| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT AND AUDITOR | 11,445 | 11,445 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 1,429 | 1,429 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NEW BUILDING - 1997 | 1997-01-01 | 948,259 | 872,399 | S/L | 25.0000 | 37,930 | 37,930 | ||
| TILE ON 2 ROOMS | 1999-04-16 | 1,763 | 1,763 | S/L | 10.0000 | ||||
| STORAGE ROOM IMPROVEMENT | 1999-11-15 | 1,161 | 1,161 | S/L | 5.0000 | ||||
| STRIPING AND POLISHING TILE FLOOR AND KITCHEN | 1999-11-30 | 1,177 | 1,177 | S/L | 5.0000 | ||||
| TILE HALLWAY | 2003-01-27 | 1,670 | 1,670 | S/L | 10.0000 | ||||
| LEASHOLD IMPROVEMENTS | 2004-06-30 | 9,841 | 6,101 | S/L | 25.0000 | 394 | 394 | ||
| APPLIANCES | 1985-01-01 | 1,650 | 1,650 | S/L | 5.0000 | ||||
| REFRIGERATOR | 1989-01-09 | 3,194 | 3,194 | S/L | 7.0000 | ||||
| WOOD ARM/CHAIR | 1996-11-26 | 243 | 243 | S/L | 5.0000 | ||||
| RESTAURANT EQUIP - SANDRA TRUAX | 1997-06-13 | 550 | 550 | S/L | 7.0000 | ||||
| OFFICE FURNITURE - SCHMIDT GOODMAN | 1997-07-07 | 3,825 | 3,825 | S/L | 7.0000 | ||||
| NEW POOL TABLE | 1999-04-26 | 1,325 | 1,325 | S/L | 10.0000 | ||||
| FENCE | 2002-07-01 | 1,750 | 1,750 | S/L | 7.0000 | ||||
| SHOWER PROJECT | 2003-04-30 | 699 | 699 | S/L | 7.0000 | ||||
| NEW FREEZER | 2003-11-12 | 949 | 949 | S/L | 7.0000 | ||||
| MOHAGANY WALL UNIT (DONATED) | 2004-06-30 | 500 | 500 | S/L | 7.0000 | ||||
| PHONE STATION | 2006-08-14 | 4,318 | 4,318 | S/L | 7.0000 | ||||
| ELECTRICAL WORK - LOWER OFFICE | 2006-08-14 | 455 | 455 | S/L | 7.0000 | ||||
| OFFICE DESK | 2006-08-14 | 2,531 | 2,531 | S/L | 7.0000 | ||||
| LIVING ROOM FURNITURE | 2007-04-11 | 1,899 | 1,899 | S/L | 7.0000 | ||||
| GAS GRILL | 2007-06-29 | 509 | 509 | S/L | 5.0000 | ||||
| BED FRAMES, MATRESSES & HEADBOARDS | 2007-09-04 | 16,277 | 16,277 | S/L | 7.0000 | ||||
| CARPET | 2007-09-06 | 6,496 | 6,496 | S/L | 7.0000 | ||||
| TILE | 2008-05-08 | 3,800 | 3,800 | S/L | 10.0000 | ||||
| SNOW BLOWER | 2008-12-22 | 692 | 692 | S/L | 5.0000 | ||||
| EMERGENCY LIGHTS | 2009-05-08 | 625 | 625 | S/L | 7.0000 | ||||
| ROOF REFINISH | 2009-04-29 | 23,710 | 9,197 | S/L | 27.5000 | 862 | 862 | ||
| VINYL TILING | 2009-03-27 | 1,070 | 1,070 | S/L | 5.0000 | ||||
| CONDENSER | 2009-08-31 | 1,505 | 566 | S/L | 27.5000 | 54 | 54 | ||
| WATER HEATER | 2009-05-28 | 1,150 | 1,150 | S/L | 7.0000 | ||||
| COMPUTERS | 2011-04-04 | 1,587 | 1,587 | 200DB | 5.0000 | ||||
| 2007 FORD ECONOLINE 350 XLT VAN | 2012-03-05 | 14,233 | 14,233 | S/L | 5.0000 | ||||
| RE-KEY DOORS | 2012-04-09 | 2,820 | 2,820 | S/L | 7.0000 | ||||
| REMODEL RESIDENCE ROOMS | 2012-04-15 | 6,358 | 4,928 | S/L | 10.0000 | 635 | 635 | ||
| 32 DRESSERS | 2012-08-23 | 6,780 | 6,780 | S/L | 7.0000 | ||||
| TILE FLOORING RESIDENCE ROOMS | 2012-08-23 | 11,647 | 8,541 | S/L | 10.0000 | 1,165 | 1,165 | ||
| ASHLEY FURNITURE - 2 TABLES, 2 SOFAS, 4 LOVE | 2012-11-07 | 2,175 | 2,175 | S/L | 7.0000 | ||||
| SHOWER REMODEL | 2013-03-25 | 2,875 | 1,941 | S/L | 10.0000 | 287 | 287 | ||
| KITCHEN A/C UNIT | 2013-06-26 | 1,500 | 975 | S/L | 10.0000 | 150 | 150 | ||
| FRONT FENCE | 2013-07-31 | 1,425 | 1,306 | S/L | 7.0000 | 119 | 119 | ||
| SECURITY CAMERAS | 2014-07-16 | 3,873 | 2,098 | S/L | 10.0000 | 387 | 387 | ||
| UNDERCOUNTER DISHWASHER | 2014-09-29 | 6,136 | 3,221 | S/L | 10.0000 | 614 | 614 | ||
| AC & FURNACE | 2016-07-05 | 19,045 | 4,444 | S/L | 15.0000 | 1,270 | 1,270 | ||
| DINING ROOM FLOORING | 2016-07-19 | 3,248 | 1,586 | S/L | 7.0000 | 464 | 464 | ||
| LIVING ROOM FURNITURE | 2016-09-15 | 4,066 | 1,936 | S/L | 7.0000 | 581 | 581 | ||
| SIMPLICITY SNOW BLOWER | 2017-02-28 | 1,000 | 405 | S/L | 7.0000 | 143 | 143 | ||
| COMMERICIAL FRIDGE-TOTAL REST. | 2017-08-05 | 2,062 | 712 | S/L | 7.0000 | 294 | 294 | ||
| 13 AC UNITS | 2018-11-07 | 15,000 | 2,500 | S/L | 7.0000 | 2,143 | 2,143 | ||
| 7 AC UNITS | 2019-10-17 | 8,700 | 207 | S/L | 7.0000 | 1,243 | 1,243 | ||
| CARPET MENS FLOOR AND STAIRS | 2020-05-26 | 5,000 | S/L | 5.0000 | 583 | 583 | |||
| FREEZER 49 CUBIC FEET | 2020-05-06 | 2,699 | S/L | 5.0000 | 360 | 360 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,159,326 | 1,054,118 | 105,208 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASED OFFICE EQUIPMENT | 4,402 | 2,974 | 2,974 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,542 | 1,542 | ||
| BAD DEBT | 30,882 | 30,882 | ||
| CONTINUING EDUCATION | 420 | 420 | ||
| DUES AND SUBSCRIPTIONS | 2,145 | 2,145 | ||
| FOOD | 78,565 | 78,565 | ||
| INSURANCE | 22,374 | 22,374 | ||
| LICENSES | 883 | 883 | ||
| MEDICAL SUPPLIES | 4,108 | 4,108 | ||
| MISCELLANEOUS | 1,440 | 1,440 | ||
| OFFICE SUPPLIES | 7,678 | 7,678 | ||
| PEST CONTROL | 375 | 375 | ||
| REPAIRS AND MAINTENANCE | 26,827 | 26,827 | ||
| RESIDENT RECREATION | 1,413 | 1,413 | ||
| SNOW REMOVAL | 1,470 | 1,470 | ||
| SUPPLIES AND HOUSEKEEPING | 18,760 | 18,760 | ||
| TELEPHONE | 7,934 | 7,934 | ||
| WASTE REMOVAL | 4,324 | 4,324 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT FEES | 640,578 | 640,578 | |
| BAD DEBT RECOVERIES | 39,777 | 39,777 | |
| MISCELLANEOUS RECEIPTS | 723 | 723 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDS PAYABLE | 48,858 | 50,018 |
| LEASE OBLIGATIONS | 4,402 | 2,974 |