| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,998 | 12,998 | 0 | 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 IMPROVEMENTS | 2013-04-01 | 214,104 | 181,901 | ADS | 10.000000000000 | 21,411 | 0 | 21,411 | |
| BUILDING PHASE I | 2013-04-01 | 1,798,551 | 509,589 | ADS | 30.000000000000 | 59,952 | 0 | 59,952 | |
| BUILDING PHASE II | 2013-04-01 | 1,095,075 | 310,271 | ADS | 30.000000000000 | 36,503 | 0 | 36,503 | |
| BUILDING PHASE III | 2013-04-01 | 2,503,052 | 709,198 | ADS | 30.000000000000 | 83,435 | 0 | 83,435 | |
| BUILDING IMPROVEMENTS | 2013-04-01 | 271,165 | 223,800 | ADS | 10.000000000000 | 26,465 | 0 | 26,465 | |
| BUILDING EQUIPMENT | 2013-04-01 | 135,292 | 106,016 | ADS | 10.000000000000 | 13,002 | 0 | 13,002 | |
| CARPORT ROOF | 2016-03-24 | 14,550 | 4,001 | ADS | 20.000000000000 | 728 | 0 | 728 | |
| KITCHEN IMPROVEMENTS | 2016-09-02 | 16,260 | 8,266 | ADS | 10.000000000000 | 1,626 | 0 | 1,626 | |
| EQUIPMENT | 2016-08-05 | 16,790 | 8,964 | ADS | 10.000000000000 | 1,679 | 0 | 1,679 | |
| EQUIPMENT | 2017-08-11 | 3,722 | 1,551 | ADS | 10.000000000000 | 372 | 0 | 372 | |
| BUILDING IMPROVEMENTS | 2017-04-15 | 13,118 | 2,997 | ADS | 20.000000000000 | 656 | 0 | 656 | |
| UNIT RENOVATIONS | 2017-09-08 | 88,845 | 36,278 | ADS | 10.000000000000 | 8,885 | 0 | 8,885 | |
| PARKING LOT IMPROVEMENTS | 2017-09-06 | 74,846 | 20,375 | ADS | 15.000000000000 | 4,989 | 0 | 4,989 | |
| RECEPTACLES | 2018-04-02 | 5,500 | 1,925 | ADS | 10.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS | 2017-10-01 | 10,557 | 3,949 | ADS | 10.000000000000 | 1,057 | 0 | 1,057 | |
| LOBBY AND COMMON FLOORINIG | 2018-12-07 | 17,571 | 4,978 | ADS | 10.000000000000 | 1,758 | 0 | 1,758 | |
| ROOFTOP EXHAUST | 2019-01-07 | 20,845 | 2,866 | ADS | 20.000000000000 | 1,042 | 0 | 1,042 | |
| THIRD FLOOR CARPETING | 2019-01-30 | 17,060 | 2,843 | ADS | 10.000000000000 | 1,706 | 0 | 1,706 | |
| KITCHEN TALL DISHWASHER | 2020-03-06 | 7,900 | 1,251 | ADS | 10.000000000000 | 790 | 0 | 790 | |
| ROOF REPLACEMENT | 2021-09-24 | 77,563 | ADS | 20.000000000000 | 3,878 | 0 | 3,878 | ||
| WALK-IN FREEZER | 2022-07-25 | 7,600 | ADS | 10.000000000000 | 127 | 0 | 127 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN BREWER CONG CORP | 323,780 | 323,780 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | AT COST | 63,275 | 63,275 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 214,104 | 203,312 | 10,792 | |
| BUILDING PHASE I | 1,798,551 | 569,541 | 1,229,010 | |
| BUILDING PHASE II | 1,095,075 | 346,774 | 748,301 | |
| BUILDING PHASE III | 2,503,052 | 792,633 | 1,710,419 | |
| BUILDING IMPROVEMENTS | 271,165 | 250,265 | 20,900 | |
| BUILDING EQUIPMENT | 135,292 | 119,018 | 16,274 | |
| CARPORT ROOF | 14,550 | 4,729 | 9,821 | |
| KITCHEN IMPROVEMENTS | 16,260 | 9,892 | 6,368 | |
| EQUIPMENT | 16,790 | 10,643 | 6,147 | |
| EQUIPMENT | 3,722 | 1,923 | 1,799 | |
| BUILDING IMPROVEMENTS | 13,118 | 3,653 | 9,465 | |
| UNIT RENOVATIONS | 88,845 | 45,163 | 43,682 | |
| PARKING LOT IMPROVEMENTS | 74,846 | 25,364 | 49,482 | |
| RECEPTACLES | 5,500 | 2,475 | 3,025 | |
| BUILDING IMPROVEMENTS | 10,557 | 5,006 | 5,551 | |
| LOBBY AND COMMON FLOORINIG | 17,571 | 6,736 | 10,835 | |
| ROOFTOP EXHAUST | 20,845 | 3,908 | 16,937 | |
| THIRD FLOOR CARPETING | 17,060 | 4,549 | 12,511 | |
| KITCHEN TALL DISHWASHER | 7,900 | 2,041 | 5,859 | |
| ROOF REPLACEMENT | 77,563 | 3,878 | 73,685 | |
| WALK-IN FREEZER | 7,600 | 127 | 7,473 |
| Item No. | 1 |
|---|---|
| Lender's Name | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 3,573,254 |
| Date of Note | 2013-04 |
| Maturity Date | 2013-09 |
| Repayment Terms | VARIOUS |
| Interest Rate | |
| Security Provided by Borrower | HOUSING PROPERTY |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | MABEL W TYRELL TRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 613,332 |
| Date of Note | 2013-04 |
| Maturity Date | 2013-09 |
| Repayment Terms | VARIOUS |
| Interest Rate | |
| Security Provided by Borrower | HOUSING PROPERTY |
| 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 |
|---|---|---|---|
| INTANGIBLES | 17,320 | 17,320 | 17,320 |
| ACCUMULATED AMORTIZATION OF INTANGIBLES | -5,241 | -5,755 | -5,755 |
| CONSTRUCTION IN PROGRESS | 2,221 | 2,221 | 2,221 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 28,920 | 28,920 | 0 | 0 |
| MARKETING | 16,252 | 16,252 | 0 | 0 |
| ADMINISTRATIVE EXPENSES | 45,803 | 45,803 | 0 | 0 |
| UTILITIES & OPERATING | 202,025 | 202,025 | 0 | 0 |
| REPAIRS & MAINTENANCE | 296,542 | 296,542 | 0 | 0 |
| INSURANCE | 127,218 | 127,218 | 0 | 0 |
| TENANT SERVICES | 635,605 | 635,605 | 0 | 0 |
| MISCELLANEOUS | 1,755 | 1,755 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 63,991 | 63,275 |
| ACCRUED INTEREST | 893,544 | 893,544 |
| EIDL NOTE PAYABLE | 24,800 | 24,800 |
| RELATED PARTY ADVANCE | 0 | 60,667 |
| Name | Address |
|---|---|
|
FRIENDS OF ELLEN LEACH MEMORIAL HOME |
58 COLONIAL CIRCLE BREWER,ME04412 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 47,238 | 47,238 | 0 | 0 |