| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Brokerage account | 5,539,272 | 5,539,272 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Brokerage account | 15,909,169 | 15,909,169 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in ITG Taxable Fund | FMV | 2,354,816 | 2,354,816 |
| 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 | 0 |
| Date of Note | 2016-08 |
| Maturity Date | 2036-08 |
| Repayment Terms | monthly payments of P&I |
| Interest Rate | 2.545000000000 |
| Security Provided by Borrower | All assets of Organization |
| Purpose of Loan | Expansion and repay old bonds |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Series 2021A Note |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 28,500,000 |
| Balance Due | 0 |
| Date of Note | 2021-07 |
| Maturity Date | 2055-11 |
| Repayment Terms | Semiannual payments of P&I |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | All assets of Organization |
| Purpose of Loan | Expansion and repay old bonds |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Series 2021B Note |
| Lender's Title | |
| Relationship to Insider | n/A |
| Original Amount of Loan | 3,500,000 |
| Balance Due | 0 |
| Date of Note | 2021-07 |
| Maturity Date | 2055-11 |
| Repayment Terms | Semiannual payments of interest only until 2046 |
| Interest Rate | 3.770000000000 |
| 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 | 4,168,191 | 4,183,030 | 4,183,030 |
| Deposits | 765 | 765 | 765 |
| Prepaid Advertising | 45,798 | 40,073 | 40,073 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertisement | 185,689 | 0 | 185,689 | 0 |
| Bank & Other Service Chg | 6,474 | 0 | 6,474 | 0 |
| Continuing education | 7,441 | 0 | 7,441 | 0 |
| Contract services | 222,627 | 0 | 178,197 | 44,430 |
| Dues & Subscriptions | 19,623 | 0 | 15,707 | 3,916 |
| Equip Rental | 4,803 | 0 | 4,803 | 0 |
| Freight & postage | 3,023 | 0 | 3,023 | 0 |
| Insurance | 508,803 | 42,357 | 373,357 | 93,089 |
| Management and marketing fees | 748,697 | 62,328 | 549,390 | 136,979 |
| Office Supplies | 243,607 | 0 | 243,607 | 0 |
| Repairs and maintenance | 785,642 | 0 | 628,851 | 156,791 |
| Resident Barber & Beauty | 1,439 | 0 | 1,439 | 0 |
| Resident Dining | 977,988 | 0 | 782,810 | 195,178 |
| Resident Health Care Costs | 248,993 | 0 | 199,301 | 49,692 |
| Resident special events expense | 17,164 | 0 | 13,739 | 3,425 |
| Technology | 27,541 | 0 | 22,045 | 5,496 |
| Telephone | 17,432 | 0 | 13,953 | 3,479 |
| Transportation expense | 76,106 | 0 | 60,917 | 15,189 |
| Uniforms | 10,452 | 0 | 10,452 | 0 |
| Utilities | 801,212 | 0 | 641,313 | 159,899 |
| Misc Expense | 93,850 | 0 | 93,850 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other investment income | 13,808 | 13,808 | 13,808 |
| Routine services | 7,910,505 | 7,910,505 | |
| Residential rental income | 42,560 | 42,560 | |
| Other services | 12,118 | 12,118 | |
| Health services | 1,703,131 | 1,703,131 | |
| Earned entrance fees | 3,915,275 | 3,915,275 |
| Description | Amount |
|---|---|
| Unrealized gain on securities | 902,313 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Resident deposits | 399,686 | 490,596 |
| Refundable fees payable | 284,000 | 142,000 |
| Unamortized bond issuance premium. net | 1,067,942 | 1,034,481 |
| Unamortized debt issuance costs, net | -597,683 | -579,227 |
| 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 | 0 | 2019-11 | 2020-05 | Repaid in full in 6 months | 500.0000000000 % | None | Entry fee loan | 0 | ||
| Thomson Adams | 179,400 | 0 | 2020-12 | 2021-06 | Repaid in full in 6 months | 500.0000000000 % | None | Entry fee loan | 0 | ||
| Barbara Rooney | 64,350 | 0 | 2021-11 | 2023-05 | Repaid in full in 6 months | 500.0000000000 % | NONE | Entry fee loan | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment advisory fees | 0 | 0 | 0 | 0 |
| Legal & audit fees | 71,287 | 5,935 | 65,352 | 0 |
| Professional Fees | 12,000 | 0 | 12,000 | 0 |
| Trustee bank fees | 96,841 | 96,841 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Florida sales tax | 3,092 | 0 | 3,092 | 0 |
| Foreign taxes paid | 0 | 0 | 0 | 0 |
| Property taxes | 135,227 | 0 | 135,227 | 0 |
| Taxes & Licenses | 23,300 | 0 | 23,300 | 0 |