| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 43,910 | 0 | 43,910 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,813,444 | 2,813,444 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 5,504,904 | 5,504,904 |
| 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 | 4,054,897 | 3,536,208 | 518,689 | 518,689 |
| BUILDING AND IMPROVEMENTS | 46,474,373 | 23,440,326 | 23,034,047 | 23,034,047 |
| FURNITURE AND EQUIPMENT | 15,825,997 | 11,045,041 | 4,780,956 | 4,780,956 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 26,810 | 0 | 26,810 | 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| 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 | 2,479,003 | 2,102,234 | 2,102,234 |
| Description | Amount |
|---|---|
| ASSETS RELEASED FROM RESTRICTIONS | 48,988 |
| CHANGE IN VALUE OF INTEREST RATE SWAP | 376,769 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 454,327 | 0 | 36,068 | 418,259 |
| INSURANCE | 402,327 | 0 | 100,582 | 262,368 |
| ADVERTISING | 156,349 | 0 | 0 | 156,349 |
| CONTRACT SERVICES | 362,272 | 0 | 90,568 | 271,704 |
| ENTERTAINMENT | 60,196 | 0 | 0 | 60,196 |
| REPAIRS | 188,248 | 0 | 47,062 | 141,186 |
| LICENSES & FEES | 4,560 | 0 | 136 | 4,424 |
| FOOD COSTS | 1,150,595 | 0 | 0 | 1,158,231 |
| BENEVOLENCE EXPENSE | 7,200 | 0 | 0 | 7,200 |
| OTHER MISCELLANEOUS | 189,121 | 0 | 130,648 | 54,850 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 653,144 | 0 | 653,144 |
| NET RESIDENT REVENUE | 12,970,581 | 12,970,581 | |
| MISC. RESIDENT SERVICES | 251,802 | 251,802 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 909,519 |
| ASSETS RELEASED FROM RESTRICTION FOR CAPITAL EXPENDITURES | 33,520 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 308,180 | 318,629 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 7,030 | 4,602 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 469,659 | 0 | 148,994 | 320,665 |
| 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 | 460,243 | 0 | 115,061 | 345,191 |