| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,254 | 11,627 | 0 | 11,627 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 6,143,695 | 6,143,695 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS/CLOSED END FUNDS | FMV | 15,707,440 | 15,707,440 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 673,970 | 591,908 | 82,062 | 82,062 |
| AUTOS & TRUCKS | 122,780 | 80,546 | 42,234 | 42,234 |
| LEASEHOLD IMPROVEMENTS | 98,552 | 79,465 | 19,087 | 19,087 |
| BUILDINGS | 9,236,573 | 4,208,650 | 5,027,923 | 5,027,923 |
| LAND | 560,665 | 0 | 560,665 | 560,665 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 73,649 | 36,824 | 0 | 36,825 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FUNDED RESERVES | 624,715 | 627,171 | 627,171 |
| SECURITY DEPOSITS | 68,596 | 60,446 | 60,446 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 3,897 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 60,064 | 0 | 48,051 | 12,013 |
| OTHER ADMINISTRATIVE COSTS | 142,804 | 0 | 42,841 | 99,963 |
| ADVERTISING AND MARKETING | 17,313 | 0 | 12,119 | 5,194 |
| HOUSEKEEPING/AIDE SERVICES | 149,775 | 0 | 97,354 | 52,421 |
| SERVICES TO RESIDENTS - FOOD | 168,060 | 0 | 84,030 | 84,030 |
| SERVICES TO RESIDENTS - TRANSPORTATION | 56,815 | 0 | 42,611 | 14,204 |
| SERVICES TO RESIDENTS - ACTIVITIES | 177,192 | 0 | 109,859 | 67,333 |
| SERVICES TO RESIDENTS - BEAUTY SHOP | 8,401 | 0 | 4,200 | 4,201 |
| SERVICES TO RESIDENTS - OTHER | 1,932 | 0 | 966 | 966 |
| MAINTENANCE AND OPERATING EXPENSES | 703,668 | 0 | 562,934 | 140,734 |
| INSURANCE | 101,060 | 0 | 75,795 | 25,265 |
| SOCIAL WORK SERVICES | 1,414 | 0 | 707 | 707 |
| PRIMARY RESIDENT CAREGIVER SERVICES | 266,644 | 0 | 133,322 | 133,322 |
| OTHER OPERATING EXPENSES | 34,167 | 0 | 10,250 | 23,917 |
| EMPLOYEE TRAINING AND RECRUITMENT | 14,079 | 0 | 10,559 | 3,520 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AMOUNTS RECEIVED FROM RESIDENTS | 2,269,855 | 2,269,855 | |
| OTHER INCOME | 81,298 | 81,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 58,471 | 58,489 |
| LOAN PAYABLE - MSHDA | 200,000 | 200,000 |
| ESCHEATS PAYABLE | 265 | 265 |
| PAYROLL TAXES WITHHELD | 2,309 | 2,986 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 93,521 | 0 | 74,817 | 18,704 |
| CONTRACTED LABOR AND BENEFITS | 189,040 | 0 | 113,424 | 75,616 |
| INVESTMENT MANAGEMENT FEES | 142,128 | 142,128 | 0 | 0 |
| EMPLOYEE BENEFIT PLANS ADMIN FEES | 79,112 | 0 | 39,556 | 39,556 |
| OTHER PROFESSIONAL FEES | 12,807 | 6,403 | 0 | 6,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 57,161 | 0 | 5,716 | 51,445 |
| PAYROLL TAXES | 88,959 | 0 | 10,675 | 78,284 |