| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 14,600 | 1,460 | 14,600 | 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 | 948,163 | ADS | 40.000000000000 | 185,007 | 0 | 185,007 | |
| ROOFS - BRADFORD | 2015-11-10 | 42,000 | 4,375 | ADS | 40.000000000000 | 1,050 | 0 | 1,050 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2016-12-01 | 59,859 | 4,900 | ADS | 40.000000000000 | 1,496 | 0 | 1,496 | |
| FF&E - BRADFORD | 2014-11-17 | 211,684 | 115,911 | ADS | 10.000000000000 | 19,410 | 0 | 19,410 | |
| FF&E - BRADFORD | 2016-11-16 | 37,900 | 23,372 | ADS | 10.000000000000 | 7,580 | 0 | 7,580 | |
| LAND - MEADOWCREEK | 2016-07-19 | 49,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - MEADOWCREEK | 2016-07-19 | 24,500 | 5,580 | ADS | 20.000000000000 | 1,633 | 0 | 1,633 | |
| BUILDING - MEADOWCREEK | 2016-07-19 | 706,070 | 57,037 | ADS | 40.000000000000 | 17,652 | 0 | 17,652 | |
| FF&E - MEADOWCREEK | 2016-07-19 | 32,000 | 10,933 | 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 | 4,897 | ADS | 20.000000000000 | 1,434 | 0 | 1,434 | |
| BUILDING - BREARY | 2016-07-19 | 498,321 | 40,949 | ADS | 40.000000000000 | 12,458 | 0 | 12,458 | |
| FF&E - BREARY | 2016-07-19 | 30,000 | 10,250 | ADS | 10.000000000000 | 3,000 | 0 | 3,000 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2017-08-08 | 45,315 | 5,641 | ADS | 20.000000000000 | 2,266 | 0 | 2,266 | |
| FF& E - BREARY | 2017-07-31 | 14,694 | 3,552 | ADS | 10.000000000000 | 1,469 | 0 | 1,469 | |
| FF& E - MEADOWCREEK | 2017-07-27 | 9,014 | 2,240 | ADS | 10.000000000000 | 901 | 0 | 901 | |
| BUILDING - BRADFORD | 2018-11-03 | 116,871 | 4,130 | ADS | 20.000000000000 | 3,786 | 0 | 3,786 | |
| FF& E - BREARY | 2018-07-01 | 13,295 | 1,970 | ADS | 10.000000000000 | 1,329 | 0 | 1,329 | |
| FF& E - MEADOWCREEK | 2018-07-01 | 5,086 | 858 | ADS | 10.000000000000 | 508 | 0 | 508 | |
| BOILER - BRADFORD | 2019-07-17 | 7,300 | 152 | ADS | 20.000000000000 | 365 | 0 | 365 | |
| FF& E - MEADOWCREEK | 2019-07-01 | 14,016 | 741 | ADS | 10.000000000000 | 1,402 | 0 | 1,402 | |
| VEHICLE - MEADOWCREEK | 2019-07-01 | 5,340 | 534 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2019-08-13 | 495,919 | 5,166 | ADS | 40.000000000000 | 12,398 | 0 | 12,398 | |
| LAND IMPROVEMENTS - BREARY | 2019-08-13 | 119,377 | 3,316 | ADS | 15.000000000000 | 7,959 | 0 | 7,959 | |
| BUILDING IMPROVEMENTS - BREARY | 2019-08-13 | 1,478,782 | 15,404 | ADS | 40.000000000000 | 36,970 | 0 | 36,970 | |
| FF& E - BREARY | 2019-08-13 | 30,247 | 1,396 | ADS | 10.000000000000 | 3,025 | 0 | 3,025 | |
| VEHICLE - BREARY | 2019-06-27 | 5,340 | 534 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BOILERS - BRADFORD | 2020-04-01 | 13,000 | ADS | 20.000000000000 | 488 | 0 | 488 | ||
| TRAILER - BRADFORD | 2020-08-18 | 1,307 | ADS | 10.000000000000 | 44 | 0 | 44 | ||
| FF& E - BREARY | 2020-06-30 | 6,023 | ADS | 10.000000000000 | 351 | 0 | 351 | ||
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2020-01-01 | 19,979 | ADS | 10.000000000000 | 1,998 | 0 | 1,998 | ||
| FF& E - MEADOWCREEK | 2020-06-30 | 8,991 | ADS | 10.000000000000 | 379 | 0 | 379 |
| 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 | 1,133,170 | 3,954,533 | |
| ROOFS - BRADFORD | 42,000 | 5,425 | 36,575 | |
| BUILDING IMPROVEMENTS - BRADFORD | 59,859 | 6,396 | 53,463 | |
| FF&E - BRADFORD | 211,684 | 135,321 | 76,363 | |
| FF&E - BRADFORD | 37,900 | 30,952 | 6,948 | |
| LAND - MEADOWCREEK | 49,000 | 0 | 49,000 | |
| LAND IMPROVEMENTS - MEADOWCREEK | 24,500 | 7,213 | 17,287 | |
| BUILDING - MEADOWCREEK | 706,070 | 74,689 | 631,381 | |
| FF&E - MEADOWCREEK | 32,000 | 14,133 | 17,867 | |
| LAND - BREARY | 43,000 | 0 | 43,000 | |
| LAND IMPROVEMENTS - BREARY | 21,500 | 6,331 | 15,169 | |
| BUILDING - BREARY | 498,321 | 53,407 | 444,914 | |
| FF&E - BREARY | 30,000 | 13,250 | 16,750 | |
| BUILDING IMPROVEMENTS - BRADFORD | 45,315 | 7,907 | 37,408 | |
| FF& E - BREARY | 14,694 | 5,021 | 9,673 | |
| FF& E - MEADOWCREEK | 9,014 | 3,141 | 5,873 | |
| BUILDING - BRADFORD | 116,871 | 7,916 | 108,955 | |
| FF& E - BREARY | 13,295 | 3,299 | 9,996 | |
| FF& E - MEADOWCREEK | 5,086 | 1,366 | 3,720 | |
| BOILER - BRADFORD | 7,300 | 517 | 6,783 | |
| FF& E - MEADOWCREEK | 14,016 | 2,143 | 11,873 | |
| VEHICLE - MEADOWCREEK | 5,340 | 1,602 | 3,738 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 495,919 | 17,564 | 478,355 | |
| LAND IMPROVEMENTS - BREARY | 119,377 | 11,275 | 108,102 | |
| BUILDING IMPROVEMENTS - BREARY | 1,478,782 | 52,374 | 1,426,408 | |
| FF& E - BREARY | 30,247 | 4,421 | 25,826 | |
| VEHICLE - BREARY | 5,340 | 1,602 | 3,738 | |
| BOILERS - BRADFORD | 13,000 | 488 | 12,512 | |
| TRAILER - BRADFORD | 1,307 | 44 | 1,263 | |
| FF& E - BREARY | 6,023 | 351 | 5,672 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 19,979 | 1,998 | 17,981 | |
| FF& E - MEADOWCREEK | 8,991 | 379 | 8,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 11,764 | 0 | 11,764 | 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 | 4,370,838 |
| 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 | 964,158 |
| 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 | NORWAY SAVINGS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,597,700 |
| Balance Due | 2,480,167 |
| Date of Note | 2019-02 |
| Maturity Date | 2039-02 |
| Repayment Terms | |
| Interest Rate | 3.810000000000 |
| Security Provided by Borrower | |
| 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 |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 125,236 | 141,044 | 141,044 |
| CONSTRUCTION IN PROGRESS | 14,382 | 14,725 | 14,725 |
| DEBT ISSUANCE COSTS | 22,692 | 21,508 | 21,508 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 110,971 | 0 | 110,971 | 0 |
| UTILITIES | 259,364 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 434,249 | 0 | 0 | 0 |
| ADMINISTRATIVE | 240,059 | 24,006 | 240,059 | 0 |
| INSURANCE | 66,042 | 0 | 66,042 | 0 |
| SOCIAL SERVICES | 58,730 | 0 | 58,730 | 0 |
| BENEFITS | 52,730 | 0 | 0 | 0 |
| BAD DEBTS | 16,807 | 0 | 16,807 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,449,741 | 1,449,741 | |
| LAUNDRY & MISCELLANEOUS | 35,442 | 35,442 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 32,496 | 30,550 |
| TENANT SECURITY DEPOSITS | 123,136 | 139,784 |
| DUE TO RELATED PARTY | 97,711 | 97,711 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 149,511 | 0 | 0 | 0 |
| PAYROLL TAXES | 28,355 | 0 | 0 | 0 |