| Person Name | Explanation |
|---|---|
| JOSEPH BRETT | |
| ELIZABETH MANCO-HERRMAN | |
| JOHN E BUTLER CPA | |
| JIM RIDENOUR | |
| RALPH BISHOP | |
| LORI BALDWIN | |
| BARBARA ANN BOCKMAN | |
| LAMMERT RENS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 8,329 | 8,329 | |||||||
| BUILDINGS & EQUIPMENT | 721,504 | 355,413 | 31,332 | 31,332 | |||||
| LAND | 50,000 | 50,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND IMPROVEMENTS | 715,691 | 382,427 | 333,264 | 333,264 |
| EQUIPMENT | 9,094 | 5,709 | 3,385 | 3,385 |
| LAND | 50,000 | 50,000 | 50,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | BUENA VIDA ESTATES INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 159490 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSISTED LIVING RENTALS | ||||
| SUPPLIES | 4,971 | 4,971 | ||
| EXPENSES | ||||
| ADVERTISING | 3,012 | 3,012 | ||
| CONTRACT LABOR | 1,262,525 | 1,262,525 | ||
| DUES & SUBSCRIPTIONS | 1,003 | 1,003 | ||
| INSURANCE | 22,323 | 22,323 | ||
| MANAGEMENT FEES | 16,116 | 16,116 | ||
| OFFICE SUPPLIES | 3,833 | 3,833 | ||
| REPAIRS & MAINTENANCE | 10,952 | 10,952 | ||
| RESIDENT ASSISTANCE | 6,626 | 6,626 | ||
| SUPPLIES | 18,701 | 18,701 | ||
| TELEPHONE | 5,292 | 5,292 | ||
| UTILTIES | 85,670 | 85,670 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROUTINE SERVICES | 1,161,600 | 1,161,600 | |
| SERVICE AGREEMENT | 236,400 | 236,400 | |
| ASSISTED LIVING RENTALS | 131,767 | 131,767 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,600 | 6,600 | ||
| ASSISTED LIVING RENTALS | 4,284 | 4,284 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 2,023 | 2,023 | ||
| PROPERTY TAXES | 966 | 966 |