| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 50,800 | 0 | 50,800 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF PROPERTY | PURCHASED | 70,346 | COST | 0 | -70,346 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES 1.15% | 52,202 | 52,202 |
| ABBOTT LABORATORIES 1.15% | 13,051 | 13,051 |
| AFLAC INC - 2.875% | 42,329 | 42,329 |
| AIR PRODUCTS & CHEM 1.85% | 22,713 | 22,713 |
| AMERICAN ELECTRIC POWER CO. 3.2% | 27,764 | 27,764 |
| AMERICAN INTL GROUP - 3.9% | 28,993 | 28,993 |
| AMERIPRISE FINL INC | 70,717 | 70,717 |
| ANHEUSER-BUSCH INBEV WORLDWIDE INC 3.5% | 27,325 | 27,325 |
| APPLE INC. 3.45% | 24,994 | 24,994 |
| ASTRAZENECA PLC 3.375% | 48,524 | 48,524 |
| ASTRAZENECA PLC 3.375% | 29,115 | 29,115 |
| BANK AMER CORP SR INTNOTES BE - 4.2% | 13,766 | 13,766 |
| CITIGROUP INC 1% | 18,345 | 18,345 |
| CITIGROUP INC 1% | 59,569 | 59,569 |
| CME GROUP INC | 19,607 | 19,607 |
| COCA COLA CO 1.45% | 40,462 | 40,462 |
| COMCAST CORP 2.65% | 12,982 | 12,982 |
| COMCAST CORP 3.15% | 35,209 | 35,209 |
| COMCAST CORP NEW - 3.95% | 63,603 | 63,603 |
| CONOCOPHILLIPS CO - 4.15% | 53,455 | 53,455 |
| DISNEY WALT CO 2.65% | 42,790 | 42,790 |
| DOVER CORP | 48,214 | 48,214 |
| EXXON MOBILE CORP - 3.043% | 48,176 | 48,176 |
| FEDERATED HERMES | 114,379 | 114,379 |
| GOLDMAN SACHS - 4% | 28,704 | 28,704 |
| IBM CORP | 51,451 | 51,451 |
| INTEL CORP - 3.7% | 24,436 | 24,436 |
| JP MORGAN CHASE - 2.95% | 28,353 | 28,353 |
| JP MORGAN CHASE - 3.125% | 73,674 | 73,674 |
| JPMORGAN CHASE & CO 1% | 30,773 | 30,773 |
| MICROSOFT CORP - 3.3% | 47,905 | 47,905 |
| NATIONAL RETAIL PROP INC 3.9% | 37,904 | 37,904 |
| PFIZER INC. COM | 24,977 | 24,977 |
| QUALCOMM INC SR NT - 3.45% | 56,767 | 56,767 |
| US BANCORP | 76,406 | 76,406 |
| VERIZON COMM 3% | 37,452 | 37,452 |
| VISA INC 1.9% | 27,446 | 27,446 |
| WELLS FARGO & CO MTN - 3.55% | 72,916 | 72,916 |
| WELLS FARGO CO 3% | 47,691 | 47,691 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 97,584 | 97,584 |
| ADOBE SYS INC | 64,796 | 64,796 |
| AKAMAI TECHNOLOGIES | 50,465 | 50,465 |
| ALPHABET INC | 351,605 | 351,605 |
| AMAZON INC | 245,000 | 245,000 |
| APPLE INC | 313,408 | 313,408 |
| AUTOMATIC DATA PROCESSING INC | 55,635 | 55,635 |
| BANK AMERICA CORP | 71,799 | 71,799 |
| BECTON DICKINSON & CO | 57,477 | 57,477 |
| BERKSHIRE HATHAWAY INC DEL CL B NEW | 208,283 | 208,283 |
| CARDINAL HEALTH | 154,560 | 154,560 |
| CISCO SYSTEMS INC | 67,181 | 67,181 |
| CONOCOPHILLIPS COM | 72,860 | 72,860 |
| CONSTELLATION ENERGY | 76,049 | 76,049 |
| COSTCO | 195,183 | 195,183 |
| DANAHER CORP | 44,392 | 44,392 |
| ENERGY SELECT SECTOR SPDR | 59,853 | 59,853 |
| EXELON CORP COM | 46,223 | 46,223 |
| EXXON MOBILE | 57,952 | 57,952 |
| HARLEY DAVIDSON | 27,512 | 27,512 |
| ILLINOIS TOOK WKS INC | 85,439 | 85,439 |
| INTERCONTINENTAL EXCHANGE CO | 78,544 | 78,544 |
| JOHNSON & JOHNSON COM | 65,788 | 65,788 |
| JP MORGAN CHASE & CO | 185,029 | 185,029 |
| LINCOLN ELEC HLDGS INC | 105,374 | 105,374 |
| LOWES COS INC | 103,735 | 103,735 |
| MARATHON PETE CORP COM | 97,947 | 97,947 |
| MATERIALS SELECT SECTOR SPDR | 77,994 | 77,994 |
| MICRON TECHNOLOGY INC | 180,736 | 180,736 |
| MICROSOFT CORP COM | 399,063 | 399,063 |
| MORGAN STANLEY COM | 51,779 | 51,779 |
| O REILLY AUTOMOTIVE INC NEW COM | 197,586 | 197,586 |
| ORACLE CORP | 77,350 | 77,350 |
| PEPSICO INC | 152,162 | 152,162 |
| STRYKER CORP | 143,013 | 143,013 |
| TJX CO INC | 68,686 | 68,686 |
| UNITEDHEALTH GROUP INC | 89,485 | 89,485 |
| VANGUARD INFO TECH ETF | 530,845 | 530,845 |
| VERIZON COMM | 44,821 | 44,821 |
| WALMART INC COM | 97,928 | 97,928 |
| WASTE MGMT INC DEL COM | 73,847 | 73,847 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FEDERATED GOVT OBLIGATION #117 I | FMV | 2,463,460 | 2,463,460 |
| FEDERATED GOVT OBLIGATION #117 I | FMV | 12,304 | 12,304 |
| FEDERATED GOVT OBLIGATION #117 I | FMV | 1,154,765 | 1,154,765 |
| ISHARES S&P MIDCAP 400 GROWTH INDEX | FMV | 102,750 | 102,750 |
| ISHARES S&P MIDCAP 400 VALUE IDX | FMV | 88,848 | 88,848 |
| VANGUARD BALANCED INDEX FUND ADM | FMV | 4,835,190 | 4,835,190 |
| VANGUARD MID CAP ETF | FMV | 265,437 | 265,437 |
| VANGUARD S&P 500 ETF | FMV | 244,096 | 244,096 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND & IMPROVEMENTS | 8,183,034 | 797,144 | 7,385,890 | 7,385,890 |
| BUILDINGS & IMPROVEMENTS | 109,876,097 | 37,096,020 | 72,780,077 | 72,780,077 |
| FURNISHINGS & EQUIPMENT | 10,102,815 | 7,194,430 | 2,908,385 | 2,908,385 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 247,380 | 0 | 247,380 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SUGAR HILL | 9,903,029 | 10,868,238 | 10,868,238 |
| TRUST FUNDS HELD BY OTHERS | 7,561,304 | 8,063,108 | 8,063,108 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENT EXPENSE | 40,054 | 0 | 37,465 | 0 |
| EQUIPMENT EXPENSE | 624,721 | 0 | 591,872 | 32,849 |
| CONTRACT WORK | 248,413 | 0 | 223,729 | 24,684 |
| HOUSEKEEPING | 556,099 | 0 | 504,319 | 51,780 |
| FOOD SERVICE EXPENSE | 2,819,280 | 0 | 2,534,813 | 284,467 |
| GROUNDS - INSURANCE | 529,854 | 0 | 481,887 | 47,967 |
| RELATED EXPENSES | 288,527 | 0 | 284,513 | 4,014 |
| OFFICE SUPPLIES | 168,939 | 0 | 165,866 | 3,073 |
| LICENSES & FEES | 162,627 | 0 | 162,415 | 212 |
| MISCELLANEOUS EXPENSE | 758,254 | 0 | 720,163 | 38,091 |
| PROGRAM EXPENSE | 180,438 | 0 | 170,116 | 10,322 |
| SUGAR HILL IR FEES | 1,676,357 | 0 | 1,676,357 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENTRANCE FEES | 8,901,157 | 8,901,157 | |
| PERIODIC RESIDENT INCOME | 16,727,176 | 16,727,176 | |
| AUXILIARY INCOME | 1,039,309 | 1,039,309 | |
| LOSS OF INVESTMENT IN SUBSIDIARY | -777,187 | -777,187 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED APPRECIATION OF INVESTMENTS - BOOK PURPOSES | 1,689,479 |
| CHANGE IN TRUST FUNDS HELD BY OTHERS | 501,804 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON ENTRANCE FEES | 1,335,511 | 757,328 |
| ANNUITIES PAYABLE | 27,497 | 12,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 66,406 | 0 | 66,406 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUNICIPAL PAYMENTS AND PROVIDER TAX | 745,728 | 0 | 665,730 | 79,998 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SUGAR HILL RETIREMENT COMMUNITY ASSOCIATION INC |
83 ROLLING WOOD DRIVE WOLFEBORO,NH03894 |
02-0494479 | MONEY TRANSFERED FOR MANAGERIAL SERVICES. | 1,635,306 |
| Total | 484,391 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SUGAR HILL RETIREMENT COMMUNITY ASSOCIATION INC |
83 ROLLING WOOD DRIVE WOLFEBORO,NH03894 |
02-0494479 | TO TRANSFER MONEY FOR FEES EARNED. | 1,635,306 |
| Total | 1,635,306 | |||