| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 43,506 | 0 | 43,252 | 254 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 576,090 | 576,090 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,251,724 | 1,251,724 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXCHANGE TRADED & MUTUAL FUNDS | FMV | 472,891 | 472,891 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,980 | 0 | 2,963 | 17 |
| Item No. | 1 |
|---|---|
| Lender's Name | MASSACHUSETTS DEVELOPMENT FINANCE AGENCY |
| Lender's Title | |
| Relationship to Insider | UNRELATED |
| Original Amount of Loan | 4750000 |
| Balance Due | 4513847 |
| Date of Note | 2011-12 |
| Maturity Date | 2021-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 3.750000000000 |
| Security Provided by Borrower | ALL REAL & PERSONAL PROPERTY |
| Purpose of Loan | FINANCING AND REFINANCING THE PROJECT |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | VILLAGE BANK |
| Lender's Title | |
| Relationship to Insider | UNRELATED |
| Original Amount of Loan | 325000 |
| Balance Due | 0 |
| Date of Note | 2006-11 |
| Maturity Date | 2021-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 7.000000000000 |
| Security Provided by Borrower | CONSTRUCTION MORTGAGE LOAN |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED FINANCING COSTS, NET | 183,153 | 173,469 | 173,469 |
| OTHER CURRENT ASSETS | 392 | 14,530 | 14,530 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN. & GEN. - OTHER EXPENSES | 265,017 | 0 | 263,467 | 1,550 |
| PLANT - OTHER EXPENSES | 506,018 | 0 | 503,058 | 2,960 |
| DIETARY - OTHER EXPENSES | 374,228 | 0 | 372,039 | 2,189 |
| LAUNDRY - OTHER EXPENSES | 36,784 | 0 | 36,569 | 215 |
| HOUSEKEEPING - OTHER EXPENSES | 39,639 | 0 | 39,407 | 232 |
| NURSING - OTHER EXPENSES | 163,638 | 0 | 162,681 | 957 |
| MEDICAL SERVICES - OTHER EXPENSES | 20,123 | 0 | 20,005 | 118 |
| SOCIAL SERVICES - OTHER EXPENSES | 3,150 | 0 | 3,132 | 18 |
| CONSULTANTS | 40,148 | 0 | 39,913 | 235 |
| RECREATION - OTHER EXPENSES | 41,020 | 0 | 40,780 | 240 |
| ANCILLARIES - OTHER EXPENSES | 154,538 | 0 | 153,634 | 904 |
| EQUIPMENT RENTAL EXPENSE | 8,698 | 0 | 8,647 | 51 |
| AMORTIZATION | 9,684 | 0 | 9,627 | 57 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT RELATED REVENUE | 8,346,625 | 8,346,625 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 294,553 |
| UNREALIZED GAIN ON RESTRICTED INVESTMENTS | 5,758 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 410,000 | 0 | 407,602 | 2,398 |
| PROFESSIONAL SERVICES | 358 | 0 | 356 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 356,539 | 0 | 354,453 | 2,086 |
| REAL ESTATE TAXES | 39,476 | 0 | 39,245 | 231 |