| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 36,545 | 0 | 36,545 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 4,450,599 | 4,450,599 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 4,828,202 | 4,828,202 |
| 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 | 3,972,678 | 3,484,297 | 488,381 | 488,381 |
| BUILDING AND IMPROVEMENTS | 43,460,168 | 20,054,784 | 23,405,384 | 23,405,384 |
| FURNITURE AND EQUIPMENT | 12,836,064 | 7,466,044 | 5,370,020 | 5,370,020 |
| CONSTRUCTION IN PROGRESS | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 28,378 | 0 | 28,378 | 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 |
|---|---|
| ASSETS RELEASED FROM RESTRICTIONS | 25,828 |
| CHANGE IN VALUE OF INTEREST RATE SWAP | 260,398 |
| LOSS ON EXTINGUISHMENT OF DEBT | 273,565 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 488,330 | 0 | 56,644 | 431,686 |
| INSURANCE | 377,619 | 0 | 94,405 | 283,214 |
| ADVERTISING | 112,523 | 0 | 0 | 112,523 |
| CONTRACT SERVICES | 281,504 | 0 | 70,376 | 211,128 |
| ENTERTAINMENT | 15,772 | 0 | 10,409 | 5,363 |
| REPAIRS | 102,330 | 0 | 25,583 | 76,748 |
| LICENSES & FEES | 20,169 | 0 | 4,034 | 16,135 |
| FOOD COSTS | 794,009 | 0 | 0 | 794,009 |
| BENEVOLENCE EXPENSE | 65,936 | 0 | 0 | 65,936 |
| OTHER MISCELLANEOUS | 110,307 | 0 | 75,490 | 34,817 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 144,561 | 0 | 144,561 |
| NET RESIDENT REVENUE | 11,472,581 | 11,472,581 | |
| MISC. RESIDENT SERVICES | 235,584 | 235,584 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSSES ON INVESTMENTS | 561,224 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 249,000 | 236,000 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 2,196 | 7,116 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 231,068 | 0 | 75,986 | 155,082 |
| Name | Address |
|---|---|
| SALLY DUNCAN MCCASKEY |
15 E BRADLEY FOSTER DR HUNTINGTON,WV25701 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 424,299 | 0 | 106,075 | 318,224 |