| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & auditing fees | 30,276 | 1,514 | 28,762 | 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 | 2,687,413 | SL | 0 % | 130,307 | 0 | 130,307 | |
| Building & improvements | 2010-06-30 | 37,275,343 | 12,716,773 | SL | 0 % | 1,005,484 | 0 | 1,005,484 | |
| Furniture & equipment | 2010-06-30 | 4,269,652 | 1,690,292 | SL | 0 % | 212,670 | 0 | 212,670 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate bonds | 2,807,046 | 2,807,046 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 1,186,590 | 1,186,590 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual funds | FMV | 7,926,262 | 7,926,262 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - woodlands | 301,058 | 0 | 301,058 | 301,058 |
| Land - other | 9,195 | 0 | 9,195 | 9,195 |
| Land improvements | 3,763,739 | 2,817,720 | 946,019 | 946,019 |
| Building & improvements | 37,275,343 | 13,722,257 | 23,553,086 | 23,553,086 |
| Furniture & equipment | 4,269,652 | 1,902,962 | 2,366,690 | 2,366,690 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 20,772 | 0 | 20,772 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 23000000 |
| Balance Due | 22435176 |
| 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 | 367,864 | 353,168 | 353,168 |
| Interest & Dividends Receivable | 21,015 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies & food | 1,129,258 | 0 | 100,719 | 1,056,944 |
| Insurance | 208,435 | 0 | 18,590 | 104,116 |
| Administrative expenses | 35,929 | 0 | 35,929 | 0 |
| Resident supplement | 56,998 | 0 | 0 | 56,998 |
| Bank fees | 77,890 | 77,890 | 0 | 0 |
| Other expenses | 30,565 | 0 | 2,766 | 27,799 |
| Bond refinancing costs | 14,696 | 0 | 14,696 | 0 |
| Turnovers | 73,427 | 0 | 73,427 | 0 |
| Contract Labor | 63,944 | 0 | 61,534 | 2,410 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 133,761 | 133,761 | 133,761 |
| Resident service revenue | 8,191,459 | 8,191,459 | |
| Other program revenue | 851,690 | 851,690 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits on resident units | 421,000 | 354,000 |
| Deferred Revenue-Insurance Proceeds | 386,552 | 0 |
| Resident trust funds held on behalf of residents | 0 | 16,256 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Services | 516,526 | 0 | 204,144 | 312,382 |