| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 6,300 | 6,300 | ||
| PAYROLL PROCESSING FEE | 8,214 | 8,214 |
| 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 | 7,565 | S/L | 27.0000 | ||||
| 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 | 26,069 | S/L | 27.0000 | ||||
| WINDOWS (8) | 1993-01-21 | 4,571 | 4,571 | S/L | 27.0000 | ||||
| WINDOWS (4) | 1993-04-12 | 2,000 | 2,000 | S/L | 27.0000 | ||||
| EXIT LIGHT | 1993-04-12 | 978 | 978 | S/L | 27.0000 | ||||
| DOOR | 1993-05-15 | 745 | 745 | S/L | 27.0000 | ||||
| WINDOWS (4) & SASH LIFTS (12) | 1993-08-12 | 3,400 | 3,400 | S/L | 27.0000 | ||||
| WINDOWS (3) | 1994-01-18 | 4,062 | 4,062 | S/L | 27.0000 | ||||
| ELECTRIC EYE AND MONITOR | 1994-05-05 | 1,135 | 1,135 | S/L | 7.0000 | ||||
| ELECTRICAL SYSTEM | 1994-06-21 | 13,724 | 13,724 | S/L | 27.0000 | ||||
| WIRING BASEMENT | 1994-10-07 | 4,742 | 4,742 | S/L | 27.0000 | ||||
| WINDOWS | 1995-02-13 | 1,811 | 1,811 | S/L | 27.0000 | ||||
| BRICK STEPS AND PORCH | 1995-08-18 | 8,446 | 8,446 | S/L | 27.0000 | ||||
| LANDSCAPING | 1995-10-04 | 2,433 | 2,433 | S/L | 10.0000 | ||||
| ROOF | 1996-05-02 | 20,341 | 20,341 | S/L | 27.0000 | ||||
| WINDOWS (3) | 1996-09-10 | 2,500 | 2,500 | S/L | 27.0000 | ||||
| WINDOWS (6) | 1997-02-13 | 3,957 | 3,957 | S/L | 27.0000 | ||||
| WASHER | 1997-04-29 | 380 | 380 | S/L | 7.0000 | ||||
| CHANDELEERS (2) | 1997-06-10 | 520 | 517 | S/L | 27.0000 | 3 | |||
| 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 | 2,142 | S/L | 27.0000 | 71 | |||
| 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 | 49,091 | 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 | 1,670 | S/L | 27.0000 | 67 | |||
| FURNACE | 1999-04-08 | 3,430 | 3,430 | S/L | 15.0000 | ||||
| WINDOWS | 1999-05-20 | 12,881 | 11,924 | S/L | 27.0000 | 477 | |||
| FAX MACHINE | 1999-06-01 | 175 | 175 | S/L | 7.0000 | ||||
| BOOKSHELVES | 1999-07-21 | 3,967 | 3,967 | S/L | 20.0000 | ||||
| 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 | 17,835 | S/L | 20.0000 | ||||
| IMPROVEMENTS - RM 1 | 2000-06-27 | 13,210 | 11,708 | S/L | 27.0000 | 490 | |||
| 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 | 36,898 | S/L | 27.0000 | 1,744 | |||
| CENTRAL A/C | 2003-06-30 | 4,209 | 4,209 | S/L | 7.0000 | ||||
| PORCH ROOF | 2004-02-06 | 10,463 | 7,851 | 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 | 20,467 | 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 | 30,258 | 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 | 182,985 | S/L | 20.0000 | 10,711 | |||
| 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 | 5,914 | S/L | 20.0000 | 415 | |||
| FRONT DOOR | 2010-07-19 | 5,616 | 3,908 | S/L | 20.0000 | 280 | |||
| 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 | 6,570 | S/L | 7.0000 | ||||
| SPRINKLER SYSTEM IN ROOM 10 CLOSET | 2012-07-01 | 600 | 360 | S/L | 20.0000 | 30 | |||
| HAND RAILS (ENTIRE BUILDING) | 2012-08-23 | 2,718 | 1,608 | 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 | 109,669 | S/L | 20.0000 | 9,333 | |||
| SPRINKLER SYSTEM | 2012-12-20 | 5,500 | 3,163 | S/L | 20.0000 | 275 | |||
| CARPET & VINYL - ROOM 2 | 2013-01-15 | 575 | 575 | S/L | 7.0000 | ||||
| BATHROOM RENOVATION - ROOM 1 | 2013-02-04 | 2,500 | 1,427 | S/L | 20.0000 | 125 | |||
| RENOVATIONS - ROOM 1 | 2013-02-18 | 3,226 | 1,828 | S/L | 20.0000 | 162 | |||
| CARPET & VINYL - ROOM 7 | 2013-04-04 | 500 | 500 | S/L | 7.0000 | ||||
| ICE MACHINE | 2013-09-21 | 1,672 | 1,672 | S/L | 7.0000 | ||||
| HANDRAILS (UPSTAIRS) | 2013-10-21 | 2,682 | 1,430 | S/L | 20.0000 | 135 | |||
| ROOF | 2014-05-22 | 37,288 | 18,799 | S/L | 20.0000 | 1,865 | |||
| DISH MACHINE | 2015-05-01 | 3,650 | 3,650 | S/L | 7.0000 | ||||
| IMPROVEMENTS | 2015-06-30 | 31,219 | 14,049 | S/L | 20.0000 | 1,561 | |||
| IMPROVEMENTS | 2015-12-31 | 17,242 | 7,328 | S/L | 20.0000 | 862 | |||
| (3) DESKS | 2016-08-24 | 450 | 450 | S/L | 5.0000 | ||||
| KITCHEN FLOOR | 2016-09-14 | 8,625 | 3,378 | S/L | 20.0000 | 432 | |||
| SECURITY SYSTEM | 2016-09-16 | 4,983 | 1,931 | S/L | 20.0000 | 249 | |||
| CARPET IN ROOM 6 | 2016-10-31 | 521 | 200 | S/L | 20.0000 | 26 | |||
| NURSE CALL SYSTEM | 2016-12-27 | 8,357 | 3,134 | S/L | 20.0000 | 418 | |||
| OFFICE IMPROVEMENTS | 2017-01-16 | 42,593 | 15,795 | S/L | 20.0000 | 2,130 | |||
| SHOWER IN ROOM 11 | 2017-06-14 | 4,128 | 1,462 | S/L | 20.0000 | 207 | |||
| LAPTOP | 2017-10-26 | 850 | 850 | S/L | 5.0000 | ||||
| NURSE CALL SYSTEM | 2017-07-11 | 9,184 | 3,214 | S/L | 20.0000 | 460 | |||
| REFRIGERATOR | 2017-08-08 | 2,562 | 2,532 | S/L | 7.0000 | 30 | |||
| EXTERIOR PAINTING | 2018-06-20 | 14,000 | 4,200 | S/L | 20.0000 | 700 | |||
| IMPROVEMENTS | 2017-12-15 | 163,503 | 53,820 | S/L | 20.0000 | 8,175 | |||
| HVAC SYSTEM | 2018-03-16 | 40,795 | 12,749 | S/L | 20.0000 | 2,039 | |||
| HVAC SYSTEM | 2019-01-18 | 21,998 | 5,958 | S/L | 20.0000 | 1,100 | |||
| WASHER | 2019-05-07 | 585 | 432 | S/L | 7.0000 | 83 | |||
| REFRIGERATOR | 2019-01-02 | 1,546 | 1,215 | S/L | 7.0000 | 220 | |||
| CARPET ROOM 3 & 14 | 2019-06-30 | 1,470 | 368 | S/L | 20.0000 | 73 | |||
| PAINTING | 2018-10-22 | 16,600 | 4,703 | S/L | 20.0000 | 830 | |||
| 7 HVAC UNITS | 2019-07-01 | 31,525 | 7,881 | S/L | 20.0000 | 1,577 | |||
| DRYER | 2019-08-14 | 680 | 478 | S/L | 7.0000 | 97 | |||
| HVAC UNITS | 2019-12-02 | 6,515 | 1,493 | S/L | 20.0000 | 326 | |||
| SECURITY SYSTEM | 2019-12-19 | 5,347 | 1,203 | S/L | 20.0000 | 267 | |||
| 2018 FORD E350 BUS | 2019-07-01 | 71,020 | 71,020 | S/L | 5.0000 | ||||
| (2) TELEVISIONS | 2020-07-21 | 253 | 198 | S/L | 5.0000 | 51 | |||
| WASHER AND DRYER | 2021-01-11 | 1,929 | 965 | S/L | 7.0000 | 275 | |||
| COMPUTER | 2021-02-10 | 700 | 478 | S/L | 5.0000 | 140 | |||
| SECURITY CAMERA AND TIME CLOCK | 2021-03-09 | 1,182 | 197 | S/L | 20.0000 | 59 | |||
| MITSUBISHI HEATING SYSTEM | 2021-03-30 | 8,189 | 1,331 | S/L | 20.0000 | 409 | |||
| (2) BEDROOM SETS AND (1) NIGHT STAND | 2022-01-25 | 1,835 | 633 | S/L | 7.0000 | 263 | |||
| BED AND DRESSER | 2022-01-25 | 735 | 254 | S/L | 7.0000 | 105 | |||
| COMPUTER (NURSE) | 2022-02-22 | 1,972 | 920 | S/L | 5.0000 | 395 | |||
| MATTRESS | 2022-03-17 | 380 | 122 | S/L | 7.0000 | 54 | |||
| FURNITURE | 2022-04-19 | 1,176 | 364 | S/L | 7.0000 | 168 | |||
| FLOORING (UPSTAIRS) | 2021-09-21 | 9,624 | 3,781 | S/L | 7.0000 | 1,375 | |||
| FLOORING (1ST FLOOR) | 2022-03-07 | 13,962 | 4,654 | S/L | 7.0000 | 1,995 | |||
| ELEVATOR SILL | 2022-06-24 | 8,400 | 840 | S/L | 20.0000 | 420 | |||
| COMPUTER (FINANCE) | 2022-02-11 | 1,540 | 744 | S/L | 5.0000 | 308 | |||
| COMPUTER (ACTIVITY) | 2022-02-15 | 380 | 184 | S/L | 5.0000 | 76 | |||
| COMPUTER (NURSE) | 2022-04-06 | 1,875 | 844 | S/L | 5.0000 | 375 | |||
| BEDROOM SETS AND MATTRESSES | 2022-12-14 | 9,911 | 2,242 | S/L | 7.0000 | 1,416 | |||
| DISHWASHER | 2022-07-06 | 5,168 | 1,477 | S/L | 7.0000 | 738 | |||
| TELEPHONE SYSTEM | 2023-01-13 | 5,101 | 765 | S/L | 10.0000 | 510 | |||
| ROCKERS | 2023-06-15 | 4,785 | 346 | S/L | 15.0000 | 319 | |||
| IMPROVEMENTS | 2022-09-29 | 16,020 | 1,402 | S/L | 20.0000 | 801 | |||
| OFFICE FLOORING | 2023-02-28 | 2,200 | 147 | S/L | 20.0000 | 110 | |||
| FURNITURE - ROOM 19 | 2023-07-07 | 736 | 74 | S/L | 10.0000 | 73 | |||
| FURNITURE | 2023-07-28 | 1,495 | 137 | S/L | 10.0000 | 150 | |||
| IMPROVEMENTS - SIDE PORCH | 2023-07-31 | 7,462 | 456 | S/L | 15.0000 | 497 | |||
| FIRE SYSTEM | 2024-02-13 | 39,967 | 833 | S/L | 20.0000 | 1,998 | |||
| FLOORING (LIVING ROOM) | 2024-02-08 | 2,697 | 161 | S/L | 7.0000 | 385 | |||
| FURNITURE | 2024-11-25 | 461 | S/L | 7.0000 | 38 | ||||
| IMPROVEMENTS - BATH SAVER | 2024-07-29 | 7,601 | S/L | 20.0000 | 348 | ||||
| FREEZERS | 2024-08-20 | 4,559 | S/L | 7.0000 | 543 | ||||
| MITSUBISHI SYSTEM | 2024-09-26 | 8,427 | S/L | 20.0000 | 316 | ||||
| IMPROVEMENTS - C ALBERT MATTHEWS | 2024-10-10 | 16,855 | S/L | 20.0000 | 632 | ||||
| REACH IN REFRIGERATOR | 2024-11-13 | 2,998 | S/L | 7.0000 | 286 | ||||
| SPEED QUEEN WASHER | 2025-01-14 | 1,329 | S/L | 7.0000 | 95 | ||||
| DRYER | 2025-02-06 | 1,329 | S/L | 7.0000 | 79 | ||||
| ICE MAKER | 2025-02-11 | 2,299 | S/L | 7.0000 | 137 | ||||
| RAMP | 2025-04-10 | 15,430 | S/L | 20.0000 | 193 | ||||
| HOT WATER HEATER | 2025-04-15 | 14,999 | S/L | 20.0000 | 187 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 2,576,583 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 2,080,401 | 1,500,004 | 580,397 | |
| LAND | 7,050 | 7,050 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ACTIVITIES EXPENSE | 6,069 | 6,069 | ||
| EMPLOYEE RELATIONS | 5,224 | 5,224 | ||
| FOOD AND SUPPLIES | 77,665 | 77,665 | ||
| HOUSEKEEPING | 14,197 | 14,197 | ||
| INSURANCE - LIABILITY | 15,379 | 15,379 | ||
| INSURANCE - OTHER | 13,462 | 13,462 | ||
| INSURANCE - WORKMENS COMP | 15,773 | 15,773 | ||
| INVESTMENT MANAGEMENT FEES | 18,168 | 18,168 | ||
| NURSING SUPPLIES | 5,176 | 5,176 | ||
| OFFICE | 19,052 | 19,052 | ||
| TRANSPORTATION | 1,352 | 1,352 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CARE OF RESIDENTS | 1,224,007 | 1,224,007 | |
| EMPLOYEE RETENTION CREDIT | 281,667 | 281,667 | |
| MISCELLANEOUS INCOME | 235 | 235 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 223,268 |