| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 401,494 | 0 | 0 | 401,494 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 9,090,229 | 0 | 9,090,229 | 9,090,229 |
| BUILDINGS | 93,002,784 | 4,901,315 | 88,101,469 | 88,101,469 |
| EQUIPMENT | 16,131,515 | 4,204,499 | 11,927,016 | 11,927,016 |
| OTHER | 3,403,037 | 428,342 | 2,974,695 | 2,974,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 78,542 | 0 | 0 | 78,542 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 16,475 | 19,257 | 19,257 |
| INVESTMENT IN ILHC OF STILLWATER | 3,886,413 | 6,706,952 | 6,706,952 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE | 643,192 | 0 | 0 | 570,691 |
| FOOD | 1,599,428 | 1,599,428 | 1,599,428 | 0 |
| OTHER | 1,020,545 | 0 | 0 | 1,020,545 |
| INSURANCE | 741,550 | 0 | 0 | 741,550 |
| INFORMATION TECHNOLOGY | 396,026 | 0 | 0 | 396,026 |
| OFFICE EXPENSES | 259,642 | 0 | 0 | 259,642 |
| ADVERTISING | 551,460 | 0 | 0 | 551,460 |
| SUPPLIES | 944,990 | 944,990 | 944,990 | 0 |
| DRUGS | 60,226 | 0 | 0 | 60,226 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT REVENUE - RIDGES AT PEORIA, LLC | 10,849,997 | 10,849,997 | 10,849,997 |
| RENT REVENUE - EMERALD SPRINGS OF YUMA LLC | 3,526,578 | 3,526,578 | 3,526,578 |
| ANCILLARY SERVICE REVENUE - RIDGES AT PEORIA, LLC | 3,097,313 | 3,097,313 | 3,097,313 |
| ANCILLARY SERVICE REVENUE - EMERALD SPRINGS OF YUMA LLC | 1,019,023 | 1,019,023 | 1,019,023 |
| ANCILLARY SERVICE REVENUE - DISCOVERY CARE CENTRE LLC | 5,873,580 | 5,873,580 | 5,873,580 |
| MISCELLANEOUS REVENUE - RIDGES AT PEORIA, LLC | 586,196 | 586,196 | 586,196 |
| RENT REVENUE - DISCOVERY CARE CENTRE LLC | 3,349 | 3,349 | 3,349 |
| MISCELLANEOUS REVENUE - EMERALD SPRINGS OF YUMA LLC | 111,708 | 111,708 | 111,708 |
| LOSS ON ILHC OF STILLWATER | -625,742 | -543,294 | -543,294 |
| MISCELLANEOUS REVENUE - VALLEY VIEW | 363,667 | 363,667 | 363,667 |
| MISCELLANEOUS REVENUE - DISCOVERY | 49,729 | 49,729 | 49,729 |
| RENT REVENUE - LAKE LORRAINE, LLC | 2,597,753 | 2,597,753 | 2,597,753 |
| ANCILLARY REVENUE - LAKE LORRAINE, LLC | 703,306 | 703,306 | 703,306 |
| MISCELLANEOUS REVENUE - LAKE LORRAINE, LLC | 75,949 | 75,949 | 75,949 |
| Description | Amount |
|---|---|
| PRESENT VALUE ADJUSTMENT OF ANNUITY RECEIVABLE | 7,309,569 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED LOAN COSTS | 32,812 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 1,792,528 | 1,792,528 | 1,792,528 | 0 |
| OTHER | 1,202,691 | 1,202,691 | 1,202,691 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 1,077,857 | 1,077,857 | 1,077,857 | 0 |