| Person Name | Explanation |
|---|---|
| JOSEPH BRETT | |
| ELIZABETH MANCO-HERRMAN | |
| JOHN E BUTLER CPA | |
| JIM RIDENOUR | |
| BARBARA ANN BOCKMAN | |
| LAMMERT RENS | |
| LORI BALDWIN | |
| DON SPALDING | |
| RALPH BISHOP |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 1,343,985 |
| Employee | Explanation |
|---|---|
| DOREEN F BOUDREAU | |
| CARL FORTENBERRY | |
| LINDA MUSSER | |
| DEBORAH CARR-WILLIAMS | |
| BARRY PROCTER |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & IMPROVEMETS | 30,056,203 | 6,310,244 | 23,745,959 | 23,745,959 |
| FURNITURE & EQUIPMENT | 995,918 | 232,615 | 763,303 | 763,303 |
| CONSTRUCTION IN PROGRESS | 52,406 | 52,406 | 52,406 | |
| LAND | 234,907 | 234,907 | 234,907 |
| Item No. | 1 |
|---|---|
| Lender's Name | SERIES 2007 BONDS |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 31825000 |
| Balance Due | 31230000 |
| Date of Note | 2008-01 |
| Maturity Date | 1937-01 |
| Repayment Terms | SEMI-ANNUAL PAYMENTS |
| Interest Rate | 0.0675 |
| Security Provided by Borrower | ALL ASSETS OF ORGANIZATION |
| Purpose of Loan | EXPANSION AND REPAY OLD BONDS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DAN CARTER |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 550000 |
| Balance Due | 550000 |
| Date of Note | 2009-12 |
| Maturity Date | 2011-12 |
| Repayment Terms | |
| Interest Rate | 0.0800 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS LIMITED AS TO USE | 3,888,815 | 3,942,619 | 3,942,619 |
| DUE FROM AFFILIATE | 183,540 | 159,490 | 159,490 |
| PREPAID ADVERTISING | 625,779 | 559,791 | 559,791 |
| DEPOSITS | 22,603 | 22,603 | 22,603 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & PROMOTION | 333,616 | 333,616 | ||
| BANK & OTHER SERVICE CHARGES | 1,393 | 1,393 | ||
| BARBER & BEAUTY | 23,669 | 23,669 | ||
| CONTINUING EDUCATION | 8,120 | 8,120 | ||
| CONTRACT SERVICES | 61,490 | 61,490 | ||
| DIETARY EXPENSES | 327,651 | 327,651 | ||
| DUES & SUBSCRIPTIONS | 6,774 | 6,774 | ||
| EQUIPMENT RENTAL | 7,270 | 7,270 | ||
| FREIGHT & POSTAGE | 1,985 | 1,985 | ||
| HEALTH CARE COSTS | 1,921,827 | 1,921,827 | ||
| INSURANCE | 179,306 | 643 | 178,663 | |
| MANAGEMENT/MARKETING FEES | 506,544 | 1,815 | 504,729 | |
| OFFICE EXPENSE & SUPPLIES | 168,544 | 168,544 | ||
| REPAIRS & MAINTENANCE | 143,277 | 143,277 | ||
| SPECIAL EVENTS EXPENSE | 29,275 | 29,275 | ||
| TELEPHONE | 23,968 | 23,968 | ||
| TRANSPORTATION EXPENSES | 24,416 | 24,416 | ||
| UNIFORMS | 7,362 | 7,362 | ||
| UTILITIES | 346,683 | 346,683 | ||
| ADJUSTMENTS FOR EXPENSES FOR | ||||
| CHARITABLE PURPOSES | -2,929,909 | 2,500,918 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROUTINE SERVICES | 3,667,437 | 3,667,437 | |
| EARNED ENTRANCE FEES | 2,204,573 | 2,204,573 | |
| HEALTH SERVICES | 753,262 | 753,262 | |
| OTHER SERVICES | 151,927 | 151,927 | |
| RESIDENT RENTAL PLAN INCOME | 118,587 | 118,587 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE FEES PAYABLE | 1,935,868 | 2,280,725 |
| RESIDENT DEPOSITS | 198,770 | 189,020 |
| LONG TERM ACCOUNTS PAYABLE | 863,181 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JOHN PATRICIA MURPHY | N/A | 134,800 | 2008-09 | 2009-03 | 5.00 % | NONE | ENTRY FEE LOAN | ||||
| DOROTHEA LISLE | N/A | 82,550 | 2008-09 | 2009-03 | 5.00 % | NONE | ENTRY FEE LOAN | ||||
| PAUL AND MARCIE WICKHAM | N/A | 185,600 | 2009-10 | 2010-07 | 5.00 % | NONE | ENTRY FEE LOAN | ||||
| JOHN HAZEL SKOLNIK | N/A | 112,623 | 112,623 | 2010-08 | 2011-02 | 0 % | NONE | ENTRY FEE LOAN | 112,623 | ||
| MAYNARD DONNA LONG | N/A | 85,575 | 85,575 | 2010-09 | 2011-03 | 0 % | NONE | ENTRY FEE LOAN | 85,575 | ||
| KENNETH DIMOND | N/A | 53,592 | 53,592 | 2010-10 | 2011-04 | 0 % | NONE | ENTRY FEE LOAN | 53,592 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE BANK FEES | 5,770 | 5,770 | ||
| LEGAL & AUDIT FEES | 34,414 | 123 | 34,291 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX & HEALTH INSURANCE | 441,983 | 186 | 441,797 | |
| PROPERTY TAXES | 7,714 | 7,714 | ||
| TAXES & LICENSE | 4,674 | 4,674 | ||
| FLORIDA SALES TAX | 2,731 | 2,731 |