| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,936 | 1,397 | 26,539 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,645,155 | 2,645,155 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES | 155,404 | 155,404 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 7,364,885 | 7,364,885 |
| 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 | 3,773,815 | 2,953,108 | 820,707 | 820,707 |
| BUILDING AND IMPROVEMENTS | 39,467,448 | 14,690,161 | 24,777,287 | 24,777,287 |
| FURNITURE AND EQUIPMENT | 6,106,439 | 2,432,250 | 3,674,189 | 3,674,189 |
| CONSTRUCTION IN PROGRESS | 59,160 | 0 | 59,160 | 59,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 30,837 | 0 | 30,837 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | CABELL COUNTY WV BONDS |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 23,000,000 |
| Balance Due | 21,848,558 |
| Date of Note | 2013-12 |
| Maturity Date | 2020-12 |
| Repayment Terms | AMORTIZATION THROUGH 2019 WITH A FINAL BALLOON PAYMENT DUE DECEMBER 17, 2020 |
| 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 | 353,168 | 338,472 | 338,472 |
| ACCRUED INTEREST RECEIVABLE | 21,157 | 21,157 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSSES ON INVESTMENTS | 862,291 |
| RESTATEMENT RELATED TO OBLIGATION TO PROVIDE FUTURE SERVICES | 6,243,518 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES AND FOOD | 1,298,303 | 0 | 194,745 | 1,103,558 |
| INSURANCE | 212,636 | 0 | 31,895 | 180,741 |
| ADMIN EXPENSES | 39,038 | 0 | 5,856 | 33,182 |
| RESIDENT SUPPLEMENT | 51,598 | 0 | 7,740 | 43,858 |
| BANK FEES | 71,854 | 71,854 | 0 | 0 |
| OTHER EXPENSES | 15,475 | 0 | 2,321 | 13,154 |
| TURNOVERS | 51,223 | 0 | 7,683 | 43,540 |
| CONTRACT LABOR | 1,341 | 0 | 201 | 1,140 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 88,964 | 0 | 88,964 |
| NET RESIDENT REVENUE | 8,622,555 | 8,622,555 | |
| MISC. RESIDENT SERVICES | 277,295 | 277,295 | |
| SALE OF FIXED ASSETS | 1,498 | 1,498 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF OBLIGATION TO PROVIDE FUTURE SERVICES | 1,884,017 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 354,000 | 332,000 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 16,256 | 17,842 |
| OBLIGATION TO PROVIDE FUTURE SERVICES | 0 | 4,359,501 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 463,022 | 0 | 69,453 | 393,569 |