| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 9,850 | 0 | 9,850 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Androscoggin Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,008,000 |
| Balance Due | 664,411 |
| 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 | Net Development Corp |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 541,250 |
| Balance Due | 467,804 |
| 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. | 3 |
|---|---|
| Lender's Name | ANDROSCOGGIN BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 24,400 |
| Balance Due | 0 |
| 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 |
| Item No. | 4 |
|---|---|
| Lender's Name | MaineCare |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 142,030 |
| Balance Due | 50,030 |
| Date of Note | 2016-10 |
| Maturity Date | 2019-10 |
| Repayment Terms | $4000 per month principal |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | Unsecured |
| Purpose of Loan | Repayment of overpayments |
| 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 | 17,719 | 15,853 | 15,853 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Activities Program | 7,702 | 0 | 7,702 | 0 |
| ADMIN - DATA PROCESSING FEES | 100,000 | 0 | 100,000 | 0 |
| Bank and late fees | 509 | 0 | 509 | 0 |
| Dues and subscriptions | 3,596 | 0 | 3,596 | 0 |
| Insurance | 69,858 | 0 | 69,858 | 0 |
| Marketing and promotions | 2,719 | 0 | 2,719 | 0 |
| Medical and Operating Supplies | 153,725 | 0 | 153,725 | 0 |
| Nursing and Pharmacy | 2,699 | 0 | 2,699 | 0 |
| Office Expense | 13,338 | 0 | 13,338 | 0 |
| Payroll service fees | 5,507 | 0 | 5,507 | 0 |
| Food and Dietary Supplies | 39,155 | 0 | 39,155 | 0 |
| Employee recruitment and retention | 7,836 | 0 | 7,836 | 0 |
| AUTO EXPENSES | 562 | 0 | 562 | 0 |
| Bad debts | 13,817 | 0 | 13,817 | 0 |
| Amortization | 1,865 | 0 | 1,865 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAY HAB PROGRAM | 379,880 | 379,880 | |
| ICF/MR REVENUE | 3,527,707 | 3,527,707 | |
| MISCELLANEOUS REVENUE | 5,258 | 5,258 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO/FROM NCA | 112,101 | 111,986 |
| DUE TO/FROM NC MGT | 435 | 340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE EXPENSE | 40,000 | 0 | 40,000 | 0 |
| Admin - Professional Fees | 2,128 | 0 | 2,128 | 0 |
| Admin - Legal fees | 4,069 | 0 | 4,069 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Provider and other taxes | 233,507 | 0 | 233,507 | 0 |