| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 8,926 | 0 | 8,926 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WP LIFT REPLACEMENT | 2004-10 | Purchased | 2015-07 | 4,261 | 0 | -1,231 | 3,030 | |||
| AC FRIGIDAIRE | 2012-06 | Purchased | 2016-05 | 629 | 0 | -377 | 252 | |||
| 4 BUS SEATS | Purchased | 2015-12 | 400 | 0 | 400 |
| Item No. | 1 |
|---|---|
| Lender's Name | Androscoggin Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,008,000 |
| Balance Due | 836,625 |
| Date of Note | 2012-06 |
| Maturity Date | 2027-12 |
| Repayment Terms | Monthly P&I |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | Mortgage |
| Purpose of Loan | Purchase real estate |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Androscoggin Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 400,000 |
| Balance Due | 131,264 |
| Date of Note | 2012-06 |
| Maturity Date | 2017-12 |
| Repayment Terms | Monthly P&I |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | Mortgage |
| Purpose of Loan | Capital improvements |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Net Development Corp |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 541,250 |
| Balance Due | 479,260 |
| Date of Note | 2012-06 |
| Maturity Date | 2032-06 |
| Repayment Terms | Monthly P&I |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | Mortgage |
| Purpose of Loan | Purchase real estate |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | Androscoggin Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 14,450 |
| Balance Due | 4,212 |
| Date of Note | 2012-11 |
| Maturity Date | 2017-11 |
| Repayment Terms | Monthly P&I |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | Vehicle |
| Purpose of Loan | Purchase vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | Androscoggin Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 24,000 |
| Balance Due | 6,138 |
| Date of Note | 2012-09 |
| Maturity Date | 2017-10 |
| Repayment Terms | Monthly P&I |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | Vehicle |
| Purpose of Loan | Purchase vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | ANDROSCOGGIN BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 24,400 |
| Balance Due | 13,856 |
| Date of Note | 2014-08 |
| Maturity Date | 2018-09 |
| Repayment Terms | MONTHLY P&I |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | VEHICLE |
| Purpose of Loan | PURCHASE VEHICLE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Organization Costs | 29,153 | 24,952 | 24,952 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Activities Program | 8,682 | 0 | 8,682 | 0 |
| ADMIN - DATA PROCESSING FEES | 100,000 | 0 | 100,000 | 0 |
| Bank and late fees | 136 | 0 | 136 | 0 |
| Dues and subscriptions | 2,984 | 0 | 2,984 | 0 |
| Housekeeping | 3,662 | 0 | 3,662 | 0 |
| Insurance | 64,388 | 0 | 64,388 | 0 |
| Marketing and promotions | 4,449 | 0 | 4,449 | 0 |
| Medical and Operating Supplies | 135,992 | 0 | 135,992 | 0 |
| Nursing and Pharmacy | 2,848 | 0 | 2,848 | 0 |
| Office Expense | 19,484 | 0 | 19,484 | 0 |
| Payroll service fees | 5,073 | 0 | 5,073 | 0 |
| DIsb. for charitable purposes | 0 | 0 | -26,425 | 26,425 |
| Food and Dietary Supplies | 42,735 | 0 | 42,735 | 0 |
| Employee recruitment and retention | 15,444 | 0 | 15,444 | 0 |
| AUTO EXPENSES | 1,795 | 0 | 1,795 | 0 |
| OTHER | 1,277 | 0 | 1,277 | 0 |
| PROVISION FOR DOUBTFUL ACCOUNTS | 1,271 | 0 | 1,271 | 0 |
| Amortization | 4,201 | 0 | 4,201 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAY HAB PROGRAM | 312,372 | 312,372 | |
| ICF/MR REVENUE | 3,256,255 | 3,256,255 | |
| MISCELLANEOUS REVENUE | 5,016 | 5,016 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO/FROM NCA | 94,396 | 45,874 |
| DUE TO/FROM NC MGT | 0 | 3,072 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE EXPENSE | 40,000 | 0 | 40,000 | 0 |
| Admin - Professional Fees | 3,612 | 0 | 3,612 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Provider and other taxes | 213,067 | 0 | 213,067 | 0 |