| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 66,000 | 0 | 66,000 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF EQUIPMENT AND BUILDING | PURCHASED | 5,000 | 120,461 | COST | 0 | -115,461 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES 1.15% | 56,046 | 56,046 |
| ABBOTT LABORATORIES 1.15% | 14,011 | 14,011 |
| AFLAC INC - 2.875% | 44,032 | 44,032 |
| AIR PRODUCTS & CHEM 1.85% | 23,961 | 23,961 |
| AMERICAN ELECTRIC POWER CO. 3.2% | 29,208 | 29,208 |
| AMERICAN INTL GROUP - 3.9% | 29,787 | 29,787 |
| AMERIPRISE FINL INC 2.875% | 73,703 | 73,703 |
| ANHEUSER-BUSCH INBEV WORLDWIDE INC 3.5% | 28,797 | 28,797 |
| ASTRAZENECA PLC 3.375% | 49,810 | 49,810 |
| ASTRAZENECA PLC 3.375% | 29,886 | 29,886 |
| BANK AMER CORP SR INTNOTES BE - 4.2% | 13,929 | 13,929 |
| CITIGROUP INC 1% | 19,588 | 19,588 |
| CITIGROUP INC 1% | 63,789 | 63,789 |
| COCA COLA CO 1.45% | 42,823 | 42,823 |
| COMCAST CORP 2.65% | 13,890 | 13,890 |
| COMCAST CORP 3.15% | 37,003 | 37,003 |
| COMCAST CORP NEW - 3.95% | 64,839 | 64,839 |
| CONOCOPHILLIPS CO - 4.15% | 54,680 | 54,680 |
| DISNEY WALT CO 2.65% | 45,599 | 45,599 |
| DOVER CORP 3.15% | 49,806 | 49,806 |
| EXXON MOBILE CORP - 3.043% | 49,545 | 49,545 |
| FEDERATED HERMES | 100,814 | 100,814 |
| GOLDMAN SACHS - 4% | 29,263 | 29,263 |
| IBM CORP 6.22% | 52,193 | 52,193 |
| INTEL CORP - 3.7% | 24,952 | 24,952 |
| ISHARES TRUST ISHARES 1-5 YR INV GR CORP BOND EFT | 36,218 | 36,218 |
| JP MORGAN CHASE - 2.95% | 29,479 | 29,479 |
| JPMORGAN CHASE & CO 1% | 32,720 | 32,720 |
| MICROSOFT CORP - 3.3% | 49,592 | 49,592 |
| QUALCOMM INC SR NT - 3.45% | 57,983 | 57,983 |
| VANGUARD INTERMED TERM INV GRADE FD - ADM | 35,235 | 35,235 |
| VERIZON COMM 3% | 39,056 | 39,056 |
| VISA INC 1.9% | 28,939 | 28,939 |
| WELLS FARGO & CO MTN - 3.55% | 74,740 | 74,740 |
| WELLS FARGO CO 3% | 49,346 | 49,346 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 117,060 | 117,060 |
| ADOBE SYS INC | 52,497 | 52,497 |
| ALPHABET INC | 343,008 | 343,008 |
| AMAZON INC | 258,188 | 258,188 |
| APPLE INC | 391,000 | 391,000 |
| AUTOMATIC DATA PROCESSING INC | 69,138 | 69,138 |
| BANK AMERICA CORP | 77,367 | 77,367 |
| BERKSHIRE HATHAWAY INC DEL CL B NEW | 279,956 | 279,956 |
| CARDINAL HEALTH | 211,935 | 211,935 |
| CASEYS GEN STORES INC. | 129,525 | 129,525 |
| CONSTELLATION ENERGY | 91,387 | 91,387 |
| COSTCO | 268,515 | 268,515 |
| EATON CORP PLC | 58,874 | 58,874 |
| ENERGY SELECT SECTOR SPDR | 51,520 | 51,520 |
| EXELON CORP COM | 57,687 | 57,687 |
| EXXON MOBILE | 51,759 | 51,759 |
| INTERCONTINENTAL EXCHANGE CO | 102,462 | 102,462 |
| JP MORGAN CHASE & CO | 236,058 | 236,058 |
| KB HOME | 16,209 | 16,209 |
| LOWES COS INC | 101,720 | 101,720 |
| MARATHON PETE CORP COM | 74,064 | 74,064 |
| MATERIALS SELECT SECTOR SPDR | 73,823 | 73,823 |
| MERCK & CO INC. | 42,600 | 42,600 |
| MGIC INVESTMENT CORP | 74,730 | 74,730 |
| MICRON TECHNOLOGY INC | 123,120 | 123,120 |
| MICROSOFT CORP COM | 405,141 | 405,141 |
| MORGAN STANLEY COM | 65,789 | 65,789 |
| NETAPP INC. | 53,850 | 53,850 |
| NVIDIA CORP | 54,460 | 54,460 |
| O REILLY AUTOMOTIVE INC NEW COM | 275,964 | 275,964 |
| ORACLE CORP | 95,689 | 95,689 |
| OWENS CORNING | 43,623 | 43,623 |
| PEPSICO INC | 63,045 | 63,045 |
| STRYKER CORP | 158,916 | 158,916 |
| TJX CO INC | 128,680 | 128,680 |
| UNITED RENTALS INC. | 75,774 | 75,774 |
| UNITEDHEALTH GROUP INC | 76,116 | 76,116 |
| VANGUARD INFO TECH ETF | 589,560 | 589,560 |
| VERIZON COMM | 50,008 | 50,008 |
| WALMART INC COM | 160,463 | 160,463 |
| WASTE MGMT INC DEL COM | 82,843 | 82,843 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FEDERATED GOVT OBLIGATION #117 I | FMV | 2,593,000 | 2,593,000 |
| FEDERATED GOVT OBLIGATION #117 I | FMV | 13,247 | 13,247 |
| FEDERATED GOVT OBLIGATION #117 I | FMV | 1,519,639 | 1,519,639 |
| ISHARES S&P MIDCAP 400 GROWTH INDEX | FMV | 99,315 | 99,315 |
| ISHARES S&P MIDCAP 400 VALUE IDX | FMV | 91,368 | 91,368 |
| VANGUARD BALANCED INDEX FUND ADM | FMV | 5,335,956 | 5,335,956 |
| VANGUARD MONEY MKT FUND | FMV | 592,658 | 592,658 |
| VANGUARD MID CAP ETF | FMV | 285,540 | 285,540 |
| VANGUARD S&P 500 ETF | FMV | 200,838 | 200,838 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND & IMPROVEMENTS | 9,970,064 | 856,290 | 9,113,774 | 9,113,774 |
| BUILDINGS & IMPROVEMENTS | 126,766,922 | 40,752,115 | 86,014,807 | 86,014,807 |
| FURNISHINGS & EQUIPMENT | 10,738,765 | 7,683,789 | 3,054,976 | 3,054,976 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 281,867 | 0 | 281,867 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SUGAR HILL | 10,868,238 | 11,467,591 | 11,467,591 |
| TRUST FUNDS HELD BY OTHERS | 8,063,108 | 8,336,972 | 8,336,972 |
| GOODWILL | 0 | 7,544,775 | 7,544,775 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEPARTMENTAL EXPENSE | 1,668,139 | 0 | 1,564,919 | 103,220 |
| AUTO EXPENSE | 190,842 | 0 | 171,911 | 18,931 |
| CONTRACT WORK | 33,912 | 0 | 30,710 | 3,202 |
| HOUSEKEEPING | 552,777 | 0 | 498,272 | 54,505 |
| FOOD SERVICE EXPENSE | 3,551,393 | 0 | 3,198,468 | 352,925 |
| GENERAL ADMINISTRATION EXPENSE | 4,832,735 | 0 | 4,809,501 | 23,234 |
| OFFICE SUPPLIES | 864,191 | 0 | 779,963 | 84,228 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENTRANCE FEES | 11,051,322 | 11,051,322 | |
| PERIODIC RESIDENT INCOME | 21,100,226 | 21,100,226 | |
| AUXILIARY INCOME | 2,181,965 | 2,181,965 | |
| LOSS OF INVESTMENT IN SUBSIDIARY | -239,482 | -239,482 | |
| OTHER NON-OPERATING GAINS | 71,724 | 71,724 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED APPRECIATION OF INVESTMENTS - BOOK PURPOSES | 226,147 |
| CHANGE IN TRUST FUNDS HELD BY OTHERS | 352,083 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS ON ENTRANCE FEES | 757,328 | 846,510 |
| ANNUITIES PAYABLE | 12,062 | 3,783 |
| 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. | 700,256 |
| Total | 1,253,357 | |||
| 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. | 700,256 |
| Total | 700,256 | |||