| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 90,672 | 0 | 90,672 | 0 |
| TAX PREPARATION | 10,032 | 10,032 | 10,032 | 0 |
| Contractor | Explanation |
|---|---|
| DIVERSACARE LLC | |
| HEALTH CARE OF IOWA INC | |
| MILLENNIUM REHAB AND CONSULTING |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 965,092 | 715,607 | 249,485 | |
| Buildings | 4,818,671 | 2,029,575 | 2,789,096 | 2,400,000 |
| Land | 109,113 | 109,113 | ||
| Miscellaneous | 480,393 | 480,393 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,869 | 0 | 6,869 | 0 |
| LEGAL FEES - INVESTMENT SERVICES | 8,457 | 8,457 | 8,457 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BASIS OF LIFE INSURANCE INVESTMENT | 20,745 | 20,745 | |
| DIVIDEND RECEIVABLE | 23,855 | 24,776 | 24,776 |
| INTEREST RECEIVABLE | 3 | 3 | |
| PARTNERSHIP DISTRIBUTION RECEIVABLE | 425,409 | 425,409 | |
| POLICY VALUE OF LIFE INSURANCE INVESTMEN | 36,968 | 36,968 | |
| PREPAID INCOME TAX | 6,239 | 6,239 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE BRISTOL K-1 | 20,807 |
| BOOK TAX DIFFERENCE PIMCO OFFSHORE K-1 | 392 |
| BOOK TAX DIFFERENCE PLAINS K-1 | 315 |
| NON-DEDUCTIBLE CONTRIBUTIONS | 6,432 |
| NON-DEDUCTIBLE PENALTY | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 28,464 | 28,464 | ||
| BUSINESS TRAVEL | 9,739 | 9,739 | ||
| DIETARY | 179,043 | 179,043 | ||
| DUES & LICENSE | 13,095 | 13,095 | ||
| EMPLOYEE RECRUITMENT | 7,269 | 7,269 | ||
| INCONTENENT CARE | 1,810 | 1,810 | ||
| INSURANCE | 31,732 | 31,732 | ||
| INVESTMENT FEES | 45,482 | 45,482 | 45,482 | |
| LINEN AND BEDDING | 3,540 | 3,540 | ||
| OFFICE EXPENSE | 36,956 | 36,956 | 36,956 | |
| OFFICE EXPENSE | 54,615 | 54,615 | ||
| REPAIRS & MAINTENANCE | 90,955 | 90,955 | ||
| SNF SUPPLIES & THERAPIES | 335,607 | 335,607 | ||
| STAFF EDUCATION | 26,392 | 26,392 | ||
| SUPPLIES | 154,044 | 154,044 | ||
| TELEPHONE | 12,882 | 12,882 | ||
| UTILITIES | 174,855 | 174,855 | ||
| WORKMENS COMPENSATION | 69,199 | 69,199 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ASSISTED LIVING | 435,870 | ||
| NURSING HOME | 3,603,626 | ||
| OTHER | 27,698 | ||
| Other Investment Income | 24,926 | 24,926 | 4,067,194 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE AVISTA K-1 | 48,933 |
| BOOK TAX DIFFERENCE DEPRECIATION | 2,923 |
| BOOK TAX DIFFERENCE PIMCO ONSHORE K-1 | 4,845 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 38,170 | 45,035 |
| ACCRUED INCOME TAX | 4,820 | 847,581 |
| UNSETTLED PURCHASES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NURSING HOME MANAGMENT& OTHER PROF. FEES | 177,051 | 0 | 177,051 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 939 | 939 | ||
| PAYROLL | 153,064 | 153,064 | ||
| PROPERTY | 130,466 | 130,466 |