Portland Development Corporation
Regular MeetingPortland, ME · November 19, 2025
Minutes
FINAL 11.19.2025 PDC Meeting Minutes
Approved 12.18.2025
Minutes
Portland Development Corporation Special Meeting
Remote Zoom Meeting
Held on November 19, 2025
A remote special meeting, via Zoom, of the Portland Development Corporation (PDC)
Board of Directors was held at 12:00 p.m. on Wednesday, November 19, 2025. Present from the
Board of Directors were Board President Kierston Van Soest and Directors Jon Berg, Eamonn
Dundon, Councilor Ben Grant, Assistant City Manager Dena Libner, Beverly Werber, and Nikki
Yanok. Board Directors Matthew Buonopane, Sam Dargan, Nathan Henry, and Scott Kleiman
could not be present. Present from City staff were Associate Corporation Counsel Avery Novak,
Program Coordinator Kaela Gonzalez, Business Programs Manager Nancy Martin, Principal
Administrative Officer Lori Paulette, and Housing and Economic Development Director Greg
Watson.
Item #1: President’s comments.
Ms. Werber opened the meeting at approximately 12:06 p.m. Board President Van Soest
joined shortly after.
Item #2: Review and accept Meeting Minutes.
On a motion made by Mr. Dundon and seconded by Ms. Van Soest, the Board voted
4-3-0 (Ms. Werber, Mr. Berg, and Ms. Yanok abstained) to approve the meeting minutes for
September 18, 2025.
On a motion made by Ms. Werber and seconded by Mr. Berg, the Board voted 6-1-0 (Ms.
Yanok abstained) to approve the meeting minutes of October 16, 2025.
Item #3: Review and vote on Brownfields Subgrant Request of $400,000 from Roux
Institute, 1 Beanpot Circle.
DRAFT
Ms. Martin introduced the subgrant request for $400,000 from Northeastern University’s
Roux Institute, noting that the $400,000 is a small portion of the estimated $13 million in eligible
cleanup activities. Also emphasized was the project’s significant public benefits which include
jobs, education, childcare, and infrastructure. Maureen Hickey, from Northeastern University,
presented the project detailing the 13-acre site, the Alfond Center, the future Lunder Innovation
Lab, and the parking garage. The grant funds are needed to transport and dispose of
contaminated soil found during construction that was unanticipated. The site’s grade is being
raised over 11 feet, and the project has been designed with resilience in mind.
On a motion made by Mr. Berg and seconded by Ms. Werber, the Board voted 7-0 to
approve the $400,000 Brownfields subgrant to Roux Institute.
Item#4: Review and vote on loan request for $85,000 from Bachelder Holdings,
LLC, 9 Bolton Street
Ms. Martin provided an overview of the loan request from Bachelder Holdings, LLC for
$85,000 to provide gap financing for Emily Bachelder, a long-time employee, to purchase the
business and building of Tony’s Donuts. The gap was created when the business appraisal came
in lower than the owner’s asking price. Emily Bachelder spoke about her deep personal and
family connection to the 65-year-old business, her financial investment, and growth plans. Ms.
Bachelder confirmed that the equipment is sound and will not require large near-term
investments.
On a motion made by Mr. Berg and seconded by Ms. Werber, the Board voted 6-0 to
enter into executive session pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119-A, to
review proprietary confidential information associated with this loan application at
approximately 12:37 p.m. (Mr. Dundon left the meeting at approximately 12:30 p.m.).
DRAFT
The Board returned to public session at approximately 1:07 p.m.
On a motion by Ms. Werber and seconded by Mr. Berg, the Board voted 6-0 to approve
the loan of $85,000 to Bachelder Holdings, LLC for a 10-year term at a 7.75% interest rate
pending receipt and review of the updated loan documentation and commitment letter from
Evergreen.
Item #4: Treasurer’s Report- October 2025.
Ms. Paulette gave a brief overview of the Treasurer’s Report that was included in the
meeting materials.
Item #6: Staff verbal update.
Mr. Watson provided an update on the zero-interest loan program, noting that there is
continued interest. One of those businesses did not continue pursuing the loan since it did not
own the building. Feedback has also been received, suggesting the loan program be more flexible
and allow for reimbursement of operating costs and staffing expenses instead of being limited to
infrastructure and visible street-facing improvements.
Ms. Martin also provided a brief overview of the loan criteria subcommittee, which will
meet in early December. The previously awarded $200,000 in CDBG funds for Job Creation
Grants is expected to be advertised early next year, following shifting federal guidance. And
lastly, early this month Ms. Martin submitted an application for additional CDBG funding for
another round of Microenterprise Grants.
Item #7: Other Items to be discussed/brought up by Board Directors.
No further items were discussed.
Item #8: Next regular meeting date: December 18, 2025 (Business Award Event on
November 20, 2025).
DRAFT
There being no further business, on a motion made by Mr. Berg and seconded by Ms.
Werber, the Board voted 6-0 to adjourn at approximately 1:17 p.m.
Respectfully, Kaela Gonzalez
Agenda
PORTLAND DEVELOPMENT CORPORATION
Board Meeting
DATE: Wednesday, November 19, 2025
TIME: 12:00 PM
LOCATION: This meeting will take place remotely via Zoom.
Please click below to https://portlandmaine-
gov.zoom.us/j/82018437796?pwd=2yXPwXy8bV2wah4XqIW3ACIoLDgAgu.1join the
webinar.
https://portlandmaine-
gov.zoom.us/j/82018437796?pwd=2yXPwXy8bV2wah4XqIW3ACIoLDgAgu.1
Passcode:434795
Phone one-tap:
+13092053325,,82018437796# US
+13126266799,,82018437796# US (Chicago)
Webinar ID: 820 1843 7796
International numbers available: https://portlandmaine-gov.zoom.us/u/kbL3gtMPr3
To submit written public comment on an agenda item, email edd@portlandmaine.gov.
Submissions must be received by 12:00 pm the day before the Portland Development
Corporation meeting to guarantee their inclusion in the agenda packet. All submissions
must include the commenter's name and legal address. To help ensure your comment is
submitted for the correct item, please include the name of the agenda item (see below).
AGENDA
1. President's comments
2. Review and accept Meeting Minutes
a. See attached Meeting Minutes from September 18, 2025
b. See attached Meeting Minutes from October 16, 2025
Review and vote on Brownfields Subgrant Request of $400,000 from Roux
3.
Institute, 1 Beanpot Circle.
a. See attached Memorandum
b. See attached Backup Document for Memorandum
Review and vote on loan request for $85,000 from Bachelder Holdings,
4.
LLC, 9 Bolton Street
a. Note: Pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119—A, the Board
may go into executive session to review proprietary confidential information
associated with this loan application.
5. Treasurer's Report - October 2025
a. Monthly Administrative Budget Report
b. Cash Management Report
c. Schedule of Loans Receivable
d. Confidential - Loan Delinquency Report
Note: Pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119—A, the Board
may go into executive session to discuss/monitor any of the loans listed on the
Report.
6. Staff verbal update
7. Other Items to be discussed/brought up by Board Directors
Next Regular Meeting Date: December 18, 2025 (Business Award Event on
8.
November 20, 2025)
City of Portland Commissions are not required to take public comment under FOAA and our Ordinance is
silent regarding the duties of the Commission. The Commission has the discretion to not allow or allow
public comment during its meetings, including the authority to limit the duration of comments. Since the
Commission makes recommendations to the City Council, public comment is available at that level.
Packet
PORTLAND DEVELOPMENT CORPORATION
Board Meeting
DATE: Wednesday, November 19, 2025
TIME: 12:00 PM
LOCATION: This meeting will take place remotely via Zoom.
Please click below to https://portlandmaine-
gov.zoom.us/j/82018437796?pwd=2yXPwXy8bV2wah4XqIW3ACIoLDgAgu.1join the
webinar.
https://portlandmaine-
gov.zoom.us/j/82018437796?pwd=2yXPwXy8bV2wah4XqIW3ACIoLDgAgu.1
Passcode:434795
Phone one-tap:
+13092053325,,82018437796# US
+13126266799,,82018437796# US (Chicago)
Webinar ID: 820 1843 7796
International numbers available: https://portlandmaine-gov.zoom.us/u/kbL3gtMPr3
To submit written public comment on an agenda item, email edd@portlandmaine.gov.
Submissions must be received by 12:00 pm the day before the Portland Development
Corporation meeting to guarantee their inclusion in the agenda packet. All submissions
must include the commenter's name and legal address. To help ensure your comment is
submitted for the correct item, please include the name of the agenda item (see below).
AGENDA
1. President's comments
2. Review and accept Meeting Minutes
Page 1
a. See attached Meeting Minutes from September 18, 2025
b. See attached Meeting Minutes from October 16, 2025
Review and vote on Brownfields Subgrant Request of $400,000 from Roux
3.
Institute, 1 Beanpot Circle.
a. See attached Memorandum
b. See attached Backup Document for Memorandum
Review and vote on loan request for $85,000 from Bachelder Holdings,
4.
LLC, 9 Bolton Street
a. Note: Pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119—A, the Board
may go into executive session to review proprietary confidential information
associated with this loan application.
5. Treasurer's Report - October 2025
a. Monthly Administrative Budget Report
b. Cash Management Report
c. Schedule of Loans Receivable
d. Confidential - Loan Delinquency Report
Note: Pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119—A, the Board
may go into executive session to discuss/monitor any of the loans listed on the
Report.
6. Staff verbal update
7. Other Items to be discussed/brought up by Board Directors
Next Regular Meeting Date: December 18, 2025 (Business Award Event on
8.
November 20, 2025)
City of Portland Commissions are not required to take public comment under FOAA and our Ordinance is
silent regarding the duties of the Commission. The Commission has the discretion to not allow or allow
public comment during its meetings, including the authority to limit the duration of comments. Since the
Commission makes recommendations to the City Council, public comment is available at that level.
Page 2
DRAFT
Minutes
Portland Development Corporation
Remote Zoom Meeting
Held on September 18, 2025
A remote meeting, via Zoom, of the Portland Development Corporation (PDC) Board of
Directors was held at 4:00 p.m. on Thursday, September 18, 2025. Present from the Board of
Directors were Board President Kierston Van Soest and Directors Eamonn Dundon, Councilor
Ben Grant, Nathan Henry, Assistant City Manager Dena Libner, and Scott Kleiman. Board
Directors Jonathan Berg, Matthew Buonopane, Sam Dargan, Beverly Werber, and Nikki Yanok
could not be present. Present from City staff were Associate Corporation Counsel Avery
Dandreta, Program Coordinator Kaela Gonzalez, Business Programs Manager Nancy Martin,
and Housing and Economic Development Director Greg Watson. Also present was City
Underwriter David McLaughlin.
Item #1: President’s comments.
Board President Van Soest opened the meeting at approximately 4:08 p.m. and provided a
short overview of the meeting.
Item #2: Review and vote on Meeting Minutes of August 21, 2025.
On a motion made by Mr. Dundon and seconded by Mr. Henry, the Board voted 4-2-0
(Ms. Van Soest and Ms. Libner abstained) to approve the August 21, 2025 Meeting Minutes with
an amendment to add “t” to the Board President’s name.
Item #3: Review and vote on Brownfields Loan Request for $750,000 for Fathom
Companies.
Ms. Martin introduced a Brownfields loan request from Fathom Companies (Monument
Hotel LLC). The funds will be used for the redevelopment of the M&T Bank building into a
92-room hotel with full food and beverage service. The City received $2 million in supplemental
Page 3
DRAFT
EPA funding for Brownfields which will be used to fund this loan, and GPCOG will split the
remediation cost with the city. The total project cost is $60 million, with $1.5 million allocated
equally for remediation between GOCPG and the City. The hotel is expected to open in April
2027. Ms. Martin introduced Marieke Thormann, the Vice President of Development who
provided further information on the project and answered questions posed by Board members.
On a motion made by Mr. Klieman and seconded by Councilor Grant, the Board voted
5-0 (Mrs. Libner abstained due to a technical issue) to enter into executive session pursuant to 1
M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119-A, to discuss proprietary information regarding this
loan at approximately 4:20 p.m.
The Board returned to the public session at approximately 4:31 p.m.
On a motion made by Councilor Grant and seconded by Mr. Dundon, the Board voted 6-0
to approve a $750,000 Brownfields loan request to Fathom Companies with the conditions noted
in the confidential memorandum provided to the Board.
Item #4: Annual Meeting of the Board.
Ms. Martin informed the Board that if approved, the Annual Meeting of the Corporator
will be held at the October 6, 2025 City Council meeting. In preparation for the meeting, staff
have drafted an annual report for the Board’s consideration. The Board also typically selects
officers for the year. Councilor Grant offered to speak on behalf of the Board at the City Council
meeting and present the Annual Report.
On a motion made by Mr. Dundon and seconded by Councilor Grant, the Board voted 6-0
to accept and forward the Draft Annual Report, as amended with edits provided to staff, and to
set the date for the Annual Meeting of the Corporator as October 6, 2025.
Page 4
DRAFT
On a motion made by Mr. Dundon and seconded by Councilor Grant, the Board voted 6-0
to elect Kierston Van Soest as President, Beverly Werber as Treasurer, and Sam Dargan as
Secretary.
Item#5: Review and vote on recommendations for PDC Award event nominations.
On a motion made by Mr. Dundon and seconded by Councilor Grant, the Board voted 6-0
to approve the recommendations for the PDC Award event nominations.
Item #6: Treasurer’s Report.
Mr. Dundon inquired when the new Brownfields money would appear on the cash report.
Ms. Martin explained that the City was awarded $2 million (out of a $4 million request) in
August, and the City Council needs to accept and appropriate it over two meetings (October 6th
and 20th). Ms. Martin also noted it was a competitive award and that GPCOG also received $2
million out of a $4 million request.
Item #6: Other Items to be discussed/brought up by Board Directors.
Mr. Dundon will continue to serve until a replacement is named.
Item #14: Next regular meeting date: October 16, 2025.
There being no further business, on a motion made by Mr. Dundon and seconded by
Councilor Grant, the Board voted 5-0 (Mr. Henry left prior to the vote) to adjourn at
approximately 4:47 p.m.
Respectfully, Kaela Gonzalez
Page 5
DRAFT
Minutes
Portland Development Corporation
Remote Zoom Meeting
Held on October 16, 2025
A remote meeting, via Zoom, of the Portland Development Corporation (PDC) Board of
Directors was held at 4:00 p.m. on Thursday, October 16, 2025. Present from the Board of
Directors were Board President Kierston Van Soest and Directors Jon Berg, Sam Dargan,
Eamonn Dundon, Nathan Henry, Assistant City Manager Dena Libner, Scott Kleiman, and
Beverly Werber. Board Directors Matthew Buonopane, Councilor Ben Grant, and Nikki Yanok
could not be present. Present from City staff were Associate Corporation Counsel Avery
Dandreta, Business Programs Manager Nancy Martin, Principal Administrative Officer Lori
Paulette, and Housing and Economic Development Director Greg Watson.
Item #1: President’s comments.
Board President Van Soest opened the meeting at approximately 4:00 p.m. and offered
congratulations to Director Nathan Henry on being named one of MaineBiz’s 40 Under 40
honorees.
Item #2: Review and vote on a Brownfield Subgrant Request from Portland
Housing Authority for 70 E Oxford Street - COMB Block.
Ms. Martin introduced Sarah Tatarczuk, a Development Officer, who presented the
request from the Portland Housing Authority (PHA) for a $450,000 subgrant from the City's
Brownfield funds for their COMB Block project. This project involves the demolition of four
existing public housing buildings and the construction of 173 new affordable housing units
across three phases. The cleanup primarily involves removing urban fill (up to 7 feet deep)
contaminated with lead, arsenic, and PAHs (polycyclic aromatic hydrocarbons), and
implementing a cover system across the site. PHA has already received funding from GPCOG
Page 6
DRAFT
and an EPA grant, but additional funding is needed due to the unexpectedly high cost of soil
removal.
On a motion made by Mr. Dundon and seconded by Mr. Berg, the Board voted 8-0 to
approve the $450,000 Brownfield subgrant to Portland Housing Authority.
Item #3: Review and vote on loan request for $125,000 for Health Resonates, LLC,
773 Congress Street.
Ms. Martin introduced a loan request for $125,000 from Health Resonates LLC, a health
and wellness spa in Portland. Anna Flaherty, the owner, explained that the loan is crucial to buy
out her business partner. Ms. Flaherty plans to expand staff (hire 5 more team members) and
further develop training programs. There are currently 11 employees.
The current lease is ending, and a new 3-year lease is being drafted to start in December,
with an option to renew. Ms. Flaherty is also looking at a potential expansion into a City Center
location in the future.
On a motion made by Mr. Kleiman and seconded by Mr. Dargan, the Board voted 8-0 to
enter into executive session pursuant to 1 M.R.S.A. 405(6)(F) and 5 M.R.S.A. 13119-A, to
review proprietary confidential information associated with this loan application, and to discuss
the Loan Delinquency Report, at approximately 4:28 p.m.
The Board returned to public session at approximately 4:53 p.m.
On a motion by Ms. Werber and seconded by Mr. Henry, the Board voted 8-0 to approve
the loan of $125,000 to Health Resonates LLC for a 5-year term at a 7.75% interest rate.
(Directors Dundon and Libner left the meeting at this time.)
Item #4: Treasurer’s Report- September 2025.
The delinquency report was discussed in executive session.
Page 7
DRAFT
Item #5: Other Items to be discussed/brought up by Board Directors.
Ms. Werber inquired about the no-interest loan offered to businesses in the Arts District.
Ms. Martin stated there have been no new takers since Another Round. Mr. Watson added that
while there's continued interest, applicants often struggle with the paperwork, and he believes the
opportunity needs more forceful marketing. Mr. Dundon suggested reaching out to a commercial
real estate broker to promote the PDC loan programs for tenants looking to move downtown.
Item #6: Next regular meeting date: December 18, 2025 (Business Award Event on
November 20, 2025).
There being no further business, on a motion made by Mr. Dargan and seconded by Mr.
Berg, the Board voted 8-0 to adjourn at approximately 5:05 p.m.
Respectfully, Kaela Gonzalez
Page 8
City of Portland | Housing and Economic Development Department
Gregory P. Watson, Director
MEMORANDUM
TO: President Kierston Van Soest and PDC Board Members
FROM Nancy L. Martin, Business Programs Manager
CC: Greg Watson, Director, Housing and Economic Development Department
DATE: November 19, 2025
RE: Brownfields Subgrant Request of $400,000 from Roux Institute
PROJECT OVERVIEW:
The Portland Development Corporation is being presented with a $400,000 Brownfields subgrant
request from the Roux Institute of Northeastern University for support with environmental
remediation as part of their redevelopment project.
BUDGET AND BACKGROUND:
This funding request is to support environmental cleanup of the massive redevelopment project
at Bean Pot Circle. The project includes redeveloping the former B&M Factory with a higher
education campus, including mixed-use buildings, public greenspace, and waterfront access. The
project incorporates resilient and sustainable development approaches by reducing paved
surfaces, improving coastal and upland ecology, and considering sustainable building practices.
The $400,000 in subgrant funding will be allocated to the following tasks, the majority of which
will fund offsite soil transport and disposal:
Voluntary Response Action Program (VRAP) Enrollment Fee: $15,000
Brownfields documentation (ie, Community Involvement Plan, Analysis of Brownfields Cleanup
Alternatives, Remedial Action Plan): $15,000
QEP Oversight of remediation: $10,000
VRAP Completion Report: $5,000
SoilTransport to Permitted Receiving Facility: $355,000
Consulting underwriter David McLaughlin reviewed the 2022 - 2024 audited financial
statements of Northeastern University to confirm they are in a financial position to effect the
Rioux Institute project. While he did not review the specific project, the key financial ratios of
Northeastern University are very strong with a net asset position of $4.1 billion, not leveraged
with only $2.3 billion in debt (debt/worth ratio of .56), $2.9 billion in working capital (6.0
current ratio) and debt service coverage of 16.8. They are in a very strong financial position to
complete this project, especially given its size relative to their $4.1 billion net asset position.
389 Congress Street, Portland, ME 04101 – www.portlandmaine.gov – (207) 874-8683
Page 9
RECOMMENDATION:
PDC staff (Nancy Martin) and underwriter (David McLaughlin) propose approving a
Brownfields subgrant of $400,000 to the Roux Institute to support environmental remediation at
Beanpot Circle.
ATTACHMENT:
Email from underwriter
389 Congress Street, Portland, ME 04101 – www.portlandmaine.gov – (207) 874-8683
Page 10
Nancy Martin <nmartin@portlandmaine.gov>
Rioux Institute
1 message
David McLaughlin <davido891@yahoo.com> Fri, Nov 7, 2025 at 10:25 AM
Reply-To: David McLaughlin <davido891@yahoo.com>
To: Nancy Martin <nmartin@portlandmaine.gov>
Nancy
I reviewed the 22 - 24 audited financial statements of Northeastern University to confirm they are in a financial position to
effect the Rioux Institute project. While I did not review the project, the key financial ratios of Northeastern University are
very strong with a net asset position of $4.1 billion, not leveraged with only $2.3 billion in debt (debt/worth ratio of .56),
$2.9 billion in working capital (6.0 current ratio) and debt service coverage of 16.8. They are in a very strong financial
position to complete this project, especially given its size relative to their $4.1 billion net asset position.
The leverage of this grant to total capital investment and resulting public benefit has to be off the chart.
David
Yahoo Mail: Search, Organize, Conquer
Page 11
Portland Development Corporation
Preliminary Draft Operating
Report FY2026
For Month Ending
10/31/2025
Operating transfer from EDF 42,352
------------
Total Funds Available 42,352
Current Year to Percent
FY2026 Expenditures Budget Month Date of Budget Balance
Administrative Services $11,505 $75 10,395 90.4% 1,110
Postage $200 $100 100 50.0% 100
Travel, Training, Meetings $9,000 $0 0 0.0% 9,000
Contractual Services $8,000 $0 2,178 27.2% 5,822
Operating Transfer to Fin. $9,647 $0 0 0.0% 9,647
Advertising $2,500 $0 0 0.0% 2,500
Auto Expense Reimb. $100 $0 0 0.0% 100
Printing & Binding $650 $260 385 59.2% 266
Office Supplies $750 $0 0 0.0% 750
Total FY2026 Expenditures $42,352 $434 13,057 30.8% 29,295
Page 12
FY2026 PDC CASH MANAGEMENT REPORT/Non-Brownfield Program
(Preliminary and Subject to Change)
UDAG CIP CIP FAME FAME SSBCI TOTAL
Period Ending: 10/31/2025 271 272 274 277 279
Unrestricted Loans/Grants Restricted Unrestricted REDLP SSBCI-Grow Maine
Beginning Balance 304,951 370,220 184,981 704,665 -24,198 1,540,618
Additions th Date No Updated MTD YTD MTD YTD MTD YTD MTD YTD MTD YTD
Principal payments received 4,203 4,203 3,258 3,258 0 - 18,491 18,491 - -
Interest payments received from loans 3,362 3,362 146 146 0 - 11,906 11,906 - -
Interest Income - - - - -
Other Income/Adjustments 600 4 597 17 9
Pass Through From FAME/SSCBI - - - - -
Deductions
FAME Annual Admin. Fee; Invoices
Disbursements - Expenses 2,507 22,500
Disbursements - Loans/Grants
Ending Cash Balance (Munis) 312,516 373,623 184,981 737,568 -1,698 1,606,990
Less Reserves for: Loans
Transfers not yet recorded (UDAG Int) (3,362)
Adjusted Ending Cash Balance 309,154 373,623 184,981 737,568 -1,698 1,603,628
Page 13
FY2025 PDC CASH MANAGEMENT REPORT - BROWNFIELD PROGRAM
(Preliminary and Subject to Change)
Brownfield 1 Brownfield 2 (2016) Brownfield 3 Brownfield 10/1/2022 TOTAL
Period Ending: 10/31/2025 278 280 281 280 RLF
Unrestricted Loans/Grants Restricted/Cleanup Restricted/Assessments Restricted/Cleanup
Beginning Balance 591,617 11,363 48,407 4,391,597 5,042,984
Additions MTD YTD MTD YTD MTD YTD MTD YTD
Principal payments received 1,813 22,178 0 24,954 - -
Interest payments received from loans 1,277 5,994 0 15,307 - -
Interest Income 15,619 4,682 - -
Other Income/Adjustments - 11,332 27,592 -
Pass Through From FAME/SSCBI/EPA - - - -
Deductions
FAME Annual Admin. Fee; Invoices
Disbursements -Other (2,507) (599)
Ending Cash Balance (Munis) 592,200 10,764 48,407 4,391,597 5,042,967
Less Reserves for:
Reserve For Commitments (111,088) 0 (2,886,424)
Fund 280 Reserve for Administration
Adjusted Ending Cash Balance 481,112 10,764 48,407 1,505,173 2,045,455
Page 14
Portland Development Corporation
Schedule of Loans Receivable
For Month Ending October 31, 2025
----Committed/Disbursed Funds-----
Date Maturity Original Not Yet Total Outstanding
Case ID Account No. & Name of Loan Date Loan Disb. Disb . Princ. Bal.
--------------------------- ---------- ---------- ----------- ------- -------- ------------
Portland Business Fund 271 (UDAG/Unrestricted):
30124 Rosemont Market, Inc. 8/8/2019 9/1/2029 $150,000 0 $150,000 $53,790
30179 Forefront Brick South, LLC 11/18/2016 12/1/2026 $100,000 $0 $100,000 $20,167
30400 Friends and Family 3/10/2023 4/1/2027 $50,000 $0 $50,000 $21,952
30423 Longfellow Property, LLC 6/26/2023 7/1/2030 $200,000 $0 $200,000 $192,849
30514 Longfellow Property, LLC 5/6/2024 7/1/2031 $182,688 $0 $182,688 $175,998
Sub-Total PBF (UDAG) $464,756
Portland Business Fund 272 (Restricted - CIP):
30568 Cultivating Community 10/17/2024 11/1/2026 $80,000 $0 $80,000 $37,063
Sub-Total PBF (Bonds/CIP Restricted)
Portland Micro Capital Fund 271 (UDAG/Unrestricted):
30250 Portland Trading Co. LLC 4/26/2013 8/1/2018 $15,000 $0 $15,000 $2,969
$2,969
Sub-Total Micro Capital Fund
Portland Business Fund Fund 274 (CIP/Unrestricted):
30062 On Time Transportation 3/26/2018 4/1/2023 $10,000 $0 $10,000 $762
30070 Emerson, James (C19RR[Brick Trust]) 5/21/2021 6/1/2023 $10,000 $0 $10,000 $10,000
30075 Dos Naciones LLC 3/3/2021 3/1/2023 $5,000 $0 $5,000 $5,000
30316 Rankin WA, LLC 2/28/2022 2/1/2024 $5,000 $0 $5,000 $1,884
30400 AAA Rue Marchie, d/b/a Timber 3/28/2023 4/1/2028 $40,000 $0 $40,000 $33,085
30606 Luna, LLC 3/19/2025 11/1/2032 $69,000 $0 $69,000 $69,000
Sub-Total PBF (Bonds/CIP Unrestricted) $119,731
FAME Fund 277:
30198 Auto-Care, LLC 2/5/2016 3/1/2021 $32,500 $0 $32,500 $18,567
30061 Forefront Brick South, LLC 11/18/2016 12/1/2026 $250,000 $0 $250,000 $49,186
30127 Gallery Acquisition Co. Inc. 5/16/2019 6/1/2026 $75,000 $0 $75,000 $11,558
30125 Zootility Co. 8/7/2019 9/1/2024 $150,000 $0 $150,000 $122,197
30416 Forefront Partners I, LP 5/31/2023 5/31/2033 $200,000 $0 $200,000 $166,079
30530 Biodiversity Research Institute 8/22/2024 10/1/3031 $250,000 $0 $250,000 $244,710
30536 Blackbird Baking, d/b/a Two Fat Cats 10/1/2024 11/1/2031 $40,000 $0 $40,000 $36,364
30591 Salud Studios 11/19/2024 12/1/2030 $137,500 $0 $137,500 $124,480
30605 Lebel Holdings, LLC 3/20/2025 5/1/2035 $200,000 $0 $200,000 $198,052
30107 Biodiversity Research Institute 3/26/2021 4/1/2026 $200,000 $0 $200,000 $167,033
30086 Driscoll Child Dev. Center 5/5/2021 6/1/2026 $60,000 $0 $60,000 $27,499
30085 Flores Restaurant LLC 6/9/2021 7/1/2026 $38,000 $0 $38,000 $9,369
30071 Wynsum, LLC 11/5/2021 12/1/2026 $131,250 $0 $131,250 $119,214
30068 688 Forest Ave., LLC 12/21/2021 1/1/2027 $168,000 $0 $168,000 $150,493
30527 Another Round 6/5/2024 8/1/2029 $225,000 $0 $225,000 $222,246
30592 Yardie Ting 11/14/2024 12/1/2029 $45,000 $0 $45,000 $38,122
30624 Kehben Grier 5/1/2025 1/1/2033 $80,000 $0 $80,000 $76,762
30655 Reo Miyake LLC 9/18/2025 11/1/2030 $100,000 $0 $100,000 $100,000
30654 Coco Miyake LLC 9/18/2025 11/1/2030 $100,000 $0 $100,000 $100,000
30658 Eduardos Brazillian Grill One 9/25/2025 11/1/2030 $22,500 $0 $22,500 $22,500
30656 Maine Foot and Ankle 9/25/2025 11/1/2035 $49,999 $0 $49,999 $49,999
Sub-Total FAME $0 $2,054,431
FAME GROW ME SSBCI 279
30647 Eduardos Brazilian Grill One 9/25/2025 11/1/2030 $22,500 $0 $22,500 $22,500
30649 Maine Foot and Ankle 9/25/2025 11/1/2035 $50,000 $0 $50,000 $50,000
$72,500
DOWNTOWN FUND 263:
30636 Another Round 8/22/2025 10/1/3030 $8,000 $0 $8,000 $8,000
Brownfields Loan Fund 278 and 280
30515 Forefront Partners I, LP/Fund 280 5/31/2023 4/30/2033 $200,000 $0 $200,000 $189,390
30072 Forefront Partners I, LP/Fund 280 4/12/2018 1/1/2032 $350,000 $0 $350,000 $299,216
Sub-Total Brownfields $488,606
Grand Total Loans $4,101,937 $0 $4,101,937 $3,248,056
Allowance for uncollectable loans at 15% $487,208
Total with Allowance for uncollectable loans: $2,760,848
Page 15