,446 | 7,094 | S/L | 27.0000 | 313 | |||
| LANDSCAPING | 1995-10-04 | 2,433 | 2,433 | S/L | 10.0000 | ||||
| ROOF | 1996-05-02 | 20,341 | 16,529 | S/L | 27.0000 | 753 | |||
| WINDOWS (3) | 1996-09-10 | 2,500 | 2,001 | S/L | 27.0000 | 93 | |||
| WINDOWS (6) | 1997-02-13 | 3,957 | 3,108 | S/L | 27.0000 | 147 | |||
| WASHER | 1997-04-29 | 380 | 380 | S/L | 7.0000 | ||||
| CHANDELEERS (2) | 1997-06-10 | 520 | 402 | S/L | 27.0000 | 19 | |||
| TV | 1997-06-10 | 258 | 258 | S/L | 7.0000 | ||||
| COPIER | 1997-06-24 | 1,150 | 1,150 | S/L | 7.0000 | ||||
| REFRIGERATOR | 1997-08-21 | 400 | 400 | S/L | 7.0000 | ||||
| WINDOWS (3) | 1998-03-13 | 2,213 | 1,651 | S/L | 27.0000 | 82 | |||
| TELEPHONE | 1998-03-19 | 644 | 644 | S/L | 7.0000 | ||||
| COMPUTER | 1998-07-10 | 1,957 | 1,957 | S/L | 7.0000 | ||||
| AWNINGS | 1998-08-26 | 4,245 | 4,245 | S/L | 10.0000 | ||||
| KITCHEN EQUIPMENT | 1998-09-01 | 33,643 | 33,643 | S/L | 7.0000 | ||||
| KITCHEN BUILDOUT | 1998-11-01 | 52,006 | 37,534 | S/L | 27.0000 | 1,926 | |||
| FURNITURE AND FIXTURES | 1998-12-14 | 15,443 | 15,443 | S/L | 7.0000 | ||||
| PAINTING | 1999-03-01 | 1,794 | 1,272 | S/L | 27.0000 | 66 | |||
| FURNACE | 1999-04-08 | 3,430 | 3,430 | S/L | 15.0000 | ||||
| WINDOWS | 1999-05-20 | 12,881 | 9,062 | S/L | 27.0000 | 477 | |||
| FAX MACHINE | 1999-06-01 | 175 | 175 | S/L | 7.0000 | ||||
| BOOKSHELVES | 1999-07-21 | 3,967 | 3,669 | S/L | 20.0000 | 198 | |||
| LIBRARY TABLE | 1999-07-21 | 406 | 406 | S/L | 7.0000 | ||||
| CENTRAL A/C | 1999-11-03 | 20,447 | 20,447 | S/L | 15.0000 | ||||
| ALARM AND SECURITY SYSTEM | 2000-06-13 | 17,835 | 16,089 | S/L | 20.0000 | 892 | |||
| IMPROVEMENTS - RM 1 | 2000-06-27 | 13,210 | 8,773 | S/L | 27.0000 | 489 | |||
| VIDEO EQUIPMENT | 2000-08-31 | 1,300 | 1,300 | S/L | 7.0000 | ||||
| BLINDS | 2001-02-09 | 541 | 541 | S/L | 7.0000 | ||||
| BLINDS - RM 1 | 2001-03-07 | 4,537 | 4,537 | S/L | 7.0000 | ||||
| TREADMILL | 2001-03-07 | 600 | 600 | S/L | 7.0000 | ||||
| RUG | 2001-04-17 | 1,862 | 1,862 | S/L | 7.0000 | ||||
| CARPET (DOWN STAIRS HALL) | 2001-11-26 | 3,823 | 3,823 | S/L | 7.0000 | ||||
| CARPET (NURSES STATION) | 2002-04-10 | 699 | 699 | S/L | 7.0000 | ||||
| FRONT PORCH CHAIRS (6) | 2002-04-22 | 1,038 | 1,038 | S/L | 7.0000 | ||||
| FIRE ESCAPE | 2003-04-01 | 47,103 | 26,430 | S/L | 27.0000 | 1,745 | |||
| CENTRAL A/C | 2003-06-30 | 4,209 | 4,209 | S/L | 7.0000 | ||||
| PORCH ROOF | 2004-02-06 | 10,463 | 5,526 | S/L | 27.0000 | 387 | |||
| CARPET (UPSTAIRS HALL) | 2006-01-13 | 3,500 | 3,500 | S/L | 7.0000 | ||||
| LIGHTS (UPSTAIRS HALL) | 2006-01-30 | 2,883 | 2,883 | S/L | 7.0000 | ||||
| ROOF | 2006-06-12 | 22,637 | 13,676 | S/L | 20.0000 | 1,132 | |||
| ICE MACHINE | 2006-06-12 | 2,308 | 2,308 | S/L | 7.0000 | ||||
| ELEVATOR | 2006-06-30 | 33,620 | 20,172 | S/L | 20.0000 | 1,681 | |||
| DISHWASHER | 2006-10-11 | 3,800 | 3,800 | S/L | 7.0000 | ||||
| ELEVATOR (BALANCE) | 2007-05-22 | 214,226 | 118,717 | S/L | 20.0000 | 10,712 | |||
| COMPUTER & SOFTWARE | 2007-07-12 | 1,808 | 1,808 | S/L | 3.0000 | ||||
| OFFICE FURNITURE | 2007-11-12 | 1,030 | 1,030 | S/L | 7.0000 | ||||
| COMPUTER | 2008-02-07 | 1,277 | 1,277 | S/L | 3.0000 | ||||
| FLOORING | 2008-02-08 | 990 | 990 | S/L | 7.0000 | ||||
| CARPET ROOM 8 & 19 | 2008-04-09 | 722 | 722 | S/L | 7.0000 | ||||
| CAMERAS/MONITORS | 2008-04-21 | 7,460 | 7,460 | S/L | 5.0000 | ||||
| CARPET ROOM 5 & 18 | 2008-06-18 | 757 | 757 | S/L | 7.0000 | ||||
| DINING ROOM CHAIRS | 2009-08-01 | 3,664 | 3,664 | S/L | 7.0000 | ||||
| TABLE TOPS | 2009-09-29 | 714 | 714 | S/L | 7.0000 | ||||
| ELEVATOR - HEATING & A/C | 2010-03-29 | 8,300 | 3,424 | S/L | 20.0000 | 415 | |||
| FRONT DOOR | 2010-07-19 | 5,616 | 2,223 | S/L | 20.0000 | 281 | |||
| STOVE | 2010-07-21 | 3,934 | 3,934 | S/L | 7.0000 | ||||
| CARPETING - 2ND FLOOR HALLWAY | 2010-09-27 | 3,433 | 3,433 | S/L | 7.0000 | ||||
| SONY COMPUTER | 2011-03-14 | 900 | 900 | S/L | 5.0000 | ||||
| BATHROOM IMPROVEMENTS | 2011-07-15 | 2,560 | 2,560 | S/L | 7.0000 | ||||
| FENCE | 2011-11-10 | 6,570 | 6,257 | S/L | 7.0000 | 313 | |||
| SPRINKLER SYSTEM IN ROOM 10 CLOSET | 2012-07-01 | 600 | 180 | S/L | 20.0000 | 30 | |||
| HAND RAILS (ENTIRE BUILDING) | 2012-08-23 | 2,718 | 793 | S/L | 20.0000 | 136 | |||
| WASHER AND DRYER | 2012-09-26 | 1,484 | 1,484 | S/L | 5.0000 | ||||
| IMPROVEMENTS | 2012-10-10 | 186,670 | 53,668 | S/L | 20.0000 | 9,333 | |||
| SPRINKLER SYSTEM | 2012-12-20 | 5,500 | 1,513 | S/L | 20.0000 | 275 | |||
| CARPET & VINYL - ROOM 2 | 2013-01-15 | 575 | 452 | S/L | 7.0000 | 82 | |||
| BATHROOM RENOVATION - ROOM 1 | 2013-02-04 | 2,500 | 677 | S/L | 20.0000 | 125 | |||
| RENOVATIONS - ROOM 1 | 2013-02-18 | 3,226 | 860 | S/L | 20.0000 | 162 | |||
| CARPET & VINYL - ROOM 7 | 2013-04-04 | 500 | 375 | S/L | 7.0000 | 71 | |||
| ICE MACHINE | 2013-09-21 | 1,672 | 1,134 | S/L | 7.0000 | 239 | |||
| HANDRAILS (UPSTAIRS) | 2013-10-21 | 2,682 | 626 | S/L | 20.0000 | 134 | |||
| ROOF | 2014-05-22 | 37,288 | 7,613 | S/L | 20.0000 | 1,864 | |||
| DISH MACHINE | 2015-05-01 | 3,650 | 1,651 | S/L | 7.0000 | 522 | |||
| IMPROVEMENTS | 2015-06-30 | 31,219 | 4,683 | S/L | 20.0000 | 1,561 | |||
| IMPROVEMENTS | 2015-12-31 | 17,242 | 2,155 | S/L | 20.0000 | 862 | |||
| (3) DESKS | 2016-08-24 | 450 | 165 | S/L | 5.0000 | 90 | |||
| KITCHEN FLOOR | 2016-09-14 | 8,625 | 791 | S/L | 20.0000 | 431 | |||
| SECURITY SYSTEM | 2016-09-16 | 4,983 | 436 | S/L | 20.0000 | 249 | |||
| CARPET IN ROOM 6 | 2016-10-31 | 521 | 43 | S/L | 20.0000 | 26 | |||
| NURSE CALL SYSTEM | 2016-12-27 | 8,357 | 627 | S/L | 20.0000 | 418 | |||
| OFFICE IMPROVEMENTS | 2017-01-16 | 42,593 | 3,017 | S/L | 20.0000 | 2,130 | |||
| SHOWER IN ROOM 11 | 2017-06-14 | 4,128 | 224 | S/L | 20.0000 | 206 | |||
| LAPTOP | 2017-10-26 | 850 | 113 | S/L | 5.0000 | 170 | |||
| NURSE CALL SYSTEM | 2017-07-11 | 9,184 | 459 | S/L | 20.0000 | 459 | |||
| REFRIGERATOR | 2017-08-08 | 2,562 | 336 | S/L | 7.0000 | 366 | |||
| EXTERIOR PAINTING | 2018-06-20 | 14,000 | S/L | 20.0000 | 700 | ||||
| IMPROVEMENTS | 2017-12-15 | 163,503 | 4,769 | S/L | 20.0000 | 8,175 | |||
| HVAC SYSTEM | 2018-03-16 | 40,795 | 510 | S/L | 20.0000 | 2,040 | |||
| HVAC SYSTEM | 2019-01-18 | 21,998 | S/L | 20.0000 | 458 | ||||
| WASHER | 2019-05-07 | 585 | S/L | 7.0000 | 14 | ||||
| REFRIGERATOR | 2019-01-02 | 1,546 | S/L | 7.0000 | 110 | ||||
| CARPET ROOM 3 & 14 | 2019-06-30 | 1,470 | S/L | 20.0000 | |||||
| PAINTING | 2018-10-22 | 16,600 | S/L | 20.0000 | 553 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,711,768 | 1,711,768 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 1,739,353 | 1,054,974 | 684,379 | |
| LAND | 7,050 | 7,050 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 44,086 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ACTIVITIES EXPENSE | 8,113 | 8,113 | ||
| APPEALS EXPENSE | ||||
| EMPLOYEE RELATIONS | 4,148 | 4,148 | ||
| FOOD AND SUPPLIES | 53,535 | 55,535 | ||
| HOUSEKEEPING | 14,771 | 14,771 | ||
| INSURANCE - LIABILITY | 15,391 | 15,391 | ||
| INSURANCE - WORKMENS COMP | 13,079 | 13,079 | ||
| MARKETING | 11,882 | 11,882 | ||
| NURSING SUPPLIES | 7,015 | 7,015 | ||
| OFFICE | 7,420 | 7,420 | ||
| TRANSPORTATION | 1,799 | 1,799 | ||
| INSURANCE - DIRECTORS/OFFICER | 2,279 | 2,279 | ||
| INSPECTIONS | 450 | 450 | ||
| INSURANCE - OTHER | 1,586 | 1,586 | ||
| INVESTMENT MANAGEMENT FEES | 610 | 610 | ||
| BANK FEES | 12 | 12 | ||
| CONTRACT SERVICES | 870 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CARE OF RESIDENTS | 890,870 | 890,870 | |
| MISCELLANEOUS INCOME | 806 | 806 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - TALBOT BANK | 124,859 | 96,274 |
| PREPAID RENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 2,399 | 2,399 |