| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 35,325 | 0 | 35,325 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 4,636,933 | 4,636,933 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 3,016,824 | 3,016,824 |
| 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 | 3,826,663 | 3,332,937 | 493,726 | 493,726 |
| BUILDING AND IMPROVEMENTS | 42,065,534 | 17,882,700 | 24,182,834 | 24,182,834 |
| FURNITURE AND EQUIPMENT | 10,422,281 | 5,201,172 | 5,221,109 | 5,221,109 |
| CONSTRUCTION IN PROGRESS | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,403 | 0 | 15,403 | 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 | 0 |
| 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 | Amount |
|---|---|
| NET UNREALIZED LOSSES ON INVESTMENTS | 726,581 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES AND FOOD | 413,825 | 0 | 45,477 | 368,348 |
| INSURANCE | 272,874 | 0 | 68,218 | 204,655 |
| ADVERTISING | 196,523 | 0 | 49,131 | 147,392 |
| CONTRACT SERVICES | 358,724 | 0 | 0 | 358,724 |
| ENTERTAINMENT | 44,055 | 0 | 0 | 44,055 |
| REPAIRS | 100,731 | 0 | 0 | 100,731 |
| LICENSES & FEES | 11,999 | 0 | 0 | 11,999 |
| FOOD COSTS | 771,724 | 0 | 0 | 771,724 |
| BENEVOLENCE EXPENSE | 48,000 | 0 | 0 | 48,000 |
| OTHER MISCELLANEOUS | 83,874 | 0 | 55,391 | 83,874 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 118,218 | 0 | 118,218 |
| NET RESIDENT REVENUE | 9,675,712 | 9,675,712 | |
| MISC. RESIDENT SERVICES | 306,648 | 306,648 |
| Description | Amount |
|---|---|
| TEMP RESTRICTED CONTRIBUTIONS | 22,809 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 294,000 | 269,000 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 11,132 | 4,482 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 259,482 | 0 | 72,778 | 186,704 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 388,679 | 0 | 36,622 | 352,057 |