| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY & EQUIPMENT | 805,833 | 615,051 | 190,782 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM CARTMELL FOUNDATION | 289,650 | 2,016,900 | 2,016,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD | 190,940 | 190,940 | ||
| SUPPLIES | 68,296 | 68,296 | ||
| REPAIRS & MAINTENANCE | 99,535 | 99,535 | ||
| OTHER | 97,027 | 97,027 | ||
| INSURANCE | 142,366 | 142,366 | ||
| EMPLOYEE INSURANCE | 21,635 | 21,635 | ||
| CHARITABLE ASSISTANCE | 54,558 | 54,558 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT RENTALS | 3,205,981 | 3,205,981 | |
| BEAUTY SHOP/MEALS | 17,657 | 17,657 | |
| OTHER | 6,177 | 6,177 | |
| OTHER RESIDENT FEES | 56,002 | 56,003 | |
| Entry Fee amortization | 58,322 | 58,322 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ENTRY FEES PAYABLE | 309,931 | 2,016,900 |
| DUE TO CARTMELL FOUNDATION | 245,000 | 245,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 137,005 | 137,005 |