| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 49,883 | 0 | 49,883 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JP MORGAN SHORT DURATION BD | FMV | 578,113 | 578,113 |
| VANGUARD ST INVESTMENT GRADE | FMV | 614,239 | 614,239 |
| DODGE & COX INCOME FUND | FMV | 169,959 | 169,959 |
| FIDELITY INTERMEDIATE TREASURY BOND INDEX | FMV | 867,412 | 867,412 |
| JP MORGAN CORE BOND FUND | FMV | 410,573 | 410,573 |
| PIMCO INCOME FUND INST CLASS | FMV | 318,789 | 318,789 |
| JP MORGAN US EQUITY FUND | FMV | 448,694 | 448,694 |
| VANGUARD 500 INDEX ADMIRAL FUND | FMV | 2,241,482 | 2,241,482 |
| JP MORGAN LARGE CAP GROWTH | FMV | 465,300 | 465,300 |
| VANGUARD GROWTH INDEX ADM | FMV | 826,944 | 826,944 |
| THRIVANT LARGE CAP VALUE FUND | FMV | 191,543 | 191,543 |
| VANGUARD EQUITY INCOME ADM FUND | FMV | 273,997 | 273,997 |
| VANGUARD VALUE INDEX FUND | FMV | 234,057 | 234,057 |
| VANGUARD MID-CAP INDEX ADMIRAL | FMV | 192,205 | 192,205 |
| DFA INTERNATIONAL VALUE | FMV | 301,987 | 301,987 |
| MFS INTERNATIONAL EQUITY FUND | FMV | 288,213 | 288,213 |
| SCHWAB FUNDAMENTAL INTERNATIONAL | FMV | 278,377 | 278,377 |
| DFA US SMALL CAP PORTFOLIO | FMV | 188,876 | 188,876 |
| VANGUARD SMALL-CAP INDEX FUND | FMV | 383,280 | 383,280 |
| 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 | 4,224,915 | 3,556,427 | 668,488 | 668,488 |
| BUILDING AND IMPROVEMENTS | 47,648,227 | 24,608,473 | 23,039,754 | 23,039,754 |
| FURNITURE AND EQUIPMENT | 17,616,242 | 12,291,263 | 5,324,979 | 5,324,979 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 38,989 | 0 | 38,989 | 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 | 2,102,234 | 2,094,708 | 2,094,708 |
| Description | Amount |
|---|---|
| ASSETS RELEASED FROM RESTRICTIONS | 120,047 |
| CHANGE IN VALUE OF INTEREST RATE SWAP | 7,526 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 483,291 | 0 | 483,291 | 0 |
| INSURANCE | 370,071 | 0 | 370,071 | 0 |
| ADVERTISING | 162,053 | 0 | 162,053 | 0 |
| CONTRACT SERVICES | 370,756 | 0 | 370,756 | 0 |
| REPAIRS | 347,355 | 0 | 347,355 | 0 |
| LICENSES & FEES | 1,814 | 0 | 1,814 | 0 |
| BENEVOLENCE EXPENSE | 25,185 | 0 | 0 | 25,185 |
| FOOD COSTS | 1,192,867 | 0 | 1,154,908 | 37,959 |
| ENTERTAINMENT | 60,730 | 0 | 60,730 | 0 |
| OTHER MISCELLANEOUS | 156,235 | 0 | 156,235 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 159,912 | 0 | 159,912 |
| NET RESIDENT REVENUE | 14,004,758 | 14,004,758 | |
| MISC. RESIDENT SERVICES | 641,804 | 641,804 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 722,936 |
| ASSETS RELEASED FROM RESTRICTION FOR CAPITAL EXPENDITURES | 54,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON RESIDENT UNITS | 318,629 | 343,980 |
| RESIDENT TRUST FUNDS HELD ON BEHALF OF RESIDENTS | 4,602 | 4,374 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 226,466 | 0 | 226,466 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 491,205 | 0 | 491,205 | 0 |