| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & auditing fees | 28,641 | 1,432 | 27,209 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land - woodlands | 301,058 | L | 0 | 0 | 0 | ||||
| land - other | 9,195 | L | 0 | 0 | 0 | ||||
| land improvements | 3,706,792 | 2,127,428 | SL | 0 % | 162,084 | 0 | 162,084 | ||
| building & improvements | 34,226,735 | 9,308,933 | SL | 0 % | 893,586 | 0 | 893,586 | ||
| furniture & equipment | 2,094,231 | 1,498,825 | SL | 0 % | 122,218 | 0 | 122,218 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 8,176,148 | 8,176,148 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual funds | FMV | 3,052,407 | 3,052,407 |
| Held by trustee under indenture agreement-cash & cash equivalents | FMV | 370,798 | 370,798 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - woodlands | 301,058 | 0 | 301,058 | 0 |
| land - other | 9,195 | 0 | 9,195 | 0 |
| land improvements | 3,706,792 | 2,289,512 | 1,417,280 | 0 |
| building & improvements | 34,226,735 | 10,202,519 | 24,024,216 | 0 |
| furniture & equipment | 2,094,231 | 1,621,043 | 473,188 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 31,150 | 0 | 31,150 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Cabell County WV bonds |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 18000000 |
| Balance Due | 17950991 |
| Date of Note | 2010-11 |
| Maturity Date | 2017-11 |
| Repayment Terms | 20 year amortization with 7 year balloon |
| Interest Rate | 4.130000000000 |
| Security Provided by Borrower | Revenues and security interest in all real and personal property |
| Purpose of Loan | Refunding and construction loan |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Interest receivable | 38,936 | 31,386 | 31,386 |
| Net deferred financing costs | 311,224 | 181,383 | 181,383 |
| Dividends receivable | 7,733 | 0 | 0 |
| Deferred compensation | 131,884 | 131,884 | 131,884 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies & food | 989,039 | 0 | 385,202 | 603,837 |
| Insurance | 200,620 | 0 | 200,620 | 0 |
| Auto expenses | 7,024 | 0 | 7,024 | 0 |
| Bond/LOC expenses | 26,521 | 0 | 26,521 | 0 |
| Bank fees | 40,226 | 40,226 | 0 | 0 |
| Amortization | 311,984 | 0 | 311,984 | 0 |
| Purchased services | 19,940 | 0 | 19,940 | 0 |
| Administrative expenses | 179,127 | 0 | 179,127 | 0 |
| Other expenses | 33,821 | 0 | 2,709 | 36,878 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 238,403 | 238,403 | 238,403 |
| Resident service revenue | 7,395,617 | 7,395,617 | |
| Other program revenue | 204,356 | 204,356 |
| Description | Amount |
|---|---|
| Unrealized gain on marketable securities | 1,062,893 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits on resident units | 487,000 | 502,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 521,616 | 0 | 52,527 | 468,314 |
| Foreign dividend taxes | 817 | 817 | 0 | 0 |