| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 26,733 | 1,394 | 26,733 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and Fixed Equipmnet | 1,522,875 | 1,331,447 | 191,428 | 191,428 |
| Major Movable Equipment | 245,080 | 209,900 | 35,180 | 35,180 |
| Land and Improvements | 18,610 | 8,172 | 10,438 | 10,438 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 960,000 |
| Balance Due | 191,600 |
| 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 | 764 | 40 | 764 | 0 |
| Insurance | 24,179 | 1,261 | 24,179 | 0 |
| Nursing/Resident Supplies | 52,549 | 2,741 | 52,549 | 0 |
| Food | 92,429 | 0 | 92,429 | 0 |
| Activities | 2,834 | 148 | 2,834 | 0 |
| Dues & Subscriptions | 1,589 | 83 | 1,093 | 496 |
| Miscellaneous | 13,670 | 676 | 13,630 | 0 |
| Bad Debt Expense | 36,587 | 0 | 36,587 | 0 |
| Repairs & Maintenance | 6,790 | 6,790 | 6,790 | 0 |
| Manor Expenses | 2,719 | 2,719 | 2,719 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Service Revenue | 929,593 | 929,593 | |
| Rental Income | 49,394 | 49,394 | 49,394 |
| Other Revenue | 47,525 | 47,525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 155,057 | 8,087 | 133,507 | 21,550 |