| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT, TAX RETURN PREPARATION | 32,494 | 16,247 | 16,247 | 16,247 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUTOMOBILES | 175,823 | 147,627 | 200DB | 5.000000000000 | 11,312 | 0 | 11,312 | ||
| FURNITURE AND FIXTURES | 2,706,002 | 2,035,847 | 200DB | 5.000000000000 | 117,473 | 0 | 117,473 | ||
| BUILDINGS | 44,378,307 | 15,433,420 | SL | 39.000000000000 | 994,005 | 0 | 994,005 | ||
| LAND | 52,214 | L | 0 | 0 | 0 | ||||
| CEMETERY LOTS | 600 | L | 0 | 0 | 0 | ||||
| CONSTRUCTION IN PROGRESS | 4,428,636 | NC | 0 % | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC | 464,126 | 464,126 |
| AT&T | 470,825 | 470,825 |
| ATHENE | 454,180 | 454,180 |
| BANK NEY YORK | 437,177 | 437,177 |
| BB&T | 456,789 | 456,789 |
| CATERPILLAR INC | 471,988 | 471,988 |
| CHEVRON | 235,611 | 235,611 |
| CISCO | 305,647 | 305,647 |
| CITIGROUP INC. | 357,143 | 357,143 |
| COMCAST | 795,327 | 795,327 |
| COSTCO | 346,000 | 346,000 |
| CREDIT SUISSE NEW YORK BRANCH | 350,624 | 350,624 |
| DUKE ENERGY | 369,737 | 369,737 |
| ENTERGY TEXAS INC | 265,731 | 265,731 |
| FORD | 345,705 | 345,705 |
| GE CAPITAL | 342,150 | 342,150 |
| GENERAL MTRS FINL CO INC | 314,237 | 314,237 |
| HSBC HOLDINGS | 377,286 | 377,286 |
| JP MORGAN CHASE & CO. | 520,238 | 520,238 |
| MEDTRONIC | 363,452 | 363,452 |
| QUALCOMM | 368,925 | 368,925 |
| VISA INC | 499,516 | 499,516 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY | 72,086,951 | 72,086,951 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH DUE FROM RESIDENTS | AT COST | 1,448,500 | 1,448,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOMOBILES | 175,823 | 158,939 | 16,884 | 16,884 |
| FURNITURE AND FIXTURES | 2,706,002 | 2,153,320 | 552,682 | 552,682 |
| BUILDINGS | 44,378,307 | 16,427,425 | 27,950,882 | 27,950,882 |
| LAND | 52,214 | 0 | 52,214 | 52,214 |
| CEMETERY LOTS | 600 | 0 | 600 | 600 |
| CONSTRUCTION IN PROGRESS | 4,428,636 | 0 | 4,428,636 | 4,428,636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,929 | 1,965 | 1,965 | 1,965 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REAL ESTATE ASSIGNED | 5,270 | 5,413 | 5,413 |
| LIFE INSURANCE | 114,009 | 118,567 | 118,567 |
| Description | Amount |
|---|---|
| DIFFERENCE BETWEEN DECEASED AND NEW RESIDENTS AMORTIZATION RECOGNITION | 771,589 |
| UNREALIZED LOSS ON INVESTMENTS | 12,264,959 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE | 3,090 | 3,090 | 3,090 | 0 |
| ADVERTISING | 10,665 | 0 | 0 | 10,665 |
| DUES AND SUBSCRIPTIONS | 16,862 | 0 | 0 | 16,862 |
| FUNERAL EXPENSES | 8,612 | 0 | 0 | 8,612 |
| INFIRMARY MEDICAL | 215,187 | 0 | 0 | 215,187 |
| MISCELLANEOUS | 292,689 | 14,634 | 14,634 | 278,054 |
| INVESTMENT ADVISORY SERVICES | 238,445 | 238,445 | 238,445 | 0 |
| PAYROLL SERVICE | 9,794 | 9,794 | 9,794 | 0 |
| DIETARY SUPPLIES, FOOD & DISHES | 687,177 | 0 | 0 | 687,177 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 9,779 | 9,779 | 9,779 |
| NURSING CENTER INCOME | 698,237 | 698,237 | |
| NEW RESIDENTS ACCOUNT | 5,097,466 | 5,097,466 | |
| PREVIOUS RESIDENTS ACCTS | 1,785,342 | 1,785,342 | |
| MISCELLANEOUS | 129,115 | 129,115 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENTS ACCOUNTS-DEFERRED INCOME | 18,843,362 | 19,389,951 |
| REFUNDABLE ADVANCE FEES | 1,791,000 | 2,331,000 |
| DEFERRED COMPENSATION | 1,026,037 | 1,184,375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ILLINOIS DEPT OF PUBLIC AID | 198,795 | 0 | 0 | 198,795 |
| REAL ESTATE TAXES | 437 | 0 | 0 | 437 |