| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND ACCOUNTING FEES | 20,367 | 0 | 20,367 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS, F/F AND EQUIPMENT | 2018-01-01 | 30,134,864 | 1,602,647 | 0 % | 871,222 | 0 | 871,222 | ||
| LAND | 2018-01-01 | 3,382,500 | 0 % | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2006 TOYOTA AVALON LIMITED | 2009-11 | PURCHASED | 2020-01 | 1,000 | 24,350 | COST | 0 | -6,869 | 16,481 | |
| 2007 TOYOTA AVALON XLS | 2006-11 | PURCHASED | 2020-01 | 200 | 30,868 | COST | 0 | -6,417 | 24,251 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, F/F AND EQUIPMENT | 30,134,864 | 2,473,869 | 27,660,995 | |
| LAND | 3,382,500 | 0 | 3,382,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,831 | 0 | 16,831 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 2,016,000 | 2,016,000 | 2,016,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON DERIVATIVE | 1,109,573 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 49,827 | 0 | 49,827 | 0 |
| INSURANCE | 35,512 | 0 | 35,512 | 0 |
| MISCELLANEOUS | 46,533 | 0 | 46,533 | 0 |
| DRUGS AND SUPPLIES | 82,776 | 0 | 82,776 | 0 |
| FOOD AND SUPPLIES | 116,765 | 0 | 116,765 | 0 |
| REPAIRS AND MAINTENANCE | 3,021 | 0 | 3,021 | 0 |
| RENTAL EXPENSES | 5,643 | 0 | 5,643 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET PATIENT AND RESIDENT SERVICE REVENUE | 2,593,749 | 2,593,749 | |
| LICENSED RESIDENTIAL CARE FACILTY AND LICENSED SKILLED NURSING FACILITY RENT | 1,183,805 | 1,183,805 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED COMPENSATION | 50,789 | 54,895 |
| ACCRUED MANAGEMENT FEES | 381,319 | 70,566 |
| RESIDENT DEPOSITS | 951,958 | 995,343 |
| DERIVATIVE LIABILITY | 1,309,306 | 2,418,879 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE BUREAU FEES | 216,564 | 0 | 216,564 | 0 |
| MANAGEMENT AND CONSULTING FEES | 72,188 | 0 | 72,188 | 0 |
| CONTRACTED SERVICES | 230,666 | 0 | 230,666 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 65,349 | 0 | 65,349 | 0 |