| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 47,565 | 0 | 47,383 | 182 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 476,693 | 476,693 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 844,263 | 844,263 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXCHANGE TRADED & MUTUAL FUNDS | FMV | 558,552 | 558,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 12,473 | 0 | 12,425 | 48 |
| 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 | 3,712,677 |
| 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 | Amount |
|---|---|
| UNREALIZED GAIN(LOSS) ON SALE OF INVESTMENTS | 216,105 |
| UNREALIZED GAIN(LOSS) ON SALE OF INVESTMENTS | 4,585 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION & GENERAL | 436,885 | 0 | 435,211 | 1,674 |
| PLANT EXPENSES | 498,982 | 0 | 497,070 | 1,912 |
| DIETARY EXPENSES | 398,216 | 0 | 396,690 | 1,526 |
| LAUNDRY EXPENSES | 23,275 | 0 | 23,185 | 89 |
| HOUSEKEEPING EXPENSES | 19,353 | 0 | 19,279 | 74 |
| NURSING EXPENSES | 797,362 | 0 | 794,307 | 3,055 |
| SOCIAL SERVICE EXPENSES | 30,870 | 0 | 30,752 | 118 |
| CONSULTANTS | 51,187 | 0 | 50,991 | 196 |
| RECREATION EXPENSES | 57,930 | 0 | 57,708 | 222 |
| ANCILLARY EXPENSES | 140,448 | 0 | 139,910 | 538 |
| EQUIPMENT RENTAL EXPENSE | 13,431 | 0 | 13,380 | 51 |
| USER FEE | 508,688 | 0 | 506,739 | 1,949 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT RELATED REVENUE | 9,725,169 | 9,725,169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 420,000 | 0 | 418,391 | 1,609 |
| SNF ADMIN EXPENES | 19 | 0 | 19 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 373,342 | 0 | 371,911 | 1,431 |
| REAL ESTATE TAXES | 44,664 | 0 | 44,493 | 171 |