| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 9,611 | 7,726 | 1,885 |
| 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 | 716,190 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 2,737,160 | 561,694 | 2,175,466 | 2,737,160 |
| BUILDINGS AND FIXED EQUIPMENT | 14,045,971 | 3,530,241 | 10,515,730 | 14,045,971 |
| CONSTRUCTION IN PROGRESS | ||||
| MAJOR MOVEABLE EQUIPMENT | 846,071 | 500,369 | 345,702 | 846,071 |
| MOTOR VEHICLES | 27,851 | 15,318 | 12,533 | 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 | 740 | 595 | 145 |
| 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 | 7,946,960 |
| 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 | 14,308 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | UNIDINE RENOVATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 6,891 |
| Balance Due | 5,513 |
| Date of Note | 2020-01 |
| Maturity Date | 2024-12 |
| Repayment Terms | 60 MONTHS |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | DIETARY RENOVATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | UNIDINE OPENING EXPENSE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 30,311 |
| Balance Due | 24,249 |
| Date of Note | 2020-01 |
| Maturity Date | 2024-12 |
| Repayment Terms | 60 MONTHS |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | DIETARY EXPENSE |
| 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 | 52,921 | 52,613 | 52,613 |
| TENANT DEPOSITS | 10,439 | 10,439 | 10,439 |
| OTHER REFUNDABLE DEPOSITS | 23,428 | 23,428 |
| Description | Amount |
|---|---|
| CAPITAL TRANSFERS | 3,708 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 173,031 | 139,102 | 33,929 | |
| COMPUTER MAINT & SUPPLIES | 19,429 | 15,619 | 3,810 | |
| AUTO & GENERAL INSURANCE | 38,397 | 30,868 | 7,529 | |
| DIETARY & RAW FOOD | 177,414 | 142,626 | 34,788 | |
| MAINTENANCE SERVICES | 108,528 | 87,247 | 21,281 | |
| LOSS ON REFINANCING | ||||
| MISCELLANEOUS | -22,481 | -18,073 | -4,408 | |
| PUBLIC RELATIONS | 35,974 | 28,920 | 7,054 | |
| AMORTIZATION OF LOAN EXPENSE | 7,500 | 6,029 | 1,471 | |
| CONFERENCES & MEETINGS | ||||
| STAFF DEVELOPMENT | 325 | 261 | 64 | |
| DUES & SUBSCRIPTIONS | 5,165 | 4,152 | 1,013 | |
| SPECIAL EVENTS | 1,045 | 840 | 205 | |
| SUPPLIES & MEDICATIONS | 9,514 | 7,648 | 1,866 | |
| BAD DEBT EXPENSE | 10,000 | 8,039 | 1,961 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BEAUTY SHOP | 6,591 | 6,591 | |
| EMPLOYEE AND GUEST MEALS | 1,448 | 1,448 | |
| FOOD SERVICES | 2,797 | 2,797 | |
| OTHER SERVICES | 65,111 | 65,111 | |
| RENTALS | 3,151,863 | 3,151,863 | |
| OTHER INCOME | 14,728 | 14,728 | |
| AMORTIZATION OF LIFE USE FEES | 133,413 | 133,413 | |
| CHANGE IN ESTIMATED LIABILITY | 181,166 | 181,166 |
| Description | Amount |
|---|---|
| DESIGNATED GIFT TRANSFERS | 12,181 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENTS' REFUNDABLE DEPOSITS | 4,801,950 | 4,778,774 |
| ANNUITIES PAYABLE | 6,341 | |
| ACCRUED BOND INTEREST | 26,793 | 25,974 |
| ACCRUED INTEREST | 42 | 47 |
| DUE TO AFFILIATES | 695,017 | 1,230,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 213,883 | 171,944 | 41,939 | |
| OTHER PROFESSIONAL FEES | 315,654 | 1,065 | 252,903 | 61,686 |