| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 33,680 | 0 | 33,680 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,573,081 | 3,573,081 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 6,522,622 | 6,522,622 |
| 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 | 3,999,580 | 3,502,626 | 496,954 | 496,954 |
| BUILDING AND IMPROVEMENTS | 44,556,295 | 21,165,568 | 23,390,727 | 23,390,727 |
| FURNITURE AND EQUIPMENT | 14,171,094 | 8,660,672 | 5,510,422 | 5,510,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 41,462 | 0 | 41,462 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | CABELL COUNTY WV BONDS |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 20,737,500 |
| Balance Due | 19,794,010 |
| Date of Note | 2020-05 |
| Maturity Date | 2030-07 |
| Repayment Terms | AMORTIZATION THROUGH 2019 WITH A FINAL BALLOON PAYMENT DUE DECEMBER 17, 2020 |
| Interest Rate | 2.080000000000 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | MARLIN BUSINESS BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 73,934 |
| Balance Due | 19,704 |
| Date of Note | 2018-04 |
| Maturity Date | 2023-04 |
| Repayment Terms | MONTHLY PAYMENTS OF $1,426 |
| Interest Rate | 5.900000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE OF EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | PEOPLES BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 290,608 |
| Balance Due | 289,135 |
| Date of Note | 2021-09 |
| Maturity Date | 2027-03 |
| Repayment Terms | 6 CONSECUTIVE PAYMENTS OF INTEREST ONLY, FOLLOWED BY 60 CONSECUTIVE PAYMENTS |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | EQUIPMENT PURCHASE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RATE SWAP AGREEMENT | 469,992 | 469,992 |
| Description | Amount |
|---|---|
| ASSETS RELEASED FROM RESTRICTIONS | 213,759 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 448,276 | 0 | 41,250 | 407,026 |
| INSURANCE | 408,690 | 0 | 102,172 | 306,518 |
| ADVERTISING | 104,052 | 0 | 0 | 104,052 |
| CONTRACT SERVICES | 304,206 | 0 | 76,051 | 228,155 |
| ENTERTAINMENT | 25,820 | 0 | 0 | 25,820 |
| REPAIRS | 184,546 | 0 | 46,136 | 138,410 |
| LICENSES & FEES | 9,526 | 0 | 4,763 | 4,763 |
| FOOD COSTS | 875,234 | 0 | 0 | 875,234 |
| BENEVOLENCE EXPENSE | 35,223 | 0 | 0 | 35,223 |
| OTHER MISCELLANEOUS | 183,641 | 0 | 10,615 | 173,026 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 107,042 | 0 | 107,042 |
| NET RESIDENT REVENUE | 11,821,864 | 11,821,864 | |
| MISC. RESIDENT SERVICES | 316,712 | 316,712 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSSES ON INVESTMENTS | 535,674 |
| CHANGE IN VALUE OF INTEREST RATE SWAP | 730,390 |
| ASSETS RELEASED FROM RESTRICTION FOR CAPITAL EXPENDITURES | 193,194 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 236,000 | 300,016 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 7,116 | 7,462 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 314,107 | 0 | 46,145 | 267,962 |
| 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 | 390,648 | 0 | 97,662 | 292,986 |