| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping and accounting services | 3,657 | 0 | 0 | 3,657 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| 3216 HWY 47 S | 2006-02-01 | 2,010,306 | 51,544 | SL | 39.000000 | 51,544 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2015-09-01 | 74,875 | 1,920 | MACRS | 39.000000 | 1,920 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS 2019 | 2019-06-30 | 80,854 | 2,073 | MACRS | 39.000000 | 2,073 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS 2020 | 2020-11-14 | 10,835 | 278 | MACRS | 39.000000 | 278 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land Buildings Improvements Furniture and Fixtures | 1,287,069 | 1,038,917 | 1,231,254 | 1,186,254 |
| Item No. | 1 |
|---|---|
| Lender's Name | Suzette Lindemuth |
| Lender's Title | President |
| Original Amount of Loan | 61589 |
| Balance Due | 4155 |
| Date of Note | 2013-07 |
| Maturity Date | 2026-12 |
| Repayment Terms | Pricipal and Interest |
| Interest Rate | |
| Security Provided by Borrower | None |
| Purpose of Loan | Working Capital |
| Description of Lender Consideration | Cash |
| Consideration FMV | 4154 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | USDA |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,560,557 |
| Balance Due | 1,122,665 |
| Date of Note | 2006-02 |
| Maturity Date | 2046-02 |
| Repayment Terms | Principal and Interest |
| Interest Rate | 0.045 |
| Security Provided by Borrower | Real Estate |
| Purpose of Loan | Purchase Money |
| Description of Lender Consideration | Land and Buildings |
| Consideration FMV | 1122665 |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | USDA |
| Relationship to Insider | NONE |
| Original Amount of Loan | 588,651 |
| Balance Due | 423,294 |
| Date of Note | 2006-02 |
| Maturity Date | 2046-02 |
| Repayment Terms | Principal and Interest |
| Interest Rate | 0.438 |
| Security Provided by Borrower | Real Estate |
| Purpose of Loan | Purchase Money |
| Description of Lender Consideration | Real Estate |
| Consideration FMV | 423294 |
| Item No. | 3 |
|---|---|
| Lender's Name | SBA EIDL Loan |
| Lender's Title | SBA - EIDL Loan |
| Relationship to Insider | NONE |
| Original Amount of Loan | 74,900 |
| Balance Due | 64,307 |
| Date of Note | 2020-05 |
| Maturity Date | 2050-05 |
| Repayment Terms | Principal and Interest |
| Interest Rate | 0.025 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | Economic Disaster Loan |
| Description of Lender Consideration | Working Capital |
| Consideration FMV | 64307 |
| Description | Amount |
|---|---|
| Correction of SLS Balance due to prior year misapplied charges | 12,383 |
| Uncleared checks voided in 2025 from prior years | 5,703 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Food Service Contract | 125,000 | 0 | 0 | 125,000 |
| Employee Service Contract | 10,000 | 0 | 0 | 10,000 |
| Advertising | 3,150 | 0 | 0 | 3,150 |
| Memberships and Dues | 140 | 0 | 0 | 140 |
| Automobile Expense | 3,489 | 0 | 0 | 3,489 |
| Bank Fees | 105 | 0 | 0 | 105 |
| Business License and Permits | 325 | 0 | 0 | 325 |
| Office Supplies | 581 | 0 | 0 | 581 |
| Computer|IT Expense | 4,967 | 0 | 0 | 4,967 |
| Postage | 11 | 0 | 0 | 11 |
| Equipment Lease | 5,933 | 0 | 0 | 5,993 |
| Security | 948 | 0 | 0 | 948 |
| Communication | 5,723 | 0 | 0 | 5,723 |
| Insurance | 63,588 | 0 | 0 | 63,588 |
| QBO Payment fees | 537 | 0 | 0 | 537 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Building 1 & Building 2 | 75 | 75 |
| NM Tax and Revenue Payable | 56 | 56 |
| Due to Senior Living Systems Inc. | 29,816 | 67,945 |
| Due to 10 Thomas Road | 0 | 650 |