| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 25,300 | 2,530 | 25,300 | 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 - BRADFORD | 2014-11-17 | 479,421 | L | 0 | 0 | 0 | |||
| BUILDING - BRADFORD | 2014-11-17 | 5,087,703 | 578,148 | ADS | 40.000000000000 | 184,664 | 0 | 184,664 | |
| ROOFS - BRADFORD | 2015-11-10 | 42,000 | 2,275 | ADS | 40.000000000000 | 1,050 | 0 | 1,050 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2016-12-01 | 59,859 | 1,907 | ADS | 40.000000000000 | 1,496 | 0 | 1,496 | |
| FF&E - BRADFORD | 2014-11-17 | 211,684 | 70,350 | ADS | 10.000000000000 | 22,927 | 0 | 22,927 | |
| FF&E - BRADFORD | 2016-11-16 | 37,900 | 8,212 | ADS | 10.000000000000 | 7,580 | 0 | 7,580 | |
| LAND - PINE LEDGE | 2016-03-29 | 49,542 | L | 0 | 0 | 0 | |||
| BUILDING - PINE LEDGE | 2016-03-29 | 847,531 | 37,079 | ADS | 40.000000000000 | 4,977 | 0 | 4,977 | |
| BUILDING IMPROVEMENTS - PINE LEDGE | 2016-03-29 | 458,175 | 20,213 | ADS | 40.000000000000 | 2,758 | 0 | 2,758 | |
| FF& E - PINE LEDGE | 2016-03-29 | 107,539 | 18,462 | ADS | 10.000000000000 | 2,527 | 0 | 2,527 | |
| LAND - RIVERBEND | 2016-03-26 | 226,360 | L | 0 | 0 | 0 | |||
| BUILDING - RIVERBEND | 2016-03-26 | 601,175 | 47,331 | ADS | 40.000000000000 | 6,614 | 0 | 6,614 | |
| FF&E - RIVERBEND | 2016-03-26 | 45,232 | 15,264 | ADS | 10.000000000000 | 2,138 | 0 | 2,138 | |
| LAND - MEADOWCREEK | 2016-07-19 | 49,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - MEADOWCREEK | 2016-07-19 | 24,500 | 2,314 | ADS | 20.000000000000 | 1,633 | 0 | 1,633 | |
| BUILDING - MEADOWCREEK | 2016-07-19 | 706,070 | 21,734 | ADS | 40.000000000000 | 17,651 | 0 | 17,651 | |
| FF&E - MEADOWCREEK | 2016-07-19 | 32,000 | 4,533 | ADS | 10.000000000000 | 3,200 | 0 | 3,200 | |
| LAND - BREARY | 2016-07-19 | 43,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - BREARY | 2016-07-19 | 21,500 | 2,031 | ADS | 20.000000000000 | 1,433 | 0 | 1,433 | |
| BUILDING - BREARY | 2016-07-19 | 498,321 | 16,033 | ADS | 40.000000000000 | 12,458 | 0 | 12,458 | |
| FF&E - BREARY | 2016-07-19 | 30,000 | 4,250 | ADS | 10.000000000000 | 3,000 | 0 | 3,000 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2017-08-08 | 45,315 | 1,109 | ADS | 20.000000000000 | 2,266 | 0 | 2,266 | |
| BUILDING IMPROVEMENTS - PINE LEDGE | 2017-06-20 | 87,818 | 1,098 | ADS | 20.000000000000 | 516 | 0 | 516 | |
| FF& E - PINE LEDGE | 2017-06-30 | 17,891 | 845 | ADS | 10.000000000000 | 419 | 0 | 419 | |
| FF& E - RIVERBEND | 2017-07-01 | 10,338 | 597 | ADS | 10.000000000000 | 315 | 0 | 315 | |
| FF& E - BREARY | 2017-07-31 | 14,694 | 615 | ADS | 10.000000000000 | 1,468 | 0 | 1,468 | |
| FF& E - MEADOWCREEK | 2017-07-27 | 9,014 | 439 | ADS | 10.000000000000 | 900 | 0 | 900 | |
| BUILDING - BRADFORD | 2018-11-03 | 116,871 | ADS | 20.000000000000 | 343 | 0 | 343 | ||
| FF& E - BREARY | 2018-07-01 | 13,295 | ADS | 10.000000000000 | 640 | 0 | 640 | ||
| FF& E - MEADOWCREEK | 2018-07-01 | 5,086 | ADS | 10.000000000000 | 349 | 0 | 349 | ||
| BUILDING - PINE LEDGE | 2018-02-01 | 15,781 | ADS | 20.000000000000 | 0 | 0 | 74 | ||
| FF& E - PINE LEDGE | 2018-02-01 | 30,765 | ADS | 10.000000000000 | 0 | 0 | 314 | ||
| FF& E - RIVERBEND | 2018-02-01 | 15,696 | ADS | 10.000000000000 | 0 | 0 | 250 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - BRADFORD | 479,421 | 0 | 479,421 | |
| BUILDING - BRADFORD | 5,087,703 | 762,812 | 4,324,891 | |
| ROOFS - BRADFORD | 42,000 | 3,325 | 38,675 | |
| BUILDING IMPROVEMENTS - BRADFORD | 59,859 | 3,403 | 56,456 | |
| FF&E - BRADFORD | 211,684 | 93,277 | 118,407 | |
| FF&E - BRADFORD | 37,900 | 15,792 | 22,108 | |
| LAND - MEADOWCREEK | 49,000 | 0 | 49,000 | |
| LAND IMPROVEMENTS - MEADOWCREEK | 24,500 | 3,947 | 20,553 | |
| BUILDING - MEADOWCREEK | 706,070 | 39,385 | 666,685 | |
| FF&E - MEADOWCREEK | 32,000 | 7,733 | 24,267 | |
| LAND - BREARY | 43,000 | 0 | 43,000 | |
| LAND IMPROVEMENTS - BREARY | 21,500 | 3,464 | 18,036 | |
| BUILDING - BREARY | 498,321 | 28,491 | 469,830 | |
| FF&E - BREARY | 30,000 | 7,250 | 22,750 | |
| BUILDING IMPROVEMENTS - BRADFORD | 45,315 | 3,375 | 41,940 | |
| FF& E - BREARY | 14,694 | 2,083 | 12,611 | |
| FF& E - MEADOWCREEK | 9,014 | 1,339 | 7,675 | |
| BUILDING - BRADFORD | 116,871 | 343 | 116,528 | |
| FF& E - BREARY | 13,295 | 640 | 12,655 | |
| FF& E - MEADOWCREEK | 5,086 | 349 | 4,737 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 18,255 | 0 | 18,255 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | MAINEHOUSING |
| 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 | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5,056,959 |
| Balance Due | 4,626,852 |
| 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 | MAINEHOUSING |
| 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 | THE GENESIS FUND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,555,500 |
| Balance Due | 1,555,500 |
| Date of Note | 2016-08 |
| Maturity Date | 2021-07 |
| Repayment Terms | 6481/MO |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | AFFORDABLE HOUSING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,308,560 |
| Balance Due | 0 |
| Date of Note | 2016-12 |
| Maturity Date | 2025-01 |
| Repayment Terms | 9133/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. | 6 |
|---|---|
| Lender's Name | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 350,000 |
| Balance Due | 0 |
| Date of Note | 2016-04 |
| Maturity Date | 2046-04 |
| Repayment Terms | 1604/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. | 7 |
|---|---|
| Lender's Name | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 600,000 |
| Balance Due | 0 |
| Date of Note | 2016-04 |
| Maturity Date | 2046-04 |
| Repayment Terms | 3108/MO |
| Interest Rate | 5.500000000000 |
| 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 | 174,758 | 128,404 | 128,404 |
| CONSTRUCTION IN PROGRESS | 73,591 | 73,591 | 73,591 |
| DEBT ISSUANCE COSTS | 6,851 | 4,916 | 4,916 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 111,907 | 0 | 111,907 | 0 |
| UTILITIES | 343,849 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 520,793 | 0 | 0 | 0 |
| ADMINISTRATIVE | 181,901 | 18,190 | 181,901 | 0 |
| INSURANCE | 77,186 | 0 | 77,188 | 0 |
| SOCIAL SERVICES | 44,385 | 0 | 44,385 | 0 |
| BENEFITS | 40,386 | 0 | 0 | 0 |
| BAD DEBTS | 20,785 | 0 | 20,785 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,498,492 | 1,498,492 | |
| LAUNDRY & MISCELLANEOUS | 42,576 | 42,576 | |
| TRANSFER OF PROJECT ASSETS | 162,133 | 162,133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 46,568 | 34,655 |
| TENANT SECURITY DEPOSITS | 161,823 | 125,523 |
| DUE TO RELATED PARTY | 194,912 | 96,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT | 5,900 | 0 | 5,900 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 156,418 | 0 | 0 | 0 |
| PAYROLL TAXES | 23,552 | 0 | 0 | 0 |