| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 22,495 | 22,495 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED SCHEDULE | 5,615,919 | 3,247,563 | STRAIGHT LINE | 211,644 | 211,644 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | FMV | 109,491 | 109,491 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 7,042,027 | 4,305,933 | 2,736,094 | 9,373,868 |
| LAND | 13,688 | 13,688 | 50,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 1,521 | 2,223 | 2,223 |
| CONSTRUCTION IN PROGRESS | 7,262 | 1,220 | 1,220 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 12,149 | 12,149 | ||
| DUES AND LICENSES | 10,195 | 10,195 | ||
| FOOD | 188,421 | 188,421 | ||
| LIABILITY INSURANCE | 38,144 | 38,144 | ||
| PROPERTY INSURANCE | 47,051 | 47,051 | ||
| MISCELLANEOUS | 4,765 | 4,765 | ||
| OFFICE SUPPLIES | 12,042 | 12,042 | ||
| MEDICARE SERVICES & SUPPLIES | 270,201 | 270,201 | ||
| CONTRACTED SERVICES | 43,709 | 43,709 | ||
| REPAIRS AND MAINTENANCE | 35,356 | 35,356 | ||
| RESIDENT BENEFITS | 18,930 | 18,930 | ||
| SUPPLIES | 165,489 | 165,489 | ||
| TELEPHONE | 12,621 | 12,621 | ||
| CLINIC FEES AND SUPPLIES | 5,500 | 5,500 | ||
| COMPUTER SUPPORT | 28,082 | 28,082 | ||
| LEASE EXPENSE | 10,086 | 10,086 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,916,975 | 1,916,975 | |
| ASSISTED LIVING CARE REVENUE | 613,040 | 613,040 | |
| DAYCARE REVENUE | 222,699 | 222,699 | |
| MEDICAID REVENUE | 599,684 | 599,684 | |
| MEDICARE REVENUE | 641,549 | 641,549 | |
| BEAUTY SHOP NET INCOME | 3,827 | 3,827 | |
| MEAL INCOME | 12,709 | 12,709 | |
| FARM INCOME | 4,645 | 4,645 | |
| DUPLEX INCOME | 18,401 | 18,401 | |
| OTHER INCOME | 2,164 | 2,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,240 | 1,732 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 8,155 | 8,945 |