| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & auditing fees | 30,004 | 1,500 | 28,504 | 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 | 2010-06-30 | 3,763,739 | 2,557,092 | SL | 0 % | 130,322 | 0 | 130,322 | |
| Building & improvements | 2010-06-30 | 36,458,612 | 11,743,166 | SL | 0 % | 973,607 | 0 | 973,607 | |
| Furniture & equipment | 2010-06-30 | 2,517,654 | 1,568,419 | SL | 0 % | 121,874 | 0 | 121,874 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate bonds | 1,965,721 | 1,965,721 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 1,950,178 | 1,950,178 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual funds | FMV | 8,214,699 | 8,214,699 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - woodlands | 301,058 | 0 | 301,058 | |
| Land - other | 9,195 | 0 | 9,195 | |
| Land improvements | 3,763,739 | 2,687,414 | 1,076,325 | |
| Building & improvements | 36,458,612 | 12,716,773 | 23,741,839 | |
| Furniture & equipment | 2,517,654 | 1,690,293 | 827,361 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 39,725 | 0 | 39,725 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Cabell County WV bonds |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 23000000 |
| Balance Due | 23000000 |
| Date of Note | 2013-12 |
| Maturity Date | 2020-12 |
| Repayment Terms | 20 year amortization with 7 year balloon |
| Interest Rate | 3.740000000000 |
| 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 |
|---|---|---|---|
| Net deferred financing costs | 158,764 | 367,864 | 367,864 |
| Interest & Dividends Receivable | 42,044 | 21,015 | 21,015 |
| Description | Amount |
|---|---|
| Unrealized loss on marketable securities | 49,841 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies & food | 1,150,874 | 0 | 89,596 | 1,004,605 |
| Insurance | 199,081 | 0 | 15,498 | 236,069 |
| Loss on Extinguishment of Debt | 621,943 | 0 | 621,943 | 0 |
| Administrative expenses | 33,990 | 0 | 33,990 | 0 |
| Resident supplement | 35,090 | 0 | 0 | 35,090 |
| Bank fees | 78,967 | 78,967 | 0 | 0 |
| Other expenses | 51,757 | 0 | 4,051 | 47,706 |
| Bond refinancing costs | 19,803 | 0 | 19,803 | 0 |
| Turnovers | 15,523 | 0 | 15,523 | 0 |
| Contract Labor | 67,272 | 0 | 52,808 | 14,464 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 279,229 | 279,229 | 279,229 |
| Resident service revenue | 7,777,962 | 7,777,962 | |
| Other program revenue | 849,742 | 849,742 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits on resident units | 456,000 | 421,000 |
| Deferred Revenue-Insurance Proceeds | 1,495,395 | 386,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Services | 519,040 | 0 | 330,653 | 188,387 |