| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 9,000 | 550 | 9,000 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2014-11-17 | 479,421 | L | 0 | 0 | 0 | |||
| BUILDING | 2014-11-17 | 5,087,703 | 23,126 | ADS | 40.000000000000 | 185,007 | 0 | 185,007 | |
| APPLIANCES | 2014-11-17 | 190,000 | 1,583 | ADS | 10.000000000000 | 19,000 | 0 | 19,000 | |
| EQUIPMENT | 2014-11-17 | 28,841 | 481 | ADS | 10.000000000000 | 5,768 | 0 | 5,768 | |
| 2 BOILERS | 2015-12-31 | 12,438 | ADS | 40.000000000000 | 0 | 0 | 0 | ||
| LANDSCAPE TRAILER | 2015-09-28 | 4,099 | ADS | 10.000000000000 | 102 | 0 | 102 | ||
| ROOFS - BUILDINGS H,I,J | 2015-11-10 | 42,000 | ADS | 40.000000000000 | 175 | 0 | 175 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 479,421 | 0 | 479,421 | |
| BUILDING | 5,087,703 | 208,133 | 4,879,570 | |
| APPLIANCES | 190,000 | 20,583 | 169,417 | |
| EQUIPMENT | 28,841 | 6,249 | 22,592 | |
| 2 BOILERS | 12,438 | 0 | 12,438 | |
| LANDSCAPE TRAILER | 4,099 | 102 | 3,997 | |
| ROOFS - BUILDINGS H,I,J | 42,000 | 175 | 41,825 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,695 | 0 | 7,695 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | MAINE STATE HOUSING AUTHORITY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,500,000 |
| Date of Note | 2014-11 |
| Maturity Date | 2044-12 |
| Repayment Terms | 6875/MO |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | MAINE STATE HOUSING AUTHORITY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5,056,959 |
| Balance Due | 4,953,702 |
| Date of Note | 2014-11 |
| Maturity Date | 2023-05 |
| Repayment Terms | 35080/MO |
| Interest Rate | 6.500000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | MAINE STATE HOUSING AUTHORITY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | 2014-12 |
| Maturity Date | 2023-04 |
| Repayment Terms | VARIABLE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | MAINE AFFORDABLE HOUSING TRUST INC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 187,479 |
| Balance Due | 0 |
| Date of Note | 2014-11 |
| Maturity Date | 2015-02 |
| Repayment Terms | VARIABLE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 1,579 | 89,407 | 89,407 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 74,093 | 0 | 74,093 | 0 |
| UTILITIES | 287,800 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 329,118 | 0 | 0 | 0 |
| ADMINISTRATIVE | 128,610 | 0 | 128,610 | 0 |
| INSURANCE | 52,729 | 0 | 52,729 | 0 |
| SOCIAL SERVICES | 32,103 | 0 | 32,103 | 0 |
| BENEFITS | 44,255 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,077,668 | 1,077,668 | |
| LAUNDRY & MISCELLANEOUS | 25,981 | 25,981 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 34,225 | 33,708 |
| TENANT SECURITY DEPOSITS | 0 | 88,187 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 81,060 | 0 | 0 | 0 |
| PAYROLL TAXES | 15,036 | 0 | 0 | 0 |