| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 176,385 | 0 | 0 | 176,385 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN ILHC OF STILLWATER | FMV | 4,969,472 | 4,969,472 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 6,920,000 | 0 | 6,920,000 | 6,920,000 |
| BUILDINGS | 48,796,371 | 2,022,979 | 46,773,392 | 46,773,392 |
| EQUIPMENT | 13,113,225 | 2,037,500 | 11,075,725 | 11,075,725 |
| OTHER | 2,341,427 | 180,532 | 2,160,895 | 2,160,895 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 111,758 | 0 | 0 | 111,758 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 21,324 | 21,324 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE | 354,612 | 0 | 0 | 354,612 |
| FOOD | 1,103,532 | 493,655 | 493,655 | 609,877 |
| OTHER | 314,929 | 0 | 0 | 314,929 |
| INSURANCE | 544,530 | 0 | 0 | 544,530 |
| INFORMATION TECHNOLOGY | 210,672 | 0 | 0 | 210,672 |
| OFFICE EXPENSES | 186,225 | 0 | 0 | 186,225 |
| ADVERTISING | 302,457 | 0 | 0 | 302,457 |
| SUPPLIES | 368,449 | 0 | 0 | 368,449 |
| DRUGS | 4,134 | 0 | 0 | 4,134 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT REVENUE - RIDGES AT PEORIA, LLC | 9,009,154 | 9,009,154 | 9,009,154 |
| RENT REVENUE - EMERALD SPRINGS OF YUMA LLC | 2,738,009 | 2,738,009 | 2,738,009 |
| ANCILLARY SERVICE REVENUE - RIDGES AT PEORIA, LLC | 1,772,414 | 1,772,414 | 1,772,414 |
| ANCILLARY SERVICE REVENUE - EMERALD SPRINGS OF YUMA LLC | 413,920 | 413,920 | 413,920 |
| ANCILLARY SERVICE REVENUE - DISCOVERY CARE CENTRE LLC | 369,245 | 369,245 | 369,245 |
| MISCELLANEOUS REVENUE - RIDGES AT PEORIA, LLC | 181,659 | 181,659 | 181,659 |
| RENT REVENUE - DISCOVERY CARE CENTRE LLC | 144,348 | 144,348 | 144,348 |
| MISCELLANEOUS REVENUE - EMERALD SPRINGS OF YUMA LLC | 132,974 | 132,974 | 132,974 |
| LOSS ON EQUITY INVESTMENTS | -1,341,437 | -1,341,437 | -1,341,437 |
| Description | Amount |
|---|---|
| PRESENT VALUE ADJUSTMENT OF ANNUITY RECEIVABLE | 9,218,032 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED LOAN COSTS | 0 | 16,406 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 939,528 | 939,528 | 939,528 | 0 |
| OTHER | 566,769 | 566,769 | 566,769 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 625,102 | 0 | 0 | 625,102 |