| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,866 | 5,594 | 3,272 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 702,670 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 2,723,133 | 383,476 | 2,339,657 | 2,723,133 |
| BUILDINGS AND FIXED EQUIPMENT | 14,004,328 | 2,446,167 | 11,558,161 | 14,004,328 |
| CONSTRUCTION IN PROGRESS | ||||
| MAJOR MOVEABLE EQUIPMENT | 767,279 | 350,511 | 416,768 | 767,279 |
| MOTOR VEHICLES | 27,851 | 4,178 | 23,673 | 27,851 |
| LAND | 1,668,269 | 1,668,269 | 1,668,269 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 13,661 | 8,620 | 5,041 |
| Item No. | 1 |
|---|---|
| Lender's Name | MS BUSINESS FINANCE CORP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,789,501 |
| Balance Due | 8,273,112 |
| Date of Note | 2017-01 |
| Maturity Date | 1947-01 |
| Repayment Terms | 30 YEARS |
| Interest Rate | 0.0368 |
| Security Provided by Borrower | |
| Purpose of Loan | REFUNDING OF 2011 BONDS AND LOC |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | RENASANT BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 27,866 |
| Balance Due | 24,953 |
| Date of Note | 2018-05 |
| Maturity Date | 2023-05 |
| Repayment Terms | 60 MONTHS |
| Interest Rate | 0.0475 |
| Security Provided by Borrower | |
| Purpose of Loan | VEHICLE PURCHASE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND SINKING FUND | 47,111 | 49,986 | 49,986 |
| TENANT DEPOSITS | 10,439 | 10,439 | 10,439 |
| OTHER REFUNDABLE DEPOSITS | 6,109 | 6,109 | 6,109 |
| Description | Amount |
|---|---|
| CAPITAL TRANSFERS | 5,487 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 98,748 | 62,310 | 36,438 | |
| COMPUTER MAINT & SUPPLIES | 2,701 | 1,704 | 997 | |
| AUTO & GENERAL INSURANCE | 37,460 | 23,637 | 13,823 | |
| DIETARY & RAW FOOD | 176,024 | 111,071 | 64,953 | |
| MAINTENANCE SERVICES | 103,518 | 65,320 | 38,198 | |
| LOSS ON REFINANCING | ||||
| MISCELLANEOUS | 35,997 | 22,714 | 13,283 | |
| PUBLIC RELATIONS | 44,288 | 27,946 | 16,342 | |
| AMORTIZATION OF LOAN EXPENSE | 7,497 | 4,731 | 2,766 | |
| CONFERENCES & MEETINGS | 608 | 384 | 224 | |
| STAFF DEVELOPMENT | 4,169 | 2,631 | 1,538 | |
| DUES & SUBSCRIPTIONS | 4,584 | 2,893 | 1,691 | |
| SPECIAL EVENTS | 1,617 | 1,020 | 597 | |
| SUPPLIES & MEDICATIONS | 7,987 | 5,040 | 2,947 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BEAUTY SHOP | 22,655 | 22,655 | |
| EMPLOYEE AND GUEST MEALS | 8,156 | 8,156 | |
| FOOD SERVICES | 3,788 | 3,788 | |
| OTHER SERVICES | 18,642 | 18,642 | |
| RENTALS | 3,246,440 | 3,246,440 | |
| OTHER INCOME | 5,760 | 5,760 | |
| AMORTIZATION OF LIFE USE FEES | 114,580 | 114,580 | |
| CHANGE IN ESTIMATED LIABILITY | -151,543 | -151,543 | |
| INSURANCE REIMBURSEMENT | 14,878 | 14,878 |
| Description | Amount |
|---|---|
| DESIGNATED GIFT TRANSFERS | 28,417 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENTS' REFUNDABLE DEPOSITS | 4,788,011 | 4,913,270 |
| ANNUITIES PAYABLE | 17,535 | 16,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 206,400 | 130,238 | 76,162 | |
| OTHER PROFESSIONAL FEES | 212,039 | 2,800 | 130,997 | 78,242 |