| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 3,575 | 0 | 0 | 3,575 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AVERA FOUNDATION | 188,486 | 188,486 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 29,595 | 17,726 | 11,869 | 11,869 |
| BUILDING | 2,761,629 | 894,924 | 1,866,705 | 1,866,705 |
| MAJOR MOVABLE EQUIPMENT | 101,436 | 67,359 | 34,077 | 34,077 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| 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 | |
| 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 | 17,030 | 15,046 | 15,046 |
| SECURITY DEPOSITS | 18,319 | 18,337 | 18,337 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 7,825 | 0 | 7,825 | 0 |
| PURCHASED SERVICES | 168,923 | 0 | 0 | 167,030 |
| BUILDING REPAIR & MAINT. | 17,311 | 0 | 17,311 | 0 |
| LICENSE & PERMIT | 2,357 | 0 | 0 | 2,357 |
| TELEPHONE | 4,108 | 0 | 0 | 4,108 |
| INSURANCE | 6,536 | 0 | 0 | 6,536 |
| MISCELLANEOUS | -214 | 0 | 0 | -214 |
| ADVERTISING | 3,929 | 0 | 3,929 | 0 |
| SMALL EQUIPMENT | 1,797 | 0 | 0 | 1,797 |
| AMORTIZATION | 1,984 | 0 | 1,984 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ASSISTED LIVING APARTMENT RENTAL REVENUE | 408,167 | 408,167 | |
| ANCILLARY INCOME | 27,285 | 27,285 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 13,564 | 11,266 |
| DUE TO OSCEOLA HOSPITAL | 14,203 | 16,095 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 41,033 | 0 | 41,033 | 0 |