| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 63,494 | 0 | 63,292 | 202 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMAZON COM INC 5.200% DUE 12/3/2025 | 30,337 | 30,337 |
| WELLS FARGO CO MTN BE 4.600% DUE 4/1/2021 | 30,317 | 30,317 |
| WYETH 6.450% DUE 2/1/2024 | 58,909 | 58,909 |
| GOLDMAN SACHS GROUP INC 5.250% DUE 7/27/2021 | 56,544 | 56,544 |
| MORGAN STANLEY 5.500% DUE 7/28/2021 | 25,735 | 25,735 |
| JPMORGAN CHASE & CO 3.3% DUE 4/1/2026 | 39,173 | 39,173 |
| BP CAP MKTS P L C 3.994% DUE 9/26/2023 | 38,325 | 38,325 |
| INTERCONTINENTAL EXCHANGE INC 4.000% DUE 10/15/2023 | 38,424 | 38,424 |
| PEPSICO INC 3.600% DUE 3/1/2024 | 38,193 | 38,193 |
| MIDAMERICAN ENERGY CO 3.500% DUE 10/15/2024 | 55,062 | 55,062 |
| CONOCOPHILLIPS CO 4.950% DUE 3/15/2026 | 30,017 | 30,017 |
| ORACLE CORP 3.250% DUE 11/15/2027 | 62,979 | 62,979 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALBEMARLE CORP COM | 24,340 | 24,340 |
| SHERWIN WILLIAMS CO COM | 40,420 | 40,420 |
| THERMO FISHER SCIENTIFIC INC COM | 65,209 | 65,209 |
| VERTEX PHARMACEUTICALS COM | 24,816 | 24,816 |
| ZOETIS INC CL A | 71,993 | 71,993 |
| APPLE INC COM | 163,872 | 163,872 |
| MICROSOFT CORP COM | 112,322 | 112,322 |
| TEXAS INSTRS INC COM | 44,479 | 44,479 |
| AMAZON COM INC COM | 58,625 | 58,625 |
| D R HORTON INC COM | 25,845 | 25,845 |
| HOME DEPOT INC COM | 34,531 | 34,531 |
| MCDONALDS CORP COM | 38,624 | 38,624 |
| COSTCO WHSL CORP NEW COM | 67,820 | 67,820 |
| PEPSICO INC COM | 28,177 | 28,177 |
| AMERICAN TOWER CORP NEW COM | 28,058 | 28,058 |
| LAMAR ADVERTISING CO NEW CL A | 26,214 | 26,214 |
| HONEYWELL INTL INC COM | 25,524 | 25,524 |
| RAYTHEON TECHNOLOGIES CORP COM | 26,602 | 26,602 |
| UNITED PARCEL SERVICE INC CL B | 29,470 | 29,470 |
| INTERCONTINENTAL EXCHANGE INC COM | 24,326 | 24,326 |
| SCHWAB CHARLES CORP COM | 47,736 | 47,736 |
| SVB FINANCIAL GROUP COM | 31,026 | 31,026 |
| ALPHABET INC CAP STK CL C | 24,526 | 24,526 |
| DISNEY WALT CO COM | 44,751 | 44,751 |
| AMERICOLD RLTY TR COM | 31,059 | 31,059 |
| EQUINIX INC COM | 29,996 | 29,996 |
| EXXON MOBIL CORP COM | 10,305 | 10,305 |
| SCHLUMBERGER LTD COM | 5,894 | 5,894 |
| SELECT SECTOR SPDR TR ENERGY | 13,265 | 13,265 |
| DOW INC COM | 56 | 56 |
| VULCAN MATLS CO COM | 6,674 | 6,674 |
| 3M CO COM | 19,227 | 19,227 |
| LOCKHEED MARTIN CORP COM | 10,649 | 10,649 |
| REPUBLIC SVCS INC COM | 5,297 | 5,297 |
| XYLEM INC COM | 6,616 | 6,616 |
| MGM RESORTS INTERNATIONAL COM | 18,906 | 18,906 |
| LAUDER ESTEE COS INC CL A | 5,856 | 5,856 |
| JOHNSON & JOHNSON COM | 17,312 | 17,312 |
| MERCK & CO. INC COM | 20,614 | 20,614 |
| BK OF AMERICA CORP COM | 17,398 | 17,398 |
| BROOKFIELD ASSET MGMT INC CL A LTD VT SH | 18,572 | 18,572 |
| GOLDMAN SACHS GROUP INC COM | 17,141 | 17,141 |
| JPMORGAN CHASE & CO COM | 18,425 | 18,425 |
| ADOBE SYSTEMS INCORPORATED COM | 5,501 | 5,501 |
| INTEL CORP COM | 19,679 | 19,679 |
| VISA INC COM CL A | 4,375 | 4,375 |
| ACTIVISION BLIZZARD INC COM | 21,820 | 21,820 |
| AT&T INC COM | 14,725 | 14,725 |
| ELECTRONIC ARTS INC COM | 18,668 | 18,668 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES INC CORE MSCI EMKT | FMV | 32,571 | 32,571 |
| ISHARES TR MSCI EAFE ETF | FMV | 26,630 | 26,630 |
| ISHARES TR RUS MID CAP ETF | FMV | 122,773 | 122,773 |
| ISHARES TR RUSSELL 2000 ETF | FMV | 118,812 | 118,812 |
| SPDR INDEX SHS FDS EURO STOXX 50 | FMV | 44,015 | 44,015 |
| JP MORGAN EXCHANGE TRADED FD ULTRA SHRT INC | FMV | 245,062 | 245,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 15,359 | 0 | 15,310 | 49 |
| 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 | 3,423,794 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | ASCENTIUM CAPITAL |
| Lender's Title | |
| Relationship to Insider | UNRELATED |
| Original Amount of Loan | 36,254 |
| Balance Due | 28,147 |
| Date of Note | 2019-11 |
| Maturity Date | 2024-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 8.560000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | FINANCING PROJECT |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION & GENERAL | 574,765 | 0 | 572,936 | 1,829 |
| PLANT EXPENSES | 502,057 | 0 | 500,459 | 1,598 |
| DIETARY EXPENSES | 389,572 | 0 | 388,332 | 1,240 |
| LAUNDRY EXPENSES | 6,903 | 0 | 6,881 | 22 |
| HOUSEKEEPING EXPENSES | 380,874 | 0 | 379,662 | 1,212 |
| NURSING EXPENSES | 1,251,171 | 0 | 1,247,189 | 3,982 |
| SOCIAL SERVICE EXPENSES | 41,045 | 0 | 40,914 | 131 |
| CONSULTANTS | 51,567 | 0 | 51,403 | 164 |
| RECREATION EXPENSES | 19,276 | 0 | 19,215 | 61 |
| ANCILLARY EXPENSES | 221,861 | 0 | 221,155 | 706 |
| EQUIPMENT RENTAL EXPENSE | 14,616 | 0 | 14,569 | 47 |
| USER FEE | 428,804 | 0 | 427,439 | 1,365 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT RELATED REVENUE | 10,166,197 | 10,166,197 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN(LOSS) ON SALE OF INVESTMENTS | 174,657 |
| UNREALIZED GAIN(LOSS) ON SALE OF INVESTMENTS | 2,844 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE ADVANCE | 0 | 1,309,518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 420,000 | 0 | 418,663 | 1,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 345,201 | 0 | 344,102 | 1,099 |
| REAL ESTATE TAXES | 22,000 | 0 | 21,930 | 70 |