| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,545 | |||
| SMLLC - LOW INCOME HOUSING | 14,490 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 1,724 | 1,724 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 190,459 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY | AT COST | 350,000 | 366,328 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 7,103,479 | 4,136,287 | 2,967,192 | 7,993,589 |
| LAND IMPROVEMENTS | 210,015 | 210,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 4,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | MIDDLETOWN REDEVELOPMENT CORP |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 1,515,377 |
| Date of Note | 1999-01 |
| Maturity Date | 2018-01 |
| Repayment Terms | PAYMENT DUE AT MATURITY. |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | CONSTRUCTION LOAN |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | NJHMFA |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 1,455,874 |
| Balance Due | 806,050 |
| Date of Note | 1999-01 |
| Maturity Date | 2029-01 |
| Repayment Terms | MONTHLY PAYMENTS OF P & I |
| Interest Rate | 0.0631 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | CONSTRUCTION LOAN |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 1 | 1 | 1 |
| TOWNSHIP ESCROW | 2,976 | 2,976 | 2,976 |
| REAL ESTATE ESCROW | 45,474 | 13,964 | 13,964 |
| INSURANCE ESCROW | 32,538 | 40,545 | 40,545 |
| RESERVE FOR REPAIRS & REPLACEMENT | 542,695 | 565,365 | 565,365 |
| SECURITY DEPOSIT FUND | 59,450 | 58,679 | 58,679 |
| MINIMUM ESCROW FUND | 10,839 | 10,839 | 10,839 |
| MORTGAGE COSTS, NET | 15,984 | 14,260 | 14,260 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | ||||
| LEASED EMPLOYEE EXPENSES | 117,864 | |||
| PROVISION FOR R&R | 37,100 | |||
| OFFICE EXPENSE | 20,337 | |||
| EXPENSES | ||||
| OFFICE EXPENSES | 2,190 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 596,155 |
| Description | Amount |
|---|---|
| NET TRANSFER TO RESTRICTED EQUITY | 22,670 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 59,450 | 58,679 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | ||||
| SMLLC - LOW INCOME HOUSING | 15,389 |