| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 400 | 0 | 0 | 400 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AVERA FOUNDATION | 192,469 | 192,469 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 29,595 | 16,576 | 13,019 | 13,019 |
| BUILDING | 2,756,606 | 803,501 | 1,953,105 | 1,950,146 |
| MAJOR MOVABLE EQUIPMENT | 98,033 | 62,389 | 35,644 | 33,992 |
| CONSTRUCTION IN PROGRESS | 0 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITY OF SIBLEY IOWA |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1296500 |
| Balance Due | 0 |
| Date of Note | 2008-02 |
| Maturity Date | 2028-03 |
| Repayment Terms | PRINCIPAL DUE ANNUALLY INTEREST DUE SEMI-ANNUALLY |
| Interest Rate | 4.670000000000 |
| Security Provided by Borrower | ASSISTED LIVING FACILITY |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | OSCEOLA ELECTRIC COOPERATIVE INC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 284000 |
| Balance Due | 0 |
| Date of Note | 2000-08 |
| Maturity Date | 2010-08 |
| Repayment Terms | ANNUAL PAYMENTS OF $28,400 |
| Interest Rate | 1.000000000000 |
| Security Provided by Borrower | MORTGAGE ON HEARTWOOD HEIGHTS BUILDING |
| Purpose of Loan | ASSISTED LIVING FACILITY |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND ISSUANCE COSTS | 19,014 | 17,030 | 17,030 |
| SECURITY DEPOSITS | 18,300 | 18,319 | 18,319 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 7,406 | 0 | 7,406 | 0 |
| PURCHASED SERVICES | 166,353 | 0 | 0 | 166,353 |
| BUILDING REPAIR & MAINT. | 20,378 | 0 | 20,378 | 0 |
| LICENSE & PERMIT | 1,056 | 0 | 0 | 1,056 |
| TELEPHONE | 3,680 | 0 | 0 | 3,680 |
| INSURANCE | 7,300 | 0 | 0 | 7,300 |
| MISCELLANEOUS | 421 | 0 | 0 | 421 |
| ADVERTISING | 3,007 | 0 | 3,007 | 0 |
| SMALL EQUIPMENT | 1,734 | 0 | 0 | 1,734 |
| AMORTIZATION | 1,984 | 0 | 1,984 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ASSISTED LIVING APARTMENT RENTAL REVENUE | 412,194 | 412,194 | |
| ANCILLARY INCOME | 19,610 | 19,610 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON OTHER THAN TRADING SECURITIES | 19,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 14,064 | 13,564 |
| DUE TO OSCEOLA HOSPITAL | 13,191 | 14,203 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 36,777 | 0 | 36,777 | 0 |