| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 46,850 | 0 | 46,471 | 379 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 509,655 | 509,655 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,122,429 | 1,122,429 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXCHANGE TRADED & MUTUAL FUNDS | FMV | 533,755 | 533,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 6,687 | 0 | 6,633 | 54 |
| Item No. | 1 |
|---|---|
| Lender's Name | MASSACHUSETTS DEVELOPMENT FINANCE AGENCY |
| Lender's Title | |
| Relationship to Insider | UNRELATED |
| Original Amount of Loan | 4,750,000 |
| Balance Due | 4,258,549 |
| 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 | 325,000 |
| 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 | 163,785 | 154,101 | 154,101 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON SALE OF INVESTMENTS | 60,778 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION & GENERAL | 383,790 | 0 | 380,688 | 3,102 |
| PLANT EXPENSES | 524,677 | 0 | 520,436 | 4,241 |
| DIETARY EXPENSES | 404,522 | 0 | 401,252 | 3,270 |
| LAUNDRY EXPENSES | 44,233 | 0 | 43,875 | 358 |
| HOUSEKEEPING EXPENSES | 40,624 | 0 | 40,296 | 328 |
| NURSING EXPENSES | 177,276 | 0 | 175,843 | 1,433 |
| MEDICAL SERVICE EXPENSES | 37,959 | 0 | 37,652 | 307 |
| SOCIAL SERVICE EXPENSES | 2,835 | 0 | 2,812 | 23 |
| CONSULTANTS | 51,819 | 0 | 51,400 | 419 |
| RECREATION EXPENSES | 48,601 | 0 | 48,208 | 393 |
| ANCILLARY EXPENSES | 153,039 | 0 | 151,802 | 1,237 |
| EQUIPMENT RENTAL EXPENSE | 11,036 | 0 | 10,947 | 89 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT RELATED REVENUE | 8,868,435 | 8,868,435 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON SALE OF INVESTMENTS | 1,112 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 420,000 | 0 | 416,605 | 3,395 |
| SNF ADMIN EXPENES | 10,440 | 0 | 10,356 | 84 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 377,635 | 0 | 385,457 | 3,053 |
| REAL ESTATE TAXES | 41,475 | 0 | 41,140 | 335 |