| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,800 | 1,680 | 16,800 | 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 | 1,503,185 | ADS | 40.000000000000 | 185,007 | 0 | 185,007 | |
| ROOFS - BRADFORD | 2015-11-10 | 42,000 | 7,525 | ADS | 40.000000000000 | 1,050 | 0 | 1,050 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2016-12-01 | 59,859 | 9,389 | ADS | 40.000000000000 | 1,496 | 0 | 1,496 | |
| FF&E - BRADFORD | 2014-11-17 | 211,684 | 174,141 | ADS | 10.000000000000 | 19,410 | 0 | 19,410 | |
| FF&E - BRADFORD | 2016-11-16 | 37,900 | 37,900 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LAND - MEADOWCREEK | 2016-07-19 | 49,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - MEADOWCREEK | 2016-07-19 | 24,500 | 10,481 | ADS | 20.000000000000 | 1,633 | 0 | 1,633 | |
| BUILDING - MEADOWCREEK | 2016-07-19 | 706,070 | 109,992 | ADS | 40.000000000000 | 17,652 | 0 | 17,652 | |
| FF&E - MEADOWCREEK | 2016-07-19 | 32,000 | 20,533 | 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 | 9,197 | ADS | 20.000000000000 | 1,434 | 0 | 1,434 | |
| BUILDING - BREARY | 2016-07-19 | 498,321 | 78,323 | ADS | 40.000000000000 | 12,458 | 0 | 12,458 | |
| FF&E - BREARY | 2016-07-19 | 30,000 | 19,250 | ADS | 10.000000000000 | 3,000 | 0 | 3,000 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2017-08-08 | 45,315 | 12,438 | ADS | 20.000000000000 | 2,266 | 0 | 2,266 | |
| FF& E - BREARY | 2017-07-31 | 14,694 | 7,961 | ADS | 10.000000000000 | 1,469 | 0 | 1,469 | |
| FF& E - MEADOWCREEK | 2017-07-27 | 9,014 | 4,945 | ADS | 10.000000000000 | 901 | 0 | 901 | |
| BUILDING - BRADFORD | 2018-11-03 | 116,871 | 15,489 | ADS | 20.000000000000 | 3,787 | 0 | 3,787 | |
| FF& E - BREARY | 2018-07-01 | 13,295 | 5,958 | ADS | 10.000000000000 | 1,330 | 0 | 1,330 | |
| FF& E - MEADOWCREEK | 2018-07-01 | 5,086 | 2,383 | ADS | 10.000000000000 | 509 | 0 | 509 | |
| BOILER - BRADFORD | 2019-07-17 | 7,300 | 1,247 | ADS | 20.000000000000 | 365 | 0 | 365 | |
| FF& E - MEADOWCREEK | 2019-07-01 | 14,016 | 4,945 | ADS | 10.000000000000 | 1,402 | 0 | 1,402 | |
| VEHICLE - MEADOWCREEK | 2019-07-01 | 5,340 | 3,738 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2019-08-13 | 495,919 | 42,360 | ADS | 40.000000000000 | 12,398 | 0 | 12,398 | |
| LAND IMPROVEMENTS - BREARY | 2019-08-13 | 119,377 | 27,191 | ADS | 15.000000000000 | 7,958 | 0 | 7,958 | |
| BUILDING IMPROVEMENTS - BREARY | 2019-08-13 | 1,478,782 | 126,313 | ADS | 40.000000000000 | 36,970 | 0 | 36,970 | |
| FF& E - BREARY | 2019-08-13 | 30,247 | 10,470 | ADS | 10.000000000000 | 3,025 | 0 | 3,025 | |
| VEHICLE - BREARY | 2019-06-27 | 5,340 | 3,738 | ADS | 5.000000000000 | 1,068 | 0 | 1,068 | |
| BOILERS - BRADFORD | 2020-04-01 | 13,000 | 1,788 | ADS | 20.000000000000 | 650 | 0 | 650 | |
| TRAILER - BRADFORD | 2020-08-18 | 1,308 | 305 | ADS | 10.000000000000 | 131 | 0 | 131 | |
| FF& E - BREARY | 2020-06-30 | 6,022 | 1,556 | ADS | 10.000000000000 | 602 | 0 | 602 | |
| BUILDING IMPROVEMENTS - MEADOWCREEK | 2020-01-01 | 19,979 | 5,994 | ADS | 10.000000000000 | 1,998 | 0 | 1,998 | |
| FF& E - MEADOWCREEK | 2020-06-30 | 8,991 | 2,178 | ADS | 10.000000000000 | 899 | 0 | 899 | |
| FF&E - BRADFORD | 2021-09-03 | 8,843 | 1,179 | ADS | 10.000000000000 | 884 | 0 | 884 | |
| FF&E - BREARY | 2021-12-16 | 19,438 | 2,770 | ADS | 10.000000000000 | 1,944 | 0 | 1,944 | |
| FF& E - BREARY | 2022-07-01 | 32,718 | 1,517 | ADS | 10.000000000000 | 3,648 | 0 | 3,648 | |
| FF& E - BRADFORD | 2022-11-15 | 75,252 | 1,254 | ADS | 10.000000000000 | 7,525 | 0 | 7,525 | |
| BOILER - BRADFORD | 2022-07-17 | 9,250 | 193 | ADS | 20.000000000000 | 463 | 0 | 463 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2022-11-15 | 4,473,486 | 18,640 | ADS | 40.000000000000 | 111,837 | 0 | 111,837 | |
| LAND IMPROVEMENTS - BRADFORD | 2022-11-15 | 234,490 | 1,913 | ADS | 20.000000000000 | 11,724 | 0 | 11,724 | |
| LAND IMPROVEMENTS - BRADFORD | 2023-11-17 | 112,994 | ADS | 20.000000000000 | 471 | 0 | 471 | ||
| BUILDING IMPROVEMENTS - BRADFORD | 2023-01-01 | 30,814 | ADS | 40.000000000000 | 770 | 0 | 770 | ||
| FF& E - BRADFORD | 2023-11-08 | 64,372 | ADS | 5.000000000000 | 2,146 | 0 | 2,146 | ||
| LAND IMPROVEMENTS - BREARY | 2023-08-31 | 2,239 | ADS | 20.000000000000 | 0 | 0 | 0 | ||
| FF& E - BREARY | 2023-07-01 | 9,643 | ADS | 10.000000000000 | 0 | 0 | 0 |
| 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 | 1,688,192 | 3,399,511 | |
| ROOFS - BRADFORD | 42,000 | 8,575 | 33,425 | |
| BUILDING IMPROVEMENTS - BRADFORD | 59,859 | 10,885 | 48,974 | |
| FF&E - BRADFORD | 211,684 | 193,551 | 18,133 | |
| FF&E - BRADFORD | 37,900 | 37,900 | 0 | |
| BUILDING IMPROVEMENTS - BRADFORD | 45,315 | 14,704 | 30,611 | |
| BUILDING - BRADFORD | 116,871 | 19,276 | 97,595 | |
| BOILER - BRADFORD | 7,300 | 1,612 | 5,688 | |
| BOILERS - BRADFORD | 13,000 | 2,438 | 10,562 | |
| TRAILER - BRADFORD | 1,308 | 436 | 872 | |
| FF&E - BRADFORD | 8,843 | 2,063 | 6,780 | |
| FF& E - BRADFORD | 75,252 | 8,779 | 66,473 | |
| BOILER - BRADFORD | 9,250 | 656 | 8,594 | |
| BUILDING IMPROVEMENTS - BRADFORD | 4,473,486 | 130,477 | 4,343,009 | |
| LAND IMPROVEMENTS - BRADFORD | 234,490 | 13,637 | 220,853 | |
| LAND IMPROVEMENTS - BRADFORD | 112,994 | 471 | 112,523 | |
| BUILDING IMPROVEMENTS - BRADFORD | 30,814 | 770 | 30,044 | |
| FF& E - BRADFORD | 64,372 | 2,146 | 62,226 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 23,083 | 0 | 23,083 | 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 | 3,985,660 |
| 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 | 0 |
| 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 | MAINEHOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 4,100,000 |
| Balance Due | 3,926,111 |
| Date of Note | 2021-02 |
| Maturity Date | 2051-03 |
| 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 | 0 |
| 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 |
| Item No. | 6 |
|---|---|
| Lender's Name | THE GENESIS FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 0 |
| Date of Note | 2021-03 |
| Maturity Date | 2034-02 |
| Repayment Terms | |
| Interest Rate | 3.500000000000 |
| 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 | 145,692 | 106,812 | 106,812 |
| DEBT ISSUANCE COSTS | 28,447 | 8,986 | 8,986 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE | 239,411 | 35,912 | 239,411 | 0 |
| ADVERTISING & MARKETING | 3,634 | 0 | 3,634 | 0 |
| BAD DEBTS | 41,660 | 0 | 41,660 | 0 |
| BENEFITS | 43,409 | 0 | 43,409 | 0 |
| INSURANCE | 104,339 | 0 | 104,339 | 0 |
| MANAGEMENT FEES | 129,383 | 0 | 129,383 | 0 |
| REPAIRS & MAINTENANCE | 434,409 | 0 | 434,409 | 0 |
| SOCIAL SERVICES | 56,525 | 0 | 56,525 | 0 |
| UTILITIES | 287,554 | 0 | 287,554 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,799,633 | 1,799,633 | |
| LAUNDRY & MISCELLANEOUS | 39,343 | 39,343 | |
| GRANT INCOME | 274,849 | 274,849 |
| Description | Amount |
|---|---|
| TRANSFER OF PROJECT NET ASSETS TO 501(C)(3) - CALEB HOUSING CORPORATION | 383,949 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 45,606 | 41,502 |
| TENANT SECURITY DEPOSITS | 142,331 | 106,583 |
| DUE TO RELATED PARTY | 127,711 | 295,119 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 193,614 | 0 | 0 | 0 |
| PAYROLL TAXES | 29,595 | 0 | 0 | 0 |