| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 1,115 | 81 | 1,115 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and Improvements | 1,479,693 | 1,224,809 | 254,884 | 254,884 |
| Equipment | 250,136 | 199,696 | 50,440 | 50,440 |
| Land Improvements | 18,610 | 7,820 | 10,790 | 10,790 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 960,000 |
| Balance Due | 333,514 |
| 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 | 1,142 | 83 | 1,142 | 0 |
| Insurance | 21,647 | 1,570 | 21,647 | 0 |
| Nursing/Resident Supplies | 30,417 | 2,206 | 30,417 | 0 |
| Food | 65,687 | 0 | 65,687 | 0 |
| Activities | 1,892 | 0 | 1,892 | 0 |
| Dues & Subscriptions | 1,308 | 95 | 1,093 | 215 |
| Miscellaneous | 11,750 | 780 | 10,764 | 0 |
| Repairs & Maintenance | 16,091 | 16,091 | 16,091 | 0 |
| Manor Expenses | 1,394 | 1,394 | 1,394 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Service Revenue | 580,500 | 580,500 | |
| Rental Income | 43,807 | 43,807 | 43,807 |
| Other Revenue | 43,053 | 43,053 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Counsulting Fees | 14,253 | 0 | 14,253 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 48,277 | 3,501 | 40,824 | 7,453 |