| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 34,800 | 34,800 |
| 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 | 6,060,925 | 1,392,700 | 1,392,700 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BROKERAGE ACCOUNT | 5,986,177 | 5,986,177 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BROKERAGE ACCOUNT | 1,348,886 | 1,348,886 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN ITG TAXABLE FUND | FMV | 537,500 | 537,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & IMPROVEMENTS | 30,126,810 | 12,949,501 | 17,177,309 | 17,177,309 |
| FURNITURE & EQUIPMENT | 607,922 | 274,597 | 333,325 | 333,325 |
| LAND | 827,522 | 827,522 | 827,522 |
| Item No. | 1 |
|---|---|
| Lender's Name | SERIES 2016 NOTE |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 24,325,000 |
| Balance Due | 20,005,040 |
| Date of Note | 2016-08 |
| Maturity Date | 1936-08 |
| Repayment Terms | MONTHLY PAYMENTS OF P&I |
| Interest Rate | 0.0255 |
| Security Provided by Borrower | ALL ASSETS OF ORGANIZATION |
| Purpose of Loan | EXPANSION AND REPAY OLD BONDS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS LIMITED AS TO USE | 3,655,865 | 3,834,559 | 3,834,559 |
| DEPOSITS | 20,050 | 20,050 | 20,050 |
| CONSTRUCTION IN PROGRESS | 164,143 | 2,422,747 | 2,422,747 |
| SWAP VALUE | -20,299 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON DERIVATIVE | 713,657 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND PROMOTION | 235,672 | 235,672 | ||
| BANK & OTHER SERVICE CHG | 2,830 | 2,830 | ||
| BARBER & BEAUTY | 13,599 | 13,599 | ||
| CONSULTANT FEES | ||||
| CONTINUING EDUCATION | 7,830 | 7,830 | ||
| CONTRACT SERVICES | 67,170 | 58,974 | 8,196 | |
| DINING SERVICES | 683,915 | 600,462 | 83,453 | |
| DUES & SUBSCRIPTIONS | 19,573 | 17,185 | 2,388 | |
| EQUIP RENTAL | 824 | 824 | ||
| FREIGHT & POSTAGE | 2,785 | 2,785 | ||
| HEALTH CARE COSTS | 682,412 | 599,142 | 83,270 | |
| INSURANCE | 314,765 | 5,562 | 271,473 | 37,730 |
| MANAGEMENT AND MARKETING FEES | 528,761 | 9,343 | 456,037 | 63,381 |
| MISCELLANEOUS | ||||
| OFFICE EXPENSE AND SUPPLIES | 173,794 | 173,794 | ||
| REPAIRS AND MAINTENANCE | 437,936 | 384,498 | 53,438 | |
| SPECIAL EVENTS EXPENSE | 9,847 | 8,645 | 1,202 | |
| TECHNOLOGY | 13,464 | 11,821 | 1,643 | |
| TELEPHONE | 23,212 | 20,380 | 2,832 | |
| TRANSPORTATION EXPENSE | 37,632 | 33,040 | 4,592 | |
| UNIFORMS | 29,491 | 29,491 | ||
| UTILITIES | 523,702 | 459,798 | 63,904 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROUTINE SERVICES | 5,559,684 | 5,559,684 | |
| RESIDENTIAL RENTAL INCOME | 68,615 | 68,615 | |
| OTHER SERVICES | 34,894 | 34,894 | |
| HEALTH SERVICES | 1,891,575 | 1,891,575 | |
| EARNED ENTRANCE FEES | 4,305,594 | 4,305,594 | |
| HHS COVID GRANT | 137,417 | 137,417 | |
| PAYCHECK PROTECTION PGN FGVNS | 718,097 | 718,097 | |
| LONG-TERM GAINS FROM K-1 | 433 | 433 | 433 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON SECURITIES | 65,375 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT DEPOSITS | 403,671 | 570,198 |
| REFUNDABLE FEES PAYABLE | 1,094,587 | 534,000 |
| SWAP VALUE | 733,955 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JOSEPHINE DELLAROCCO | 64,350 | 2019-11 | 2020-05 | REPAID IN FULL IN 6 MONTHS | 5.00 % | NONE | ENTRY FEE LOAN | ||||
| THOMSON ADAMS | 179,400 | 179,400 | 2020-12 | 2021-06 | REPAID IN FULL IN 6 MONTHS | 5.00 % | NONE | ENTRY FEE LOAN |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - BB&T | 12,791 | |||
| INVESTMENT EXPS - ITG K-1 | 1,148 | |||
| LEGAL & AUDIT FEES | 23,240 | 411 | 22,829 | |
| PROFESSIONAL FES | 18,100 | 5,678 | ||
| TRUSTEE BANK FEES | 5,678 | 13,939 | 18,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 16,890 | 16,890 | ||
| TAXES & LICENSES | 8,422 | 8,422 | ||
| FLORIDA SALES TAX | 2,107 | 2,107 |