| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 14,576 | 14,576 |
| Contractor | Explanation |
|---|---|
| ENCORE REHABILITATION SERVICES | THERAPY PROVIDERS |
| 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 | 3,459,207 | STRAIGHT LINE | 226,103 | 226,103 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | FMV | 110,660 | 110,660 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 7,827,529 | 4,557,078 | 3,270,451 | 10,204,270 |
| 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 | 2,223 | 2,270 | 2,270 |
| CONSTRUCTION IN PROGRESS | 1,220 | 10,170 | 10,170 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 11,762 | 11,762 | ||
| DUES AND LICENSES | 8,800 | 8,800 | ||
| FOOD | 176,016 | 176,016 | ||
| LIABILITY INSURANCE | 39,332 | 39,332 | ||
| PROPERTY INSURANCE | 46,713 | 46,713 | ||
| MISCELLANEOUS | 1,366 | 1,366 | ||
| OFFICE SUPPLIES | 7,076 | 7,076 | ||
| MEDICARE SERVICES & SUPPLIES | 291,556 | 291,556 | ||
| CONTRACTED SERVICES | 54,556 | 54,556 | ||
| REPAIRS AND MAINTENANCE | 46,578 | 46,578 | ||
| RESIDENT BENEFITS | 8,423 | 8,423 | ||
| SUPPLIES | 132,838 | 132,838 | ||
| TELEPHONE | 12,009 | 12,009 | ||
| CLINIC FEES AND SUPPLIES | 6,000 | 6,000 | ||
| COMPUTER SUPPORT | 31,824 | 31,824 | ||
| LEASE EXPENSE | 11,584 | 11,584 | ||
| SCHOLARSHIPS | 1,000 | 1,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CARE REVENUE | 1,880,205 | 1,880,205 | |
| ASSISTED LIVING CARE REVENUE | 493,145 | 493,145 | |
| DAYCARE REVENUE | 239,264 | 239,264 | |
| MEDICAID REVENUE | 858,505 | 858,505 | |
| MEDICARE REVENUE | 578,935 | 578,935 | |
| BEAUTY SHOP NET INCOME | 3,031 | 3,031 | |
| MEAL INCOME | 14,708 | 14,708 | |
| FARM INCOME | 4,787 | 4,787 | |
| DUPLEX INCOME | 24,363 | 24,363 | |
| OTHER INCOME | 6,195 | 6,195 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT CASH | 1,732 | 1,099 |
| DAMAGE DEPOSITS-DUPLEXES/TOWNHOUSES | 8,945 | 12,105 |