| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,900 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 2-4 POTTER | AT COST | 298,230 | 298,230 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING COSTS AND COMPONENTS | 8,421,937 | 790,269 | 7,631,668 | 8,421,937 |
| LAND | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 622 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPMENT FEE REC | 250,000 | 250,000 | 250,000 |
| NOTE REC 2-4 POTTER | 149,500 | 149,500 | 149,500 |
| MANAGEMENT FEE REC | 68,615 | 68,615 | 68,615 |
| OTHER REC 2-4 POTTER | 108,409 | 108,409 | 108,409 |
| AR RAD - GREGORY | 97,159 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADM SUNDRY EXPENSES | 3,373 | |||
| UTILITIES | 24,464 | |||
| MAINTENANCE COST | 43,694 | |||
| INSURANCE EXPENSE | 13,946 | |||
| INVESTMENT DEPRECIATION | 263,423 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DWELLING RENTS | 67,265 | 67,265 | |
| COMMERCIAL RENTS | 335,984 | 335,984 | |
| OTHER RENTS | 60,732 | 60,732 | |
| MISC TENANT CHARGES | 1,729 | 1,729 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FEDERAL HOME LOAN BANK | 504,000 | 504,000 |
| OTHER LIABILITIES | 84,566 | 77,883 |
| MORTGAGE PAYABLE - BANK OF NJ | 1,757,308 | 1,726,992 |
| NOTE PAYABLE - HOME INVESTMENT PARTN | 2,560,000 | 2,560,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 3,363 |