| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 19,076 | 0 | 0 | 19,076 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 46,072 | 0 | 46,072 | 46,072 |
| Buildings | 1,071,309 | 912,463 | 158,846 | 158,846 |
| Furnishings and Equipment | 538,770 | 410,225 | 128,545 | 128,545 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,764 | 0 | 1,764 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Lakeside State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 200000 |
| Balance Due | 73484 |
| Date of Note | 2014-04 |
| Maturity Date | 2015-04 |
| Repayment Terms | Annual |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | Real Estate |
| Purpose of Loan | Line of Credit |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Lakeside State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 33446 |
| Balance Due | 33446 |
| Date of Note | 2014-09 |
| Maturity Date | 2018-09 |
| Repayment Terms | Monthly Installments |
| Interest Rate | 2.500000000000 |
| Security Provided by Borrower | Vehicle |
| Purpose of Loan | Vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Lakeside State Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 26195 |
| Balance Due | 24124 |
| Date of Note | 2014-05 |
| Maturity Date | 2018-05 |
| Repayment Terms | Monthly Installments |
| Interest Rate | 2.250000000000 |
| Security Provided by Borrower | Vehicle |
| Purpose of Loan | Vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | Jim Ryan Chevrolet Inc |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 30485 |
| Balance Due | 26675 |
| Date of Note | 2014-04 |
| Maturity Date | 2018-03 |
| Repayment Terms | Monthly Installments |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | Vehicle |
| Purpose of Loan | Vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Insurance Claims | 37,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies | 81,264 | 0 | 29,607 | 51,657 |
| Postage and Freight | 1,054 | 0 | 0 | 1,054 |
| Food | 59,432 | 0 | 59,432 | 0 |
| Insurance | 31,816 | 0 | 24,164 | 7,652 |
| Dues and Subcriptions | 3,085 | 0 | 0 | 3,085 |
| Miscellaneous | 14,954 | 0 | 0 | 14,954 |
| Production Costs | 106,656 | 0 | 106,656 | 0 |
| Repairs | 48,257 | 0 | 48,257 | 0 |
| Leisure and Recreation | 20,600 | 0 | 20,600 | 0 |
| Provider Assessment | 133,590 | 0 | 133,590 | 0 |
| Advertising | 4,807 | 0 | 0 | 4,807 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Resident Payments | 2,872,763 | 2,872,763 | |
| Production and Contracted Services | 106,092 | 106,092 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Estimated Third-Party Payor Settlements | 409,757 | 346,604 |
| Insurance Claims | 37,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultants | 25,047 | 0 | 0 | 25,047 |