for ohf use ll1 this agency is … ohf use important notice ll1 this agency is requesting disclosure...

FOR OHF USE IMPORTANT NOTICELL1 THIS AGENCY IS REQUESTING DISCLOSURE OF INFORMATION

THAT IS NECESSARY TO ACCOMPLISH THE STATUTORY2002 PURPOSE AS OUTLINED IN 210 ILCS 45/3-208. DISCLOSURE

STATE OF ILLINOIS OF THIS INFORMATION IS MANDATORY. FAILURE TO PROVIDEDEPARTMENT OF PUBLIC AID ANY INFORMATION ON OR BEFORE THE DUE DATE WILL

FINANCIAL AND STATISTICAL REPORT FOR RESULT IN CESSATION OF PROGRAM PAYMENTS. THIS FORM LONG-TERM CARE FACILITIES HAS BEEN APPROVED BY THE FORMS MANAGEMENT CENTER.

(FISCAL YEAR 2002)

I. IDPH Facility ID Number: 0035394 II. CERTIFICATION BY AUTHORIZED FACILITY OFFICER

Facility Name: BLUE ISLAND NURSING HOME I have examined the contents of the accompanying report to the

Address: 2427 W. 127TH BLUE ISLAND 60406 State of Illinois, for the period from 01/01/02 to 12/31/02Number City Zip Code and certify to the best of my knowledge and belief that the said contents

are true, accurate and complete statements in accordance withCounty: COOK applicable instructions. Declaration of preparer (other than provider)

is based on all information of which preparer has any knowledge.Telephone Number: (708) 389-7799 Fax # (708) 389-8799

Intentional misrepresentation or falsification of any informationIDPA ID Number: 363647546001 in this cost report may be punishable by fine and/or imprisonment.

Date of Initial License for Current Owners: 06/01/89 (Signed)Officer or (Date)

Type of Ownership: Administrator (Type or Print Name)of Provider

VOLUNTARY,NON-PROFIT X PROPRIETARY GOVERNMENTAL (Title)Charitable Corp. Individual StateTrust Partnership County (Signed) See Accountants' Compilation Report Attached

IRS Exemption Code Corporation Other (Date)X "Sub-S" Corp. Paid (Print Name ROBERT A. ROSE, C.P.A.

Limited Liability Co. Preparer and Title)TrustOther (Firm Name Frost, Ruttenberg & Rothblatt, P.C.

& Address) 111 Pfingsten Road, Suite 300 Deerfield, IL 60015

(Telephone) (847) 236-1111 Fax #(847) 236-1155MAIL TO: OFFICE OF HEALTH FINANCE

In the event there are further questions about this report, please contact: ILLINOIS DEPARTMENT OF PUBLIC AIDName:: Steve Lavenda Telephone Number: (847) 236 - 1111 201 S. Grand Avenue East

Springfield, IL 62763-0001 Phone # (217) 782-1630SEE ACCOUNTANTS' COMPILATION REPORT

STATE OF ILLINOIS Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

III. STATISTICAL DATA D. How many bed-hold days during this year were paid by Public Aid?A. Licensure/certification level(s) of care; enter number of beds/bed days, 0 (Do not include bed-hold days in Section B.) (must agree with license). Date of change in licensed beds

E. List all services provided by your facility for non-patients. 1 2 3 4 (E.g., day care, "meals on wheels", outpatient therapy)

N/A Beds at Licensed Beginning of Licensure Beds at End of Bed Days During F. Does the facility maintain a daily midnight census? Yes Report Period Level of Care Report Period Report Period

G. Do pages 3 & 4 include expenses for services or1 Skilled (SNF) 1 investments not directly related to patient care?2 Skilled Pediatric (SNF/PED) 2 YES NO X3 30 Intermediate (ICF) 30 10,950 34 Intermediate/DD 4 H. Does the BALANCE SHEET (page 17) reflect any non-care assets?5 Sheltered Care (SC) 5 YES NO X6 ICF/DD 16 or Less 6

I. On what date did you start providing long term care at this location?7 30 TOTALS 30 10,950 7 Date started 11/01/63

J. Was the facility purchased or leased after January 1, 1978?B. Census-For the entire report period. YES X Date 03/24/98 NO

1 2 3 4 5 Level of Care Patient Days by Level of Care and Primary Source of Payment K. Was the facility certified for Medicare during the reporting year?

Public Aid YES NO X If YES, enter numberRecipient Private Pay Other Total of beds certified and days of care provided

8 SNF 8 9 SNF/PED 9 Medicare Intermediary10 ICF 8,944 759 9,703 1011 ICF/DD 11 IV. ACCOUNTING BASIS12 SC 12 MODIFIED13 DD 16 OR LESS 13 ACCRUAL X CASH* CASH*

14 TOTALS 8,944 759 9,703 14 Is your fiscal year identical to your tax year? YES X NO

C. Percent Occupancy. (Column 5, line 14 divided by total licensed Tax Year: 12/31/02 Fiscal Year: 12/31/02 bed days on line 7, column 4.) 88.61% * All facilities other than governmental must report on the accrual basis.

SEE ACCOUNTANTS' COMPILATION REPORT

STATE OF ILLINOIS Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02V. COST CENTER EXPENSES (throughout the report, please round to the nearest dollar)

Costs Per General Ledger Reclass- Reclassified Adjust- Adjusted FOR OHF USE ONLY Operating Expenses Salary/Wage Supplies Other Total ification Total ments TotalA. General Services 1 2 3 4 5 6 7 8 9 10

1 Dietary 42,665 305 1,200 44,170 44,170 44,170 12 Food Purchase 89,284 89,284 89,284 (70) 89,214 23 Housekeeping 43,541 43,541 43,541 43,541 34 Laundry 3,760 3,760 3,760 3,760 45 Heat and Other Utilities 12,996 12,996 12,996 12,996 56 Maintenance 32,525 32,525 32,525 32,525 67 Other (specify):* 7

8 TOTAL General Services 86,206 93,349 46,721 226,276 226,276 (70) 226,206 8B. Health Care and Programs

9 Medical Director 910 Nursing and Medical Records 296,722 16,419 313,141 313,141 313,141 10

10a Therapy 3,977 3,977 3,977 3,977 10a11 Activities 38,006 1,675 2,349 42,030 42,030 42,030 1112 Social Services 4,331 4,331 4,331 4,331 1213 Nurse Aide Training 1314 Program Transportation 1415 Other (specify):* 15

16 TOTAL Health Care and Programs 334,728 18,094 10,657 363,479 363,479 363,479 16C. General Administration

17 Administrative 69,500 69,500 69,500 69,500 1718 Directors Fees 1819 Professional Services 27,651 27,651 27,651 (1,781) 25,870 1920 Dues, Fees, Subscriptions & Promotions 3,541 3,541 3,541 (2,710) 831 2021 Clerical & General Office Expenses 11,186 18,003 29,189 29,189 (23,402) 5,787 2122 Employee Benefits & Payroll Taxes 63,475 63,475 63,475 63,475 2223 Inservice Training & Education 2324 Travel and Seminar 511 511 511 511 2425 Other Admin. Staff Transportation 2526 Insurance-Prop.Liab.Malpractice 32,770 32,770 32,770 32,770 2627 Other (specify):* 27

28 TOTAL General Administration 80,686 145,951 226,637 226,637 (27,893) 198,744 28TOTAL Operating Expense

29 (sum of lines 8, 16 & 28) 501,620 111,443 203,329 816,392 816,392 (27,963) 788,429 29*Attach a schedule if more than one type of cost is included on this line, or if the total exceeds $1000. SEE ACCOUNTANTS' COMPILATION REPORTNOTE: Include a separate schedule detailing the reclassifications made in column 5. Be sure to include a detailed explanation of each reclassification.

STATE OF ILLINOIS Facility Name & ID Number BLUE ISLAND NURSING HOME #0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

#V. COST CENTER EXPENSES (continued)

Cost Per General Ledger Reclass- Reclassified Adjust- Adjusted FOR OHF USE ONLY Capital Expense Salary/Wage Supplies Other Total ification Total ments TotalD. Ownership 1 2 3 4 5 6 7 8 9 10

30 Depreciation 4,088 4,088 4,088 6,387 10,475 3031 Amortization of Pre-Op. & Org. 2,500 2,500 2,500 6,000 8,500 3132 Interest 4,518 4,518 4,518 21,128 25,646 3233 Real Estate Taxes 27,838 27,838 27,838 (2,961) 24,877 3334 Rent-Facility & Grounds 45,200 45,200 45,200 (42,000) 3,200 3435 Rent-Equipment & Vehicles 3536 Other (specify):* 36

37 TOTAL Ownership 84,144 84,144 84,144 (11,446) 72,698 37 Ancillary ExpenseE. Special Cost Centers

38 Medically Necessary Transportation 3839 Ancillary Service Centers 3940 Barber and Beauty Shops 4041 Coffee and Gift Shops 4142 Provider Participation Fee 16,425 16,425 16,425 16,425 4243 Other (specify):* 6,164 6,164 6,164 6,164 43

44 TOTAL Special Cost Centers 22,589 22,589 22,589 22,589 44GRAND TOTAL COST

45 (sum of lines 29, 37 & 44) 501,620 111,443 310,062 923,125 923,125 (39,409) 883,716 45

*Attach a schedule if more than one type of cost is included on this line, or if the total exceeds $1000.


STATE OF ILLINOIS Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02VI. ADJUSTMENT DETAIL A. The expenses indicated below are non-allowable and should be adjusted out of Schedule V, pages 3 or 4 via column 7.

In column 2 below, reference the line on which the particular cost was included. (See instructions.) 1 2 3

Refer- OHF USE B. If there are expenses experienced by the facility which do not appear in the NON-ALLOWABLE EXPENSES Amount ence ONLY general ledger, they should be entered below.(See instructions.)

1 Day Care $ $ 1 1 22 Other Care for Outpatients 2 Amount Reference3 Governmental Sponsored Special Programs 3 31 Non-Paid Workers-Attach Schedule* $ 314 Non-Patient Meals 4 32 Donated Goods-Attach Schedule* 325 Telephone, TV & Radio in Resident Rooms 5 Amortization of Organization &6 Rented Facility Space 6 33 Pre-Operating Expense 337 Sale of Supplies to Non-Patients 7 Adjustments for Related Organization8 Laundry for Non-Patients 8 34 Costs (Schedule VII) (3,548) 349 Non-Straightline Depreciation (4,937) 30 9 35 Other- Attach Schedule 3510 Interest and Other Investment Income 10 36 SUBTOTAL (B): (sum of lines 31-35) $ (3,548) 3611 Discounts, Allowances, Rebates & Refunds 11 (sum of SUBTOTALS12 Non-Working Officer's or Owner's Salary 12 37 TOTAL ADJUSTMENTS (A) and (B) ) $ (39,409) 3713 Sales Tax (70) 02 1314 Non-Care Related Interest 14 *These costs are only allowable if they are necessary to meet minimum15 Non-Care Related Owner's Transactions 15 licensing standards. Attach a schedule detailing the items included16 Personal Expenses (Including Transportation) 16 on these lines.17 Non-Care Related Fees 1718 Fines and Penalties 18 C. Are the following expenses included in Sections A to D of pages 319 Entertainment 19 and 4? If so, they should be reclassified into Section E. Please 20 Contributions 20 reference the line on which they appear before reclassification.21 Owner or Key-Man Insurance 21 (See instructions.) 1 2 3 422 Special Legal Fees & Legal Retainers 22 Yes No Amount Reference23 Malpractice Insurance for Individuals 23 38 Medically Necessary Transport. $ 3824 Bad Debt 24 39 3925 Fund Raising, Advertising and Promotional (2,441) 20 25 40 Gift and Coffee Shops 40

Income Taxes and Illinois Personal 41 Barber and Beauty Shops 4126 Property Replacement Tax 26 42 Laboratory and Radiology 4227 Nurse Aide Training for Non-Employees 27 43 Prescription Drugs 4328 Yellow Page Advertising 28 44 Exceptional Care Program 4429 Other-Attach Schedule (28,413) 29 45 Other-Attach Schedule 4530 SUBTOTAL (A): (Sum of lines 1-29) $ (35,861) $ 30 46 Other-Attach Schedule 46

47 TOTAL (C): (sum of lines 38-46) $ 47OHF USE ONLY

48 49 50 51 52 SEE ACCOUNTANTS' COMPILATION REPORT

STATE OF ILLINOIS Page 5ABLUE ISLAND NURSING HOME

ID# 0035394Report Period Beginning: 01/01/02

Ending: 12/31/02Sch. V Line

NON-ALLOWABLE EXPENSES Amount Reference1 Bank Charges $ (12,952) 21 12 Interest Penalties on Real Estate Tax Bills (2,961) 33 23 ICLTC (COPE) (269) 20 34 Non-Allowable Legal Fees (1,781) 19 45 Non-Allowable Salary (10,450) 21 56 67 78 89 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 2122 2223 2324 2425 2526 2627 2728 2829 2930 3031 3132 3233 3334 3435 3536 3637 3738 3839 3940 4041 4142 4243 4344 4445 4546 4647 4748 4849 4950 5051 5152 5253 5354 5455 5556 5657 5758 5859 5960 6061 6162 6263 6364 6465 6566 6667 6768 6869 6970 7071 7172 7273 7374 7475 7576 7677 7778 7879 7980 8081 8182 8283 8384 8485 8586 8687 8788 8889 8990 9091 9192 9293 9394 9495 9596 9697 9798 9899 99

100 100101 Total (28,413) 101

STATE OF ILLINOIS Summary AFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02SUMMARY OF PAGES 5, 5A, 6, 6A, 6B, 6C, 6D, 6E, 6F, 6G, 6H AND 6I

SUMMARY Operating Expenses PAGES PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE TOTALSA. General Services 5 & 5A 6 6A 6B 6C 6D 6E 6F 6G 6H 6I (to Sch V, col.7)

1 Dietary 12 Food Purchase (70) (70) 23 Housekeeping 34 Laundry 45 Heat and Other Utilities 56 Maintenance 67 Other (specify):* 78 TOTAL General Services (70) (70) 8

B. Health Care and Programs9 Medical Director 9

10 Nursing and Medical Records 10 10a Therapy 10a11 Activities 1112 Social Services 1213 Nurse Aide Training 1314 Program Transportation 1415 Other (specify):* 15

16 TOTAL Health Care and Programs 16C. General Administration

17 Administrative 1718 Directors Fees 1819 Professional Services (1,781) (1,781) 1920 Fees, Subscriptions & Promotions (2,710) (2,710) 2021 Clerical & General Office Expenses (23,402) (23,402) 2122 Employee Benefits & Payroll Taxes 2223 Inservice Training & Education 2324 Travel and Seminar 2425 Other Admin. Staff Transportation 2526 Insurance-Prop.Liab.Malpractice 2627 Other (specify):* 27

28 TOTAL General Administration (27,893) (27,893) 28TOTAL Operating Expense

29 (sum of lines 8,16 & 28) (27,963) (27,963) 29

STATE OF ILLINOIS Summary BFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

SUMMARY OF PAGES 5, 5A, 6, 6A, 6B, 6C, 6D, 6E, 6F, 6G, 6H AND 6I

SUMMARY Capital Expense PAGES PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE PAGE TOTALSD. Ownership 5 & 5A 6 6A 6B 6C 6D 6E 6F 6G 6H 6I (to Sch V, col.7)

30 Depreciation (4,937) 11,324 6,387 3031 Amortization of Pre-Op. & Org. 6,000 6,000 3132 Interest 21,128 21,128 3233 Real Estate Taxes (2,961) (2,961) 3334 Rent-Facility & Grounds (42,000) (42,000) 3435 Rent-Equipment & Vehicles 3536 Other (specify):* 36

37 TOTAL Ownership (7,898) (3,548) (11,446) 37 Ancillary ExpenseE. Special Cost Centers

38 Medically Necessary Transportation 3839 Ancillary Service Centers 3940 Barber and Beauty Shops 4041 Coffee and Gift Shops 4142 Provider Participation Fee 4243 Other (specify):* 43

44 TOTAL Special Cost Centers 44GRAND TOTAL COST

45 (sum of lines 29, 37 & 44) (35,861) (3,548) (39,409) 45

STATE OF ILLINOIS Page 6Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

VII. RELATED PARTIES A. Enter below the names of ALL owners and related organizations (parties) as defined in the instructions. Attach an additional schedule if necessary.

1 2 3 OWNERS RELATED NURSING HOMES OTHER RELATED BUSINESS ENTITIES

Name Ownership % Name City Name City Type of BusinessZohar Hichembaum 50.00% Rainbow Beach Nursing Center Chicago MZL Limited Chicago Bldg. PartnershipMichael Perl 50.00%

B. Are any costs included in this report which are a result of transactions with related organizations? This includes rent,management fees, purchase of supplies, and so forth. X YES NO

If yes, costs incurred as a result of transactions with related organizations must be fully itemized in accordance withthe instructions for determining costs as specified for this form.1 2 3 Cost Per General Ledger 4 5 Cost to Related Organization 6 7 8 Difference:

Percent Operating Cost Adjustments for Schedule V Line Item Amount Name of Related Organization of of Related Related Organization

Ownership Organization Costs (7 minus 4)1 V 34 Rental Income $ 42,000 MZL Limited Partnership 100.00% $ $ (42,000) 12 V 30 Depreciation MZL Limited Partnership 100.00% 11,324 11,324 23 V 31 Amortization MZL Limited Partnership 100.00% 6,000 6,000 34 V 32 Interest MZL Limited Partnership 100.00% 21,128 21,128 45 V 56 V 67 V 78 V 89 V 9

10 V 1011 V 1112 V 1213 V 1314 Total $ 42,000 $ 38,452 $ * (3,548) 14

* Total must agree with the amount recorded on line 34 of Schedule VI. SEE ACCOUNTANTS' COMPILATION REPORT

STATE OF ILLINOIS Page 6AFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

VII. RELATED PARTIES (continued) B. Are any costs included in this report which are a result of transactions with related organizations? This includes rent,

management fees, purchase of supplies, and so forth. YES NO



Ownership Organization Costs (7 minus 4)15 V $ $ $ 1516 V 1617 V 1718 V 1819 V 1920 V 2021 V 2122 V 2223 V 2324 V 2425 V 2526 V 2627 V 2728 V 2829 V 2930 V 3031 V 3132 V 3233 V 3334 V 3435 V 3536 V 3637 V 3738 V 38

39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6BFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6CFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6DFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6EFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6FFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6GFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6HFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39


STATE OF ILLINOIS Page 6IFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02






39 Total $ $ $ * 39



VII. RELATED PARTIES (continued)C. Statement of Compensation and Other Payments to Owners, Relatives and Members of Board of Directors. NOTE: ALL owners ( even those with less than 5% ownership) and their relatives who receive any type of compensation from this home must be listed on this schedule.

1 2 3 4 5 6 7 8Average Hours Per Work

Compensation Week Devoted to this Compensation Included Schedule V.Received Facility and % of Total in Costs for this Line &

Ownership From Other Work Week Reporting Period** ColumnName Title Function Interest Nursing Homes* Hours Percent Description Amount Reference

1 Rita Hochenbaum Relative Administrative See Attached 10 25.00% Salary $ 24,000 17 - 01 12 Zohar Hochenbaum Owner Asst. Admin. 50.00% See Attached 15 30.00% Salary 13,000 17 - 01 23 Ester Perl Relative Administrative See Attached 10 25.00% Salary 24,000 17 - 01 34 45 56 67 78 89 9

10 1011 1112 12

13 TOTAL $ 61,000 13

* If the owner(s) of this facility or any other related parties listed above have received compensation from other nursing homes, attach a schedule detailing the name(s)of the home(s) as well as the amount paid. THIS AMOUNT MUST AGREE TO THE AMOUNTS CLAIMED ON THE THE OTHER NURSING HOMES' COST REPORTS.

** This must include all forms of compensation paid by related entities and allocated to Schedule V of this report (i.e., management fees).FAILURE TO PROPERLY COMPLETE THIS SCHEDULE INDICATING ALL FORMS OF COMPENSATION RECEIVED FROM THIS HOME,ALL OTHER NURSING HOMES AND MANAGEMENT COMPANIES MAY RESULT IN THE DISALLOWANCE OF SUCH COMPENSATION



VIII. ALLOCATION OF INDIRECT COSTS Name of Related Organization

A. Are there any costs included in this report which were derived from allocations of central office Street Address or parent organization costs? (See instructions.) YES NO X City / State / Zip Code

Phone Number ( ) B. Show the allocation of costs below. If necessary, please attach worksheets. Fax Number ( )

1 2 3 4 5 6 7 8 9Schedule V Unit of Allocation Number of Total Indirect Amount of Salary

Line (i.e.,Days, Direct Cost, Subunits Being Cost Being Cost Contained Facility AllocationReference Item Square Feet) Total Units Allocated Among Allocated in Column 6 Units (col.8/col.4)x col.6

1 $ $ $ 12 23 34 45 56 67 78 89 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 2122 2223 2324 2425 TOTALS $ $ $ 25




A. Are there any costs included in this report which were derived from allocations of central office Street Address or parent organization costs? (See instructions.) YES NO City / State / Zip Code




1 $ $ $ 12 23 34 45 56 67 78 89 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 2122 2223 2324 2425 TOTALS $ $ $ 25








1 $ $ $ 12 23 34 45 56 67 78 89 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 2122 2223 2324 2425 TOTALS $ $ $ 25



IX. INTEREST EXPENSE AND REAL ESTATE TAX EXPENSE A. Interest: (Complete details must be provided for each loan - attach a separate schedule if necessary.)

1 2 3 4 5 6 7 8 9 10Reporting

Monthly Maturity Interest PeriodName of Lender Related** Purpose of Loan Payment Date of Amount of Note Date Rate Interest

YES NO Required Note Original Balance (4 Digits) ExpenseA. Directly Facility Related Long-Term

1 Bank of Homewood X Mortgage $2,484.00 03/28/98 $ 297,000 $ 276,277 Prime +1 $ 21,128 12 23 34 45 5

Working Capital6 Bank of Homewood X Line of Credit 50,000 37,644 4,143 67 Charles Fitch X 375 78 8

9 TOTAL Facility Related $2,484.00 $ 347,000 $ 313,921 $ 25,646 9B. Non-Facility Related*

10 See Supplemental Schedule 1011 1112 1213 13

14 TOTAL Non-Facility Related $ $ $ 14

15 TOTALS (line 9+line14) $ 347,000 $ 313,921 $ 25,646 15

16) Please indicate the total amount of mortgage insurance expense and the location of this expense on Sch. V. $ N/A Line #

* Any interest expense reported in this section should be adjusted out on page 5, line 14 and, consequently, page 4, col. 7.(See instructions.) SEE ACCOUNTANTS' COMPILATION REPORT

** If there is ANY overlap in ownership between the facility and the lender, this must be indicated in column 2.(See instructions.)

STATE OF ILLINOIS Page 9 SUPPLEMENTALFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02

IX. INTEREST EXPENSE AND REAL ESTATE TAX EXPENSE A. Interest: (Complete details must be provided for each loan - attach a separate schedule if necessary.)

1 2 3 4 5 6 7 8 9 10Reporting

Monthly Maturity Interest PeriodName of Lender Related** Purpose of Loan Payment Date of Amount of Note Date Rate Interest

YES NO Required Note Original Balance (4 Digits) Expense1 $ $ $ 12 23 34 45 56 67 78 89 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 $ $ $ 21


IX. INTEREST EXPENSE AND REAL ESTATE TAX EXPENSE (continued) B. Real Estate Taxes

1. Real Estate Tax accrual used on 2001 report. $ 81,175 1

2. Real Estate Taxes paid during the year: (Indicate the tax year to which this payment applies. If payment covers more than one year, detail below.) $ 63,354 2

3. Under or (over) accrual (line 2 minus line 1). $ (17,821) 3

4. Real Estate Tax accrual used for 2002 report. (Detail and explain your calculation of this accrual on the lines below.) $ 42,698 4

5. Direct costs of an appeal of tax assessments which has NOT been included in professional fees or other general operating costs on Schedule V, sections A, B or C. (Describe appeal cost below. Attach copies of invoices to support the cost and a copy of the appeal filed with the county.) $ 5

6. Subtract a refund of real estate taxes. You must offset the full amount of any direct appeal costs classified as a real estate tax cost plus one-half of any remaining refund. TOTAL REFUND $ For Tax Year. (Attach a copy of the real estate tax appeal board's decision.) $ 6

7. Real Estate Tax expense reported on Schedule V, line 33. This should be a combination of lines 3 thru 6. $ 24,877 7

Real Estate Tax History:

Real Estate Tax Bill for Calendar Year: 1997 22,300 8 FOR OHF USE ONLY1998 23,710 91999 22,634 10 13 FROM R. E. TAX STATEMENT FOR 2001 $ 132000 24,254 112001 24,674 12 14 PLUS APPEAL COST FROM LINE 5 $ 14

2002 Real Estate Tax Accrual = $24,674 * 1.03 = $25,414 + 2001 Unpaid Real Estate Taxes of $17,284 = $42,698Real Estate Taxes Paid in 2002: 1998 = $16,249, 1999 = $15,481, 2000 = $24,254, 2001 = $7,370 15 LESS REFUND FROM LINE 6 $ 15

16 AMOUNT TO USE FOR RATE CALCULATION $ 16

NOTES: 1. Please indicate a negative number by use of brackets( ). Deduct any overaccrual of taxes from prior year.

2. If facility is a non-profit which pays real estate taxes, you must attach a denial of an application for real estate tax exemption unless the building is rented from a for-profit entity. This denial must be no more than four years old at the time the cost report is filed.


Important , please see the next worksheet, "RE_Tax". The real estate tax statement and bill must accompany the cost report.

2001 LONG TERM CARE REAL ESTATE TAX STATEMENTFACILITY NAME BLUE ISLAND NURSING HOME COUNTY COOK

FACILITY IDPH LICENSE NUMBER 0035394

CONTACT PERSON REGARDING THIS REPORT STEVE LAVENDA

TELEPHONE (847) 236-1111 FAX #: (847) 236-1155

A. Summary of Real Estate Tax Cost

Enter the tax index number and real estate tax assessed for 2001 on the lines provided below. Enter only the portion of thecost that applies to the operation of the nursing home in Column D. Real estate tax applicable to any portion of the nursinghome property which is vacant, rented to other organizations, or used for purposes other than long term care must not beentered in Column D. Do not include cost for any period other than calendar year 2001.

(A) (B) (C) (D)Tax

Applicable toTax Index Number Property Description Total Tax Nursing Home

1. 24-36-205-013 LONG TERM CARE PROPERTY $ 16,089.98 $ 16,089.98



4. 24-36-205-025 LONG TERM CARE PROPERTY $ 596.76 $ 596.76

5. $ $

6. $ $

7. $ $

8. $ $

9. $ $

10. $ $

TOTALS $ 24,673.78 $ 24,673.78

B. Real Estate Tax Cost Allocations

Does any portion of the tax bill apply to more than one nursing home, vacant property, or property which is not directlyused for nursing home services? YES X NO

If YES, attach an explanation & a schedule which shows the calculation of the cost allocated to the nursing home.(Generally the real estate tax cost must be allocated to the nursing home based upon sq. ft. of space used.)

C. Tax Bills

Attach a copy of the 2001 tax bills which were listed in Section A to this statement. Be sure to use the 2001 tax bill whichis normally paid during 2002.

Page 10A

IMPORTANT NOTICE

TO: Long Term Care Facilities with Real Estate Tax Rates RE: 2001 REAL ESTATE TAX COST DOCUMENTATION

In order to set the real estate tax portion of the capital rate, it is necessary that we obtain additional information regarding your calendar 2001 real estate tax costs, as well as copies of your real estate tax bills for calendar 2001.

Please complete the Real Estate Tax Statement below and forward with a copy of your 2001 real estate tax bill to the Department of Public Aid, Office of Health Finance, 201 South Grand Avenue East, Springfield, Illinois 62763.

Please send these items in with your completed 2002 cost report. The cost report will not be considered complete and timely filed until this statement and the corresponding real estate tax bills are filed. If you have any questions, please call the Office of Health Finance at (217) 782-1630.

2000 LONG TERM CARE REAL ESTATE TAX STATEMENTFACILITY NAME BLUE ISLAND NURSING HOME COUNTY COOK

FACILITY IDPH LICENSE NUMBER 0035394

CONTACT PERSON REGARDING THIS REPORT

TELEPHONE ( ) FAX #: ( )

A. Summary of Real Estate Tax Cost

Enter the tax index number and real estate tax assessed for 2000 on the lines provided below. Enter only the portion of thecost that applies to the operation of the nursing home in Column D. Real estate tax applicable to any portion of the nursinghome property which is vacant, rented to other organizations, or used for purposes other than long term care must not beentered in Column D. Do not include cost for any period other than calendar year 2000.

(A) (B) (C) (D)Tax

Applicable toTax Index Number Property Description Total Tax Nursing Home

1. $ $

2. $ $

3. $ $

4. $ $

5. $ $

6. $ $

7. $ $

8. $ $

9. $ $

10. $ $

TOTALS $ $

B. Real Estate Tax Cost Allocations

Does any portion of the tax bill apply to more than one nursing home, vacant property, or property which is not directlyused for nursing home services? YES NO

If YES, attach an explanation & a schedule which shows the calculation of the cost allocated to the nursing home.(Generally the real estate tax cost must be allocated to the nursing home based upon sq. ft. of space used.)

C. Tax Bills

Attach a copy of the 2000 tax bills which were listed in Section A to this statement. Be sure to use the 2000 tax bill whichis normally paid during 2001.

Page 10B

IMPORTANT NOTICE

TO: Long Term Care Facilities with Real Estate Tax Rates RE: 2000 REAL ESTATE TAX COST DOCUMENTATION

In order to set the real estate tax portion of the capital rate, it is necessary that we obtain additional information regarding your calendar 2000 real estate tax costs, as well as copies of your real estate tax bills for calendar 2000.

Please complete the Real Estate Tax Statement below and forward with a copy of your 2000 real estate tax bill to the Department of Public Aid, Office of Health Finance, 201 South Grand Avenue East, Springfield, Illinois 62763.

Please send these items in with your completed 2001 cost report. The cost report will not be considered complete and timely filed until this statement and the corresponding real estate tax bills are filed. If you have any questions, please call the Office of Health Finance at (217) 782-1630.

STATE OF ILLINOIS Page 11Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02X. BUILDING AND GENERAL INFORMATION:

A. Square Feet: 5,651 B. General Construction Type: Exterior Brick Vaneer Frame Number of Stories One

C. Does the Operating Entity? (a) Own the Facility X (b) Rent from a Related Organization. (c) Rent from Completely Unrelated Organization.

(Facilities checking (a) or (b) must complete Schedule XI. Those checking (c) may complete Schedule XI or Schedule XII-A. See instructions.)

D. Does the Operating Entity? X (a) Own the Equipment X (b) Rent equipment from a Related Organization. (c) Rent equipment from Completely Unrelated Organization.

(Facilities checking (a) or (b) must complete Schedule XI-C. Those checking (c) may complete Schedule XI-C or Schedule XII-B. See instructions.)

E. List all other business entities owned by this operating entity or related to the operating entity that are located on or adjacent to this nursing home's grounds(such as, but not limited to, apartments, assisted living facilities, day training facilities, day care, independent living facilities, nurse aide training facilities, etc.)List entity name, type of business, square footage, and number of beds/units available (where applicable).None

F. Does this cost report reflect any organization or pre-operating costs which are being amortized? X YES NOIf so, please complete the following:

1. Total Amount Incurred: 75,000 2. Number of Years Over Which it is Being Amortized:

3. Current Period Amortization: 8,500 4. Dates Incurred: 03/98

Nature of Costs: Do Not Compete ($50,000) = $2,500, Allocation MZL Limited Partnership = $6,000(Attach a complete schedule detailing the total amount of organization and pre-operating costs.)

XI. OWNERSHIP COSTS: 1 2 3 4

A. Land. Use Square Feet Year Acquired Cost1 Building 6,617 1963 $ 6,458 12 Parking Lots 6,250 1972 12,388 23 TOTALS 12,867 $ 18,846 3



XI. OWNERSHIP COSTS (continued) B. Building Depreciation-Including Fixed Equipment. (See instructions.) Round all numbers to nearest dollar.

1 2 3 4 5 6 7 8 9 FOR OHF USE ONLY Year Year Current Book Life Straight Line Accumulated

Beds* Acquired Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 4 1963 1953 $ 99,978 $ 7,308 35 $ $ (7,308) $ 42 5 53 6 64 7 75 8 8

Improvement Type**1 9 Various 1974 6,473 20 196 196 588 92 10 Various 1975 24,442 20 741 741 2,223 103 11 Various 1976 4,502 20 136 136 408 114 12 Various 1983 4,673 20 - - 125 13 Various 1988 1,493 20 - - 136 14 Various 1989 4,888 20 - - 147 15 Various 1990 10,209 20 - - 158 16 Various 1991 7,885 20 148 148 444 169 17 Various 1992 2,973 20 - - 17

10 18 Various 1994 1,973 20 - 494 1811 19 Various 1995 625 20 78 78 234 1912 20 - - 2013 21 - - 2114 22 - - 2215 23 - - 2316 24 - - 2417 25 - - 2518 26 - - 2619 27 - - 2720 28 - - 2821 29 - - 2922 30 - - 3023 31 - - 3124 32 - - 3225 33 - - 3326 34 - - 3427 35 - - 3528 36 - - 36

*Total beds on this schedule must agree with page 2. See Page 12A, Line 70 for total**Improvement type must be detailed in order for the cost report to be considered complete. SEE ACCOUNTANTS' COMPILATION REPORT



1 3 4 5 6 7 8 9Year Current Book Life Straight Line Accumulated

Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation29 37 $ $ $ - $ $ - 3730 38 - - 3831 39 - - 3932 40 - - 4033 41 - - 4134 42 - - 4235 43 - - 4336 44 - - 4437 45 - - 4538 46 - - 4639 47 - - 4740 48 - - 4841 49 - - 4942 50 - - 5043 51 - - 5144 52 - - 5245 53 - - 5346 54 - - 5447 55 - - 5548 56 - - 5649 57 - - 5750 58 - - 5851 59 - - 5952 60 - - 6053 61 - - 6154 62 - - 6255 63 - - 6356 64 - - 6457 65 - - 6558 66 - - 6659 67 - - 67

68 Related Party Allocations (Page 12-REP & Page 12A-REP) 6869 Financial Statement Depreciation 3,629 (3,629) 6970 TOTAL (lines 4 thru 69) $ 170,114 $ 10,937 $ 1,299 $ (9,638) $ 4,391 70

SEE ACCOUNTANTS' COMPILATION REPORT**Improvement type must be detailed in order for the cost report to be considered complete.




Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12A, Carried Forward $ 170,114 $ 10,937 $ 1,299 $ (9,638) $ 4,391 1

1 2 Heating & Cooling Unit 2002 5,650 20 353 353 353 22 3 Water Heater 2002 3,475 20 265 265 265 33 4 44 5 55 6 66 7 77 8 88 9 99 10 10

10 11 1111 12 1212 13 1313 14 1414 15 1515 16 1616 17 1717 18 1818 19 1919 20 2020 21 2121 22 2222 23 2323 24 2424 25 2525 26 2626 27 2727 28 2828 29 2929 30 3030 31 3131 32 3232 33 33

34 TOTAL (lines 1 thru 33) $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 34SEE ACCOUNTANTS' COMPILATION REPORT

**Improvement type must be detailed in order for the cost report to be considered complete.




Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12B, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

33 2 234 3 335 4 436 5 537 6 638 7 739 8 840 9 941 10 1042 11 1143 12 1244 13 1345 14 1446 15 1547 16 1648 17 1749 18 1850 19 1951 20 2052 21 2153 22 2254 23 2355 24 2456 25 2557 26 2658 27 2759 28 2860 29 2961 30 3062 31 3163 32 3264 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12C, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

65 2 266 3 367 4 468 5 569 6 670 7 771 8 872 9 973 10 1074 11 1175 12 1276 13 1377 14 1478 15 1579 16 1680 17 1781 18 1882 19 1983 20 2084 21 2185 22 2286 23 2387 24 2488 25 2589 26 2690 27 2791 28 2892 29 2993 30 3094 31 3195 32 3296 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12D, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

97 2 298 3 399 4 4

100 5 5101 6 6102 7 7103 8 8104 9 9105 10 10106 11 11107 12 12108 13 13109 14 14110 15 15111 16 16112 17 17113 18 18114 19 19115 20 20116 21 21117 22 22118 23 23119 24 24120 25 25121 26 26122 27 27123 28 28124 29 29125 30 30126 31 31127 32 32128 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12E, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

129 2 2130 3 3131 4 4132 5 5133 6 6134 7 7135 8 8136 9 9137 10 10138 11 11139 12 12140 13 13141 14 14142 15 15143 16 16144 17 17145 18 18146 19 19147 20 20148 21 21149 22 22150 23 23151 24 24152 25 25153 26 26154 27 27155 28 28156 29 29157 30 30158 31 31159 32 32160 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12F, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

161 2 2162 3 3163 4 4164 5 5165 6 6166 7 7167 8 8168 9 9169 10 10170 11 11171 12 12172 13 13173 14 14174 15 15175 16 16176 17 17177 18 18178 19 19179 20 20180 21 21181 22 22182 23 23183 24 24184 25 25185 26 26186 27 27187 28 28188 29 29189 30 30190 31 31191 32 32192 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12G, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

193 2 2194 3 3195 4 4196 5 5197 6 6198 7 7199 8 8200 9 9201 10 10202 11 11203 12 12204 13 13205 14 14206 15 15207 16 16208 17 17209 18 18210 19 19211 20 20212 21 21213 22 22214 23 23215 24 24216 25 25217 26 26218 27 27219 28 28220 29 29221 30 30222 31 31223 32 32224 33 33






Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12H, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

225 2 2226 3 3227 4 4228 5 5229 6 6230 7 7231 8 8232 9 9233 10 10234 11 11235 12 12236 13 13237 14 14238 15 15239 16 16240 17 17241 18 18242 19 19243 20 20244 21 21245 22 22246 23 23247 24 24248 25 25249 26 26250 27 27251 28 28252 29 29253 30 30254 31 31255 32 32256 33 33



STATE OF ILLINOIS Page 12JFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02



Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12I, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

257 2 2258 3 3259 4 4260 5 5261 6 6262 7 7263 8 8264 9 9265 10 10266 11 11267 12 12268 13 13269 14 14270 15 15271 16 16272 17 17273 18 18274 19 19275 20 20276 21 21277 22 22278 23 23279 24 24280 25 25281 26 26282 27 27283 28 28284 29 29285 30 30286 31 31287 32 32288 33 33



STATE OF ILLINOIS Page 12KFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02



Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation1 Totals from Page 12I, Carried Forward $ 179,239 $ 10,937 $ 1,917 $ (9,020) $ 5,009 1

289 2 2290 3 3291 4 4292 5 5293 6 6294 7 7295 8 8296 9 9297 10 10298 11 11299 12 12300 13 13301 14 14302 15 15303 16 16304 17 17305 18 18306 19 19307 20 20308 21 21309 22 22310 23 23311 24 24312 25 25313 26 26314 27 27315 28 28316 29 29317 30 30318 31 31319 32 32320 33 33



STATE OF ILLINOIS Page 12-REPFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02


1 2 3 4 5 6 7 8 9 FOR OHF USE ONLY Year Year Current Book Life Straight Line Accumulated

Beds* Acquired Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation4 $ $ $ $ $ 45 56 67 78 8

Improvement Type**9 9

10 1011 1112 1213 1314 1415 1516 1617 1718 1819 1920 2021 2122 2223 2324 2425 2526 2627 2728 2829 2930 3031 3132 3233 3334 3435 3536 36

*Total beds on this schedule must agree with page 2. See Page 12A-REP, Line 70 for total**Improvement type must be detailed in order for the cost report to be considered complete. SEE ACCOUNTANTS' COMPILATION REPORT

STATE OF ILLINOIS Page 12A-REPFacility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02



Improvement Type** Constructed Cost Depreciation in Years Depreciation Adjustments Depreciation37 $ $ $ $ $ 3738 3839 3940 4041 4142 4243 4344 4445 4546 4647 4748 4849 4950 5051 5152 5253 5354 5455 5556 5657 5758 5859 5960 6061 6162 6263 6364 6465 6566 6667 6768 6869 6970 TOTAL (lines 4 thru 69) $ $ $ $ $ 70

SEE ACCOUNTANTS' COMPILATION REPORT**Improvement type must be detailed in order for the cost report to be considered complete.

STATE OF ILLINOIS Page 13Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02XI. OWNERSHIP COSTS (continued)

C. Equipment Depreciation-Excluding Transportation. (See instructions.) Category of 1 Current Book Straight Line 4 Component Accumulated Equipment Cost Depreciation 2 Depreciation 3 Adjustments Life 5 Depreciation 6

71 Purchased in Prior Years $ 79,206 $ 4,475 $ 8,558 $ 4,083 10 $ 35,001 7172 Current Year Purchases 7273 Fully Depreciated Assets 6,331 10 6,331 7374 7475 TOTALS $ 85,537 $ 4,475 $ 8,558 $ 4,083 $ 41,332 75

D. Vehicle Depreciation (See instructions.)*1 Model, Make Year 4 Current Book Straight Line 7 Life in Accumulated

Use and Year 2 Acquired 3 Cost Depreciation 5 Depreciation 6 Adjustments Years 8 Depreciation 976 $ $ $ $ $ 7677 7778 7879 7980 TOTALS $ $ $ $ $ 80

E. Summary of Care-Related Assets 1 2Reference Amount

81 Total Historical Cost (line 3, col.4 + line 70, col.4 + line 75, col.1 + line 80, col.4) + (Pages 12B thru 12I, if applicable) $ 283,622 8182 Current Book Depreciation (line 70, col.5 + line 75, col.2 + line 80, col.5) + (Pages 12B thru 12I, if applicable) $ 15,412 8283 Straight Line Depreciation (line 70, col.7 + line 75, col.3 + line 80, col.6) + (Pages 12B thru 12I, if applicable) $ 10,475 83 **84 Adjustments (line 70, col.8 + line 75, col.4 + line 80, col.7) + (Pages 12B thru 12I, if applicable) $ (4,937) 8485 Accumulated Depreciation (line 70, col.9 + line 75, col.6 + line 80, col.9) + (Pages 12B thru 12I, if applicable) $ 46,341 85

F. Depreciable Non-Care Assets Included in General Ledger. (See instructions.) G. Construction-in-Progress1 2 Current Book Accumulated

Description & Year Acquired Cost Depreciation 3 Depreciation 4 Description Cost86 $ $ $ 86 92 $ 9287 87 93 9388 88 94 9489 89 95 $ 9590 9091 TOTALS $ $ $ 91 * Vehicles used to transport residents to & from

day training must be recorded in XI-F, not XI-D.

SEE ACCOUNTANTS' COMPILATION REPORT ** This must agree with Schedule V line 30, column 8.


XII. RENTAL COSTSA. Building and Fixed Equipment (See instructions.) 1. Name of Party Holding Lease: N/A 2. Does the facility also pay real estate taxes in addition to rental amount shown below on line 7, column 4? If NO, see instructions. X YES NO 00

001 2 3 4 5 6

Year Number Date of Rental Total Years Total YearsConstructed of Beds Lease Amount of Lease Renewal Option*

Original 10. Effective dates of current rental agreement:3 Building: $ 3 Beginning4 Additions 4 Ending5 Storage 3,200 56 6 11. Rent to be paid in future years under the current7 TOTAL $ 3,200 7 rental agreement:

** 8. List separately any amortization of lease expense included on page 4, line 34. Fiscal Year Ending Annual Rent This amount was calculated by dividing the total amount to be amortized by the length of the lease . 12. /2003 $

13. /2004 $ 9. Option to Buy: YES NO Terms: * 14. /2005 $

B. Equipment-Excluding Transportation and Fixed Equipment. (See instructions.) 15. Is Movable equipment rental included in building rental? YES X NO 16. Rental Amount for movable equipment: $ Description:

(Attach a schedule detailing the breakdown of movable equipment)C. Vehicle Rental (See instructions.)

1 2 3 4Model Year Monthly Lease Rental Expense

Use and Make Payment for this Period * If there is an option to buy the building,17 $ $ 17 please provide complete details on attached18 18 schedule.19 1920 20 ** This amount plus any amortization of lease21 TOTAL $ $ 21 expense must agree with page 4, line 34.


STATE OF ILLINOIS Page 15Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02XIII. EXPENSES RELATING TO NURSE AIDE TRAINING PROGRAMS (See instructions.)

A. TYPE OF TRAINING PROGRAM (If aides are trained in another facility program, attach a schedule listing the facility name, address and cost per aide trained in that facility.)

1. HAVE YOU TRAINED AIDES YES 2. CLASSROOM PORTION: 3. CLINICAL PORTION: DURING THIS REPORT PERIOD? X NO IN-HOUSE PROGRAM IN-HOUSE PROGRAM

IN OTHER FACILITY IN OTHER FACILITY If "yes", please complete the remainder of this schedule. If "no", provide an COMMUNITY COLLEGE HOURS PER AIDE explanation as to why this training was not necessary. HOURS PER AIDE

B. EXPENSES C. CONTRACTUAL INCOMEALLOCATION OF COSTS (d)

In the box below record the amount of income your1 2 3 4 facility received training aides from other facilities.

FacilityDrop-outs Completed Contract Total $

1 Community College Tuition $ $ $ $2 Books and Supplies D. NUMBER OF AIDES TRAINED3 Classroom Wages (a)4 Clinical Wages (b) COMPLETED5 In-House Trainer Wages (c) 1. From this facility6 Transportation 2. From other facilities (f)7 Contractual Payments DROP-OUTS8 Nurse Aide Competency Tests 1. From this facility9 TOTALS $ $ $ $ 2. From other facilities (f)10 SUM OF line 9, col. 1 and 2 (e) $ TOTAL TRAINED

(a) Include wages paid during the classroom portion of training. Do not include fringe benefits. (e) The total amount of Drop-out and Completed Costs for(b) Include wages paid during the clinical portion of training. Do not include fringe benefits. your own aides must agree with Sch. V, line 13, col. 8.(c) For in-house training programs only. Do not include fringe benefits. (f) Attach a schedule of the facility names and addresses(d) Allocate based on if the aide is from your facility or is being contracted to be trained in of those facilities for which you trained aides. your facility. Drop-out costs can only be for costs incurred by your own aides. SEE ACCOUNTANTS' COMPILATION REPORT


XIV. SPECIAL SERVICES (Direct Cost) (See instructions.)1 2 3 4 5 6 7 8

Schedule V Staff Outside Practitioner SuppliesService Line & Column Units of Cost (other than consultant) (Actual or) Total Units Total Cost

Reference Service Units Cost Allocated) (Column 2 + 4) (Col. 3 + 5 + 6)1 Licensed Occupational Therapist N/A hrs $ $ $ $ 1

Licensed Speech and Language2 Development Therapist hrs 23 Licensed Recreational Therapist hrs 34 Licensed Physical Therapist hrs 45 Physician Care visits 56 Dental Care visits 67 Work Related Program hrs 78 Habilitation hrs 8

# of9 Pharmacy prescrpts 9

Psychological Services (Evaluation and Diagnosis/

10 Behavior Modification) hrs 1011 Academic Education hrs 1112 Exceptional Care Program 12

13 Other (specify): See Supplemental 13

14 TOTAL $ $ $ $ 14

NOTE: This schedule should include fees (other than consultant fees) paid to licensed practitioners. Consultant fees should be detailed on Schedule XVIII-B. Salaries of unlicensed practitioners, such as nurse aides, who help with the above activities should not be listed on this schedule.



XV. BALANCE SHEET - Unrestricted Operating Fund. As of 12/31/02 (last day of reporting year) This report must be completed even if financial statements are attached.

1 2 After 1 2 After Operating Consolidation* Operating Consolidation*

A. Current Assets C. Current Liabilities1 Cash on Hand and in Banks $ $ 1 26 Accounts Payable $ 173,665 $ 191,666 262 Cash-Patient Deposits 2 27 Officer's Accounts Payable 166,662 155,057 27

Accounts & Short-Term Notes Receivable- 28 Accounts Payable-Patient Deposits 7,017 7,017 283 Patients (less allowance ) 100,041 100,041 3 29 Short-Term Notes Payable 37,644 37,644 294 Supply Inventory (priced at ) 4 30 Accrued Salaries Payable 22,470 22,470 305 Short-Term Investments 5 Accrued Taxes Payable6 Prepaid Insurance 33,338 33,338 6 31 (excluding real estate taxes) 2,034 2,034 317 Other Prepaid Expenses 7 32 Accrued Real Estate Taxes(Sch.IX-B) 42,698 42,698 328 Accounts Receivable (owners or related parties) 8 33 Accrued Interest Payable 1,226 339 Other(specify): See Supplemental Schedule 30,894 32,894 9 34 Deferred Compensation 34

TOTAL Current Assets 35 Federal and State Income Taxes 3510 (sum of lines 1 thru 9) $ 164,273 $ 166,273 10 Other Current Liabilities(specify):

B. Long-Term Assets 36 See Supplemental Schedule 3611 Long-Term Notes Receivable 11 37 3712 Long-Term Investments 12 TOTAL Current Liabilities13 Land 44,037 13 38 (sum of lines 26 thru 37) $ 452,190 $ 459,812 3814 Buildings, at Historical Cost 285,000 14 D. Long-Term Liabilities15 Leasehold Improvements, at Historical Cost 9,125 9,125 15 39 Long-Term Notes Payable 3916 Equipment, at Historical Cost 10,488 55,488 16 40 Mortgage Payable 276,277 4017 Accumulated Depreciation (book methods) (13,683) (83,270) 17 41 Bonds Payable 4118 Deferred Charges 18 42 Deferred Compensation 4219 Organization & Pre-Operating Costs 19 Other Long-Term Liabilities(specify):

Accumulated Amortization - 43 See Supplemental Schedule 4320 Organization & Pre-Operating Costs 20 44 4421 Restricted Funds 21 TOTAL Long-Term Liabilities22 Other Long-Term Assets (specify): 22 45 (sum of lines 39 thru 44) $ $ 276,277 4523 Other(specify): See Supplemental Schedule 61,773 61,773 23 TOTAL LIABILITIES

TOTAL Long-Term Assets 46 (sum of lines 38 and 45) $ 452,190 $ 736,089 4624 (sum of lines 11 thru 23) $ 67,703 $ 372,153 24

47 TOTAL EQUITY(page 18, line 24) $ (220,214) $ (197,663) 47TOTAL ASSETS TOTAL LIABILITIES AND EQUITY

25 (sum of lines 10 and 24) $ 231,976 $ 538,426 25 48 (sum of lines 46 and 47) $ 231,976 $ 538,426 48

SEE ACCOUNTANTS' COMPILATION REPORT *(See instructions.)


XVI. STATEMENT OF CHANGES IN EQUITY1

Total1 Balance at Beginning of Year, as Previously Reported $ (148,290) 12 Restatements (describe): 23 Rounding Adjustment 3 34 45 56 Balance at Beginning of Year, as Restated (sum of lines 1-5) $ (148,287) 6

A. Additions (deductions):7 NET Income (Loss) (from page 19, line 43) (71,927) 78 Aquisitions of Pooled Companies 89 Proceeds from Sale of Stock 910 Stock Options Exercised 1011 Contributions and Grants 1112 Expenditures for Specific Purposes 1213 Dividends Paid or Other Distributions to Owners ( ) 1314 Donated Property, Plant, and Equipment 1415 Other (describe) 1516 Other (describe) 1617 TOTAL Additions (deductions) (sum of lines 7-16) $ (71,927) 17

B. Transfers (Itemize):18 1819 1920 2021 2122 2223 TOTAL Transfers (sum of lines 18-22) $ 2324 BALANCE AT END OF YEAR (sum of lines 6 + 17 + 23) $ (220,214) 24 *

* This must agree with page 17, line 47.



XVII. INCOME STATEMENT (attach any explanatory footnotes necessary to reconcile this schedule to Schedules V and VI.) All required classifications of revenue and expense must be provided on this form, even if financial statements are attached. Note: This schedule should show gross revenue and expenses. Do not net revenue against expense

1 2Revenue Amount Expenses Amount

A. Inpatient Care A. Operating Expenses1 Gross Revenue -- All Levels of Care $ 851,198 1 31 General Services 226,276 312 Discounts and Allowances for all Levels ( ) 2 32 Health Care 363,479 323 SUBTOTAL Inpatient Care (line 1 minus line 2) $ 851,198 3 33 General Administration 226,637 33

B. Ancillary Revenue B. Capital Expense4 Day Care 4 34 Ownership 84,144 345 Other Care for Outpatients 5 C. Ancillary Expense6 Therapy 6 35 Special Cost Centers 6,164 357 Oxygen 7 36 Provider Participation Fee 16,425 368 SUBTOTAL Ancillary Revenue (lines 4 thru 7) $ 8 D. Other Expenses (specify):

C. Other Operating Revenue 37 379 Payments for Education 9 38 3810 Other Government Grants 10 39 3911 Nurses Aide Training Reimbursements 1112 Gift and Coffee Shop 12 40 TOTAL EXPENSES (sum of lines 31 thru 39)* $ 923,125 4013 Barber and Beauty Care 1314 Non-Patient Meals 14 41 Income before Income Taxes (line 30 minus line 40)** (71,927) 4115 Telephone, Television and Radio 1516 Rental of Facility Space 16 42 Income Taxes 4217 Sale of Drugs 1718 Sale of Supplies to Non-Patients 18 43 NET INCOME OR LOSS FOR THE YEAR (line 41 minus line 42) $ (71,927) 4319 Laboratory 1920 Radiology and X-Ray 2021 Other Medical Services 2122 Laundry 2223 SUBTOTAL Other Operating Revenue (lines 9 thru 22) $ 23

D. Non-Operating Revenue24 Contributions 24 * This must agree with page 4, line 45, column 4.25 Interest and Other Investment Income*** 2526 SUBTOTAL Non-Operating Revenue (lines 24 and 25) $ 26 ** Does this agree with taxable income (loss) per Federal Income

E. Other Revenue (specify):**** Tax Return? Cash Basis If not, please attach a reconciliation.27 Settlement Income (Insurance, Legal, Etc.) 2728 See Supplemental Schedule 28 *** See the instructions. If this total amount has not been offset

28a 28a against interest expense on Schedule V, line 32, please include a29 SUBTOTAL Other Revenue (lines 27, 28 and 28a) $ 29 detailed explanation. SEE ACCOUNTANTS' COMPILATION REPORT

30 TOTAL REVENUE (sum of lines 3, 8, 23, 26 and 29) $ 851,198 30 ****Provide a detailed breakdown of "Other Revenue" on an attached sheet.

STATE OF ILLINOIS Page 20Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02XVIII. A. STAFFING AND SALARY COSTS (Please report each line separately.) (This schedule must cover the entire reporting period.) B. CONSULTANT SERVICES

1 2** 3 4 1 2 3# of Hrs. # of Hrs. Reporting Period Average Number Total Consultant Schedule VActually Paid and Total Salaries, Hourly of Hrs. Cost for Line &Worked Accrued Wages Wage Paid & Reporting Column

1 Director of Nursing 1,848 1,880 $ 35,409 $ 18.83 1 Accrued Period Reference2 Assistant Director of Nursing 2 35 Dietary Consultant 80 $ 1,200 01-03 353 Registered Nurses 990 1,030 16,270 15.80 3 36 Medical Director 364 Licensed Practical Nurses 7,309 7,776 123,246 15.85 4 37 Medical Records Consultant 375 Nurse Aides & Orderlies 17,398 18,519 121,797 6.58 5 38 Nurse Consultant 386 Nurse Aide Trainees 6 39 Pharmacist Consultant 397 Licensed Therapist 7 40 Physical Therapy Consultant 39 2,034 10a-03 408 Rehab/Therapy Aides 8 41 Occupational Therapy Consultant 37 1,943 10a-03 419 Activity Director 9 42 Respiratory Therapy Consultant 42

10 Activity Assistants 2,709 3,003 38,006 12.66 10 43 Speech Therapy Consultant 4311 Social Service Workers 11 44 Activity Consultant 45 2,349 11-03 4412 Dietician 12 45 Social Service Consultant 83 4,331 12-03 4513 Food Service Supervisor 13 46 Other(specify) 4614 Head Cook 14 47 4715 Cook Helpers/Assistants 5,044 5,315 42,665 8.03 15 48 4816 Dishwashers 1617 Maintenance Workers 17 49 TOTAL (lines 35 - 48) 284 $ 11,857 4918 Housekeepers 5,928 6,381 43,541 6.82 1819 Laundry 1920 Administrator 900 900 8,500 9.44 2021 Assistant Administrator 1,170 1,170 13,000 11.11 21 C. CONTRACT NURSES22 Other Administrative 1,040 1,040 48,000 46.15 22 1 2 323 Office Manager 23 Number Schedule V24 Clerical 430 612 11,186 18.28 24 of Hrs. Total Line &25 Vocational Instruction 25 Paid & Contract Column26 Academic Instruction 26 Accrued Wages Reference27 Medical Director 27 50 Registered Nurses $ 5028 Qualified MR Prof. (QMRP) 28 51 Licensed Practical Nurses 5129 Resident Services Coordinator 29 52 Nurse Aides 5230 Habilitation Aides (DD Homes) 3031 Medical Records 31 53 TOTAL (lines 50 - 52) $ 5332 Other Health Care(specify) 3233 Other(specify) See Supplemental 3334 TOTAL (lines 1 - 33) 44,766 47,626 $ 501,620 * $ 10.53 34 SEE ACCOUNTANTS' COMPILATION REPORT

* This total must agree with page 4, column 1, line 45. ** See instructions.

STATE OF ILLINOIS Page 21Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02XIX. SUPPORT SCHEDULES A. Administrative Salaries Ownership D. Employee Benefits and Payroll Taxes F. Dues, Fees, Subscriptions and Promotions

Name Function % Amount Description Amount Description AmountBeni Held Administrator $ 8,500 Workers' Compensation Insurance $ 14,429 IDPH License Fee $Zohar Hochenbaum Asst. Admin. 50% 13,000 Unemployment Compensation Insurance 4,099 Advertising: Employee RecruitmentRita Hochenbaum Administrative 24,000 FICA Taxes 38,374 Health Care Worker Background Check 96Ester Perl Administrative 24,000 Employee Health Insurance 6,473 (Indicate # of checks performed 9 )

Employee Meals Dues and Subscriptions 531 Illinois Municipal Retirement Fund (IMRF)* Advertising and Promotion 2,441 Christmas 100 Licenses and Fees 204

TOTAL (agree to Schedule V, line 17, col. 1)(List each licensed administrator separately.) $ 69,500B. Administrative - Other

Less: Public Relations Expense ( ) Description Amount Non-allowable advertising (2,441)

$ Yellow page advertising ( )

TOTAL (agree to Schedule V, $ 63,475 TOTAL (agree to Sch. V, $ 831 line 22, col.8) line 20, col. 8)

TOTAL (agree to Schedule V, line 17, col. 3) $ E. Schedule of Non-Cash Compensation Paid G. Schedule of Travel and Seminar**(Attach a copy of any management service agreement) to Owners or EmployeesC. Professional Services Description Amount Vendor/Payee Type Amount Description Line # AmountFrost, Ruttenberg & Rothblatt Accounting $ 23,800 $ Out-of-State Travel $ADP Payroll 2,070Mages and Price Legal Fees 1,781

In-State Travel

Seminar Expense 511

Entertainment Expense ( )TOTAL (agree to Schedule V, line 19, column 3) TOTAL $ (agree to Sch. V,(If total legal fees exceed $2500 attach copy of invoices.) $ 27,651 TOTAL line 24, col. 8) $ 511

* Attach copy of IMRF notifications **See instructions.SEE ACCOUNTANTS' COMPILATION REPORT


XIX-H. SUPPORT SCHEDULE - DEFERRED MAINTENANCE COSTS (which have been included in Sch. V, line 6, col. 3). (See instructions.)

1 2 3 4 5 6 7 8 9 10 11 12 13Month & Year Amount of Expense Amortized Per Year

Improvement Improvement Total Cost UsefulType Was Made Life FY1999 FY2000 FY2001 FY2002 FY2003 FY2004 FY2005 FY2006 FY2007

1 N/A $ $ $ $ $ $ $ $ $ $2345678910111213141516171819

20 TOTALS $ $ $ $ $ $ $ $ $ $


STATE OF ILLINOIS Page 23Facility Name & ID Number BLUE ISLAND NURSING HOME # 0035394 Report Period Beginning: 01/01/02 Ending: 12/31/02XX. GENERAL INFORMATION:

(1) Are nursing employees (RN,LPN,NA) represented by a union? No (13) Have costs for all supplies and services which are of the type that can be billed tothe Department of Public Aid, in addition to the daily rate, been properly classified

(2) Are there any dues to nursing home associations included on the cost report? No in the Ancillary Section of Schedule V? N/AIf YES, give association name and amount.

(14) Is a portion of the building used for any function other than long term care services for(3) Did the nursing home make political contributions or payments to a political the patient census listed on page 2, Section B? No For example,

action organization? No If YES, have these costs is a portion of the building used for rental, a pharmacy, day care, etc.) If YES, attachbeen properly adjusted out of the cost report? a schedule which explains how all related costs were allocated to these functions.

(4) Does the bed capacity of the building differ from the number of beds licensed at the (15) Indicate the cost of employee meals that has been reclassified to employee benefitsend of the fiscal year? No If YES, what is the capacity? on Schedule V. $ Has any meal income been offset against

related costs? N/A Indicate the amount. $(5) Have you properly capitalized all major repairs and equipment purchases? Yes

What was the average life used for new equipment added during this period? 10 Years (16) Travel and Transportationa. Are there costs included for out-of-state travel? No

(6) Indicate the total amount of both disposable and non-disposable diaper expense If YES, attach a complete explanation.and the location of this expense on Sch. V. $ N/A Line 10 - 02 b. Do you have a separate contract with the Department to provide medical transportation for

residents? No If YES, please indicate the amount of income earned from such a(7) Have all costs reported on this form been determined using accounting procedures program during this reporting period. $

consistent with prior reports? Yes If NO, attach a complete explanation. c. What percent of all travel expense relates to transportation of nurses and patients? N/Ad. Have vehicle usage logs been maintained? N/A

(8) Are you presently operating under a sale and leaseback arrangement? No e. Are all vehicles stored at the nursing home during the night and all otherIf YES, give effective date of lease. times when not in use? N/A

f. Has the cost for commuting or other personal use of autos been adjusted(9) Are you presently operating under a sublease agreement? YES X NO out of the cost report? N/A

g. Does the facility transport residents to and from day training? No(10) Was this home previously operated by a related party (as is defined in the instructions for Indicate the amount of income earned from providing such

Schedule VII)? YES NO X If YES, please indicate name of the facility, transportation during this reporting period. $IDPH license number of this related party and the date the present owners took over.

(17) Has an audit been performed by an independent certified public accounting firm? NoFirm Name: The instructions for the

(11) Indicate the amount of the Provider Participation Fees paid and accrued to the Department cost report require that a copy of this audit be included with the cost report. Has this copyof Public Aid during this cost report period. $ 16,425 been attached? If no, please explain.This amount is to be recorded on line 42 of Schedule V.

(18) Have all costs which do not relate to the provision of long term care been adjusted out(12) Are there any salary costs which have been allocated to more than one line on Schedule V out of Schedule V? Yes

for an individual employee? No If YES, attach an explanation of the allocation.(19) If total legal fees are in excess of $2500, have legal invoices and a summary of services

SEE ACCOUNTANTS' COMPILATION REPORT performed been attached to this cost report? N/AAttach invoices and a summary of services for all architect and appraisal fees

for ohf use ll1 this agency is … ohf use important notice ll1 this agency is requesting disclosure...

Documents