| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 9,500 | 4,750 | 7,596 | 1,904 |
| 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 | 1976-01-01 | 107,074 | L | 0 | 0 | 0 | |||
| MAINTENANCE EQUIPMENT | 2002-06-01 | 1,166 | 1,166 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SANDER | 2003-10-23 | 2,200 | 2,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GARDEN APTS - DUPLEX 1 | 1983-01-01 | 75,874 | 66,390 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 2 | 1984-01-01 | 75,874 | 64,493 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 3 | 1985-01-01 | 75,874 | 62,596 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 4 | 1986-10-10 | 75,874 | 60,699 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 5 | 1987-01-01 | 75,874 | 58,802 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| COMPUTER SYSTEM | 2003-06-09 | 2,073 | 2,073 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER/PRINTER | 2003-03-10 | 895 | 895 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FLOORING APT 4 | 2006-02-16 | 1,062 | 1,062 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STOVE | 2006-06-15 | 359 | 359 | SL | 10.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2006-10-12 | 778 | 778 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ROOFING 14 & 16 | 2006-01-17 | 4,407 | 2,626 | SL | 20.000000000000 | 221 | 0 | 221 | |
| ROOFING 10 & 12 | 2006-06-27 | 8,050 | 4,629 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 10 & 12 | 2006-07-10 | 8,050 | 4,629 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 2 & 4 | 2006-07-17 | 8,050 | 4,595 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 1 & 3 | 2006-08-17 | 8,297 | 4,702 | SL | 20.000000000000 | 414 | 0 | 414 | |
| DISHWASHER | 2007-08-09 | 549 | 549 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2007-09-05 | 4,501 | 4,501 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MYRTEX VOICE UNIT | 2008-07-31 | 5,229 | 5,229 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STOVE | 2008-10-06 | 570 | 570 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STOVE | 2008-12-31 | 555 | 555 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BOILER | 2010-09-13 | 3,925 | 1,423 | SL | 20.000000000000 | 196 | 0 | 196 | |
| FUNDRAISING EQUIPMENT | 2013-11-01 | 1,342 | 1,118 | SL | 5.000000000000 | 224 | 0 | 224 | |
| REFRIGERATOR | 2013-02-01 | 576 | 362 | SL | 10.000000000000 | 43 | 0 | 43 | |
| REFRIGERATOR | 2013-03-01 | 661 | 412 | SL | 10.000000000000 | 50 | 0 | 50 | |
| NEW PHONE SYSTEM | 2014-03-01 | 21,369 | 16,383 | SL | 5.000000000000 | 4,274 | 0 | 4,274 | |
| COMPUTER | 2014-06-26 | 665 | 466 | SL | 5.000000000000 | 133 | 0 | 133 | |
| LAWN TRACTOR | 2014-08-20 | 8,300 | 2,767 | SL | 10.000000000000 | 830 | 0 | 830 | |
| SNOWBLOWER | 2014-11-18 | 1,948 | 1,201 | SL | 5.000000000000 | 390 | 0 | 390 | |
| STOVE #10 | 2015-08-01 | 664 | 160 | SL | 10.000000000000 | 67 | 0 | 67 | |
| 2003 TRUCK WITH PLOW | 2015-10-01 | 13,431 | 6,044 | SL | 5.000000000000 | 2,686 | 0 | 2,686 | |
| GOLF CART | 2015-11-01 | 3,025 | 655 | SL | 10.000000000000 | 303 | 0 | 303 | |
| 2 DELL COMPUTERS | 2015-07-01 | 749 | 375 | SL | 5.000000000000 | 149 | 0 | 149 | |
| MAZDA MZ5 | 2016-09-06 | 18,428 | 4,914 | SL | 5.000000000000 | 3,686 | 0 | 3,686 | |
| COTTAGE SITE IMPROVEMENTS | 2016-11-17 | 585,109 | 31,693 | SL | 20.000000000000 | 29,256 | 0 | 29,256 | |
| NEW FRONT DECKS ORCHARD LN | 2016-09-01 | 52,440 | 3,496 | SL | 20.000000000000 | 2,622 | 0 | 2,622 | |
| ORCHARD #14 RENOVATION | 2016-06-28 | 71,646 | 5,373 | SL | 20.000000000000 | 3,583 | 0 | 3,583 | |
| NEW COTTAGES | 2016-11-17 | 1,855,475 | 50,618 | SL | 39.000000000000 | 46,758 | 0 | 46,758 | |
| DEBT FINANCING COSTS | 2016-12-31 | 11,047 | SL | 27.500000000000 | 0 | 0 | 0 | ||
| STOVE - ORCHARD LANE | 2016-04-01 | 1,338 | 339 | SL | 10.000000000000 | 200 | 0 | 200 | |
| NEW COMPUTER/SERVER | 2016-04-01 | 4,872 | 1,625 | SL | 5.000000000000 | 974 | 0 | 974 | |
| REFRIGERATOR ORCHARD LN 6 | 2016-06-01 | 1,163 | 388 | SL | 5.000000000000 | 232 | 0 | 232 | |
| PORTABLE STORAGE SHELTER | 2016-09-01 | 629 | 168 | SL | 5.000000000000 | 126 | 0 | 126 | |
| 2X WASHER/DRYERS | 2016-09-01 | 3,183 | 849 | SL | 5.000000000000 | 636 | 0 | 636 | |
| ICE MAKING MACHINE | 2016-10-01 | 1,164 | 291 | SL | 5.000000000000 | 233 | 0 | 233 | |
| REFRIGERATOR ORCHARD LN 8 | 2016-12-01 | 1,017 | 220 | SL | 5.000000000000 | 204 | 0 | 204 | |
| NEW COTTAGE APPLIANCES | 2016-11-17 | 68,408 | 7,410 | SL | 10.000000000000 | 6,840 | 0 | 6,840 | |
| FORD E350 PASSENGER BUS05 | 2017-05-11 | 65,506 | 8,734 | SL | 5.000000000000 | 13,101 | 0 | 13,101 | |
| JOHN DEERE TRACTOR | 2017-11-07 | 17,692 | 590 | SL | 5.000000000000 | 3,538 | 0 | 3,538 | |
| WALKING PATHS | 2017-07-25 | 8,000 | 167 | SL | 20.000000000000 | 400 | 0 | 400 | |
| RAMPS (5) | 2017-08-29 | 4,353 | 73 | SL | 20.000000000000 | 217 | 0 | 217 | |
| COTTAGE RENOVATION #12 | 2017-09-01 | 72,004 | 1,200 | SL | 20.000000000000 | 3,600 | 0 | 3,600 | |
| THOMAS COTTAGE FURNITURE | 2017-03-02 | 2,723 | 454 | SL | 5.000000000000 | 544 | 0 | 544 | |
| OUTDOOR TABLES (9) | 2017-05-23 | 9,751 | 1,138 | SL | 5.000000000000 | 1,950 | 0 | 1,950 | |
| LAWN WEEDEATER | 2017-06-01 | 720 | 84 | SL | 5.000000000000 | 144 | 0 | 144 | |
| APPLIANCES #12 ORCHARD | 2017-09-01 | 3,921 | 131 | SL | 10.000000000000 | 392 | 0 | 392 | |
| SLEEPER SOFA AND CHAIRS | 2018-03-01 | 2,723 | SL | 5.000000000000 | 454 | 0 | 454 | ||
| 2 STORM DOORS | 2018-08-01 | 2,298 | SL | 20.000000000000 | 48 | 0 | 48 | ||
| FLOORING | 2018-10-01 | 2,506 | SL | 10.000000000000 | 63 | 0 | 63 | ||
| STORM DOORS | 2018-12-01 | 1,723 | SL | 20.000000000000 | 7 | 0 | 7 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 970,183 | 970,183 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS CERTIFICATES OF DEPOSIT | FMV | 187,385 | 187,385 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 107,074 | 0 | 107,074 | |
| MAINTENANCE EQUIPMENT | 1,166 | 1,166 | 0 | |
| SANDER | 2,200 | 2,200 | 0 | |
| GARDEN APTS - DUPLEX 1 | 75,874 | 68,287 | 7,587 | |
| GARDEN APTS - DUPLEX 2 | 75,874 | 66,390 | 9,484 | |
| GARDEN APTS - DUPLEX 3 | 75,874 | 64,493 | 11,381 | |
| GARDEN APTS - DUPLEX 4 | 75,874 | 62,596 | 13,278 | |
| GARDEN APTS - DUPLEX 5 | 75,874 | 60,699 | 15,175 | |
| COMPUTER SYSTEM | 2,073 | 2,073 | 0 | |
| COPIER/PRINTER | 895 | 895 | 0 | |
| FLOORING APT 4 | 1,062 | 1,062 | 0 | |
| STOVE | 359 | 359 | 0 | |
| REFRIGERATOR | 778 | 778 | 0 | |
| ROOFING 14 & 16 | 4,407 | 2,847 | 1,560 | |
| ROOFING 10 & 12 | 8,050 | 5,031 | 3,019 | |
| ROOFING 10 & 12 | 8,050 | 5,031 | 3,019 | |
| ROOFING 2 & 4 | 8,050 | 4,998 | 3,052 | |
| ROOFING 1 & 3 | 8,297 | 5,116 | 3,181 | |
| DISHWASHER | 549 | 549 | 0 | |
| SECURITY SYSTEM | 4,501 | 4,501 | 0 | |
| MYRTEX VOICE UNIT | 5,229 | 5,229 | 0 | |
| STOVE | 570 | 570 | 0 | |
| STOVE | 555 | 555 | 0 | |
| BOILER | 3,925 | 1,619 | 2,306 | |
| FUNDRAISING EQUIPMENT | 1,342 | 1,342 | 0 | |
| REFRIGERATOR | 576 | 405 | 171 | |
| REFRIGERATOR | 661 | 462 | 199 | |
| NEW PHONE SYSTEM | 21,369 | 20,657 | 712 | |
| COMPUTER | 665 | 599 | 66 | |
| LAWN TRACTOR | 8,300 | 3,597 | 4,703 | |
| SNOWBLOWER | 1,948 | 1,591 | 357 | |
| STOVE #10 | 664 | 227 | 437 | |
| 2003 TRUCK WITH PLOW | 13,431 | 8,730 | 4,701 | |
| GOLF CART | 3,025 | 958 | 2,067 | |
| 2 DELL COMPUTERS | 749 | 524 | 225 | |
| MAZDA MZ5 | 18,428 | 8,600 | 9,828 | |
| COTTAGE SITE IMPROVEMENTS | 585,109 | 60,949 | 524,160 | |
| NEW FRONT DECKS ORCHARD LN | 52,440 | 6,118 | 46,322 | |
| ORCHARD #14 RENOVATION | 71,646 | 8,956 | 62,690 | |
| NEW COTTAGES | 1,855,475 | 97,376 | 1,758,099 | |
| DEBT FINANCING COSTS | 11,047 | 0 | 11,047 | |
| STOVE - ORCHARD LANE | 1,338 | 539 | 799 | |
| NEW COMPUTER/SERVER | 4,872 | 2,599 | 2,273 | |
| REFRIGERATOR ORCHARD LN 6 | 1,163 | 620 | 543 | |
| PORTABLE STORAGE SHELTER | 629 | 294 | 335 | |
| 2X WASHER/DRYERS | 3,183 | 1,485 | 1,698 | |
| ICE MAKING MACHINE | 1,164 | 524 | 640 | |
| REFRIGERATOR ORCHARD LN 8 | 1,017 | 424 | 593 | |
| NEW COTTAGE APPLIANCES | 68,408 | 14,250 | 54,158 | |
| FORD E350 PASSENGER BUS05 | 65,506 | 21,835 | 43,671 | |
| JOHN DEERE TRACTOR | 17,692 | 4,128 | 13,564 | |
| WALKING PATHS | 8,000 | 567 | 7,433 | |
| RAMPS (5) | 4,353 | 290 | 4,063 | |
| COTTAGE RENOVATION #12 | 72,004 | 4,800 | 67,204 | |
| THOMAS COTTAGE FURNITURE | 2,723 | 998 | 1,725 | |
| OUTDOOR TABLES (9) | 9,751 | 3,088 | 6,663 | |
| LAWN WEEDEATER | 720 | 228 | 492 | |
| APPLIANCES #12 ORCHARD | 3,921 | 523 | 3,398 | |
| SLEEPER SOFA AND CHAIRS | 2,723 | 454 | 2,269 | |
| 2 STORM DOORS | 2,298 | 48 | 2,250 | |
| FLOORING | 2,506 | 63 | 2,443 | |
| STORM DOORS | 1,723 | 7 | 1,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 159 | 0 | 95 | 64 |
| Item No. | 1 |
|---|---|
| Lender's Name | BATH SAVINGS INSTITUTION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,525,220 |
| Balance Due | 2,541,941 |
| Date of Note | 2016-12 |
| Maturity Date | 2047-02 |
| Repayment Terms | AT MATURITY |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESTRICTED CERTIFICATES OF DEPOSIT AND SECURITIES | 65,828 | 66,741 | 66,741 |
| TENANT SECURITY DEPOSITS | 25,026 | 19,916 | 19,916 |
| Description | Amount |
|---|---|
| CURRENT YEAR UNREALIZED GAIN ON INVESTMENTS | 134,453 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 59,304 | 0 | 35,538 | 23,766 |
| UTILITIES | 26,890 | 26,890 | 26,890 | 0 |
| REPAIRS & MAINTENANCE | 81,197 | 81,197 | 81,197 | 0 |
| INSURANCE | 17,932 | 0 | 10,746 | 7,186 |
| ADMINISTRATION | 2,549 | 0 | 1,527 | 1,022 |
| INVESTMENT MANAGEMENT FEES | 15,811 | 15,811 | 15,811 | 0 |
| ADVERTISING/MARKETING | 36,076 | 0 | 21,618 | 14,458 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 2,337 | 2,337 | 2,337 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 24,932 | 21,036 |
| CAR LOAN | 11,809 | 9,566 |
| TRACTOR LOAN | 15,263 | 11,281 |
| FORD E350 LOAN | 57,632 | 45,809 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 41,995 | 41,995 | 41,995 | 0 |