| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 9,400 | 940 | 9,400 | 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 | 1,688,192 | ADS | 40.000000000000 | 185,008 | 0 | 185,008 | |
| ROOFS - BRADFORD | 2015-11-10 | 42,000 | 8,575 | ADS | 40.000000000000 | 1,050 | 0 | 1,050 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2016-12-01 | 59,859 | 10,885 | ADS | 40.000000000000 | 1,497 | 0 | 1,497 | |
| FF&E - BRADFORD | 2014-11-17 | 211,684 | 193,551 | ADS | 10.000000000000 | 17,827 | 0 | 17,827 | |
| FF&E - BRADFORD | 2016-11-16 | 37,900 | 37,900 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2017-08-08 | 45,315 | 14,704 | ADS | 20.000000000000 | 2,266 | 0 | 2,266 | |
| BUILDING - BRADFORD | 2018-11-03 | 116,871 | 19,276 | ADS | 20.000000000000 | 3,786 | 0 | 3,786 | |
| BOILER - BRADFORD | 2019-07-17 | 7,300 | 1,612 | ADS | 20.000000000000 | 365 | 0 | 365 | |
| BOILERS - BRADFORD | 2020-04-01 | 13,000 | 2,438 | ADS | 20.000000000000 | 650 | 0 | 650 | |
| TRAILER - BRADFORD | 2020-08-18 | 1,308 | 436 | ADS | 10.000000000000 | 130 | 0 | 130 | |
| FF&E - BRADFORD | 2021-09-03 | 8,843 | 2,063 | ADS | 10.000000000000 | 885 | 0 | 885 | |
| FF& E - BRADFORD | 2022-11-15 | 75,252 | 8,779 | ADS | 10.000000000000 | 7,526 | 0 | 7,526 | |
| BOILER - BRADFORD | 2022-07-17 | 9,250 | 656 | ADS | 20.000000000000 | 463 | 0 | 463 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2022-11-15 | 4,473,486 | 130,477 | ADS | 40.000000000000 | 111,837 | 0 | 111,837 | |
| LAND IMPROVEMENTS - BRADFORD | 2022-11-15 | 234,490 | 13,637 | ADS | 20.000000000000 | 11,725 | 0 | 11,725 | |
| LAND IMPROVEMENTS - BRADFORD | 2023-11-17 | 112,994 | 471 | ADS | 20.000000000000 | 5,650 | 0 | 5,650 | |
| BUILDING IMPROVEMENTS - BRADFORD | 2023-01-01 | 30,814 | 770 | ADS | 40.000000000000 | 771 | 0 | 771 | |
| FF& E - BRADFORD | 2023-11-08 | 64,372 | 2,146 | ADS | 5.000000000000 | 12,874 | 0 | 12,874 | |
| OVERLAY WALKWAYS | 2024-06-12 | 36,000 | ADS | 20.000000000000 | 1,050 | 0 | 1,050 |
| 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 | 1,873,200 | 3,214,503 | |
| ROOFS - BRADFORD | 42,000 | 9,625 | 32,375 | |
| BUILDING IMPROVEMENTS - BRADFORD | 59,859 | 12,382 | 47,477 | |
| FF&E - BRADFORD | 211,684 | 211,378 | 306 | |
| FF&E - BRADFORD | 37,900 | 37,900 | 0 | |
| BUILDING IMPROVEMENTS - BRADFORD | 45,315 | 16,970 | 28,345 | |
| BUILDING - BRADFORD | 116,871 | 23,062 | 93,809 | |
| BOILER - BRADFORD | 7,300 | 1,977 | 5,323 | |
| BOILERS - BRADFORD | 13,000 | 3,088 | 9,912 | |
| TRAILER - BRADFORD | 1,308 | 566 | 742 | |
| FF&E - BRADFORD | 8,843 | 2,948 | 5,895 | |
| FF& E - BRADFORD | 75,252 | 16,305 | 58,947 | |
| BOILER - BRADFORD | 9,250 | 1,119 | 8,131 | |
| BUILDING IMPROVEMENTS - BRADFORD | 4,473,486 | 242,314 | 4,231,172 | |
| LAND IMPROVEMENTS - BRADFORD | 234,490 | 25,362 | 209,128 | |
| LAND IMPROVEMENTS - BRADFORD | 112,994 | 6,121 | 106,873 | |
| BUILDING IMPROVEMENTS - BRADFORD | 30,814 | 1,541 | 29,273 | |
| FF& E - BRADFORD | 64,372 | 15,020 | 49,352 | |
| OVERLAY WALKWAYS | 36,000 | 1,050 | 34,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 4,559 | 0 | 4,559 | 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 | 3,920,697 |
| 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 | 4,100,000 |
| Balance Due | 3,856,724 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 106,812 | 107,670 | 107,670 |
| DEBT ISSUANCE COSTS | 8,986 | 8,665 | 8,665 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE | 190,443 | 28,566 | 190,443 | 0 |
| ADVERTISING & MARKETING | 4,329 | 0 | 4,329 | 0 |
| BENEFITS | 21,436 | 0 | 21,436 | 0 |
| INSURANCE | 105,870 | 0 | 105,870 | 0 |
| MANAGEMENT FEES | 92,124 | 0 | 92,124 | 0 |
| REPAIRS & MAINTENANCE | 363,366 | 0 | 363,366 | 0 |
| SOCIAL SERVICES | 41,971 | 0 | 41,971 | 0 |
| UTILITIES | 207,034 | 0 | 207,034 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 1,496,485 | 1,496,485 | |
| LAUNDRY & MISCELLANEOUS | 24,417 | 24,417 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST | 41,502 | 40,915 |
| TENANT SECURITY DEPOSITS | 106,583 | 107,547 |
| DUE TO RELATED PARTY | 295,119 | 295,119 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 119,473 | 0 | 0 | 0 |
| PAYROLL TAXES | 21,686 | 0 | 0 | 0 |