| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and Improvements | 1,462,428 | 1,132,296 | 330,132 | 330,132 |
| Equipment | 222,470 | 182,598 | 39,872 | 39,872 |
| Land Improvements | 18,610 | 6,881 | 11,729 | 11,729 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 960,000 |
| Balance Due | 418,216 |
| Date of Note | 2001-05 |
| Maturity Date | 2031-05 |
| Repayment Terms | Monthly |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | Building |
| Purpose of Loan | Rural Development |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 908 | 73 | 835 | 0 |
| Insurance | 19,983 | 1,599 | 18,384 | 0 |
| Nursing/Resident Supplies | 24,600 | 1,968 | 22,632 | 0 |
| Food | 55,175 | 0 | 55,175 | 0 |
| Activities | 1,516 | 0 | 1,516 | 0 |
| Dues & Subscriptions | 1,503 | 120 | 1,383 | 0 |
| Miscellaneous | 9,562 | 765 | 8,797 | 0 |
| Bad Debt Expense | -625 | -50 | -575 | 0 |
| Repairs & Maintenance | 636 | 636 | 636 | 0 |
| Manor Expenses | 4,122 | 4,122 | 4,122 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Service Revenue | 524,073 | 524,073 | |
| Rental Income | 46,278 | 46,278 | 46,278 |
| Other Revenue | 38,469 | 38,469 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Counsulting Fees | 14,180 | 966 | 11,114 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 30,022 | 2,402 | 27,620 | 0 |