| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 31,956 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 2-4 POTTER | AT COST | 298,194 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING COSTS AND COMPONENTS | 17,281,789 | 7,289,407 | 9,992,382 | 17,281,789 |
| F&E - ADMIN | 129,550 | 92,998 | 36,552 | 129,550 |
| CONSTRUCTION IN PROCESS | 1 | 1 | 1 | |
| LAND | 250,001 | 250,001 | 250,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 6,018 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPMENT FEE REC | 250,000 | 250,000 | |
| NOTE REC 2-4 POTTER | 149,500 | 224,500 | |
| MANAGEMENT FEE REC | 68,615 | 68,615 | |
| OTHER REC 2-4 POTTER | 108,409 | 119,562 | |
| GASB - DEFERRED OUTLFOWS | 96,554 | 96,554 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADM SUNDRY EXPENSES | 51,098 | |||
| INSURANCE EXPENSE | 54,799 | |||
| MAINTENANCE COST | 188,072 | |||
| UTILITIES | 144,851 | |||
| MANAGEMENT FEE | 28,800 | |||
| CONSULTING FEES - RAD | 18,366 | |||
| RAD CONVERSION COSTS | ||||
| INVESTMENT DEPRECIATION | 691,325 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DWELLING RENTS | 1,220,856 | ||
| COMMERCIAL RENTS | 64,434 | ||
| MISC TENANT CHARGES | 8,611 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FEDERAL HOME LOAN BANK | 504,000 | 504,000 |
| OTHER LIABILITIES | 23,366 | 49,693 |
| MORTGAGE PAYABLE - BANK OF NJ | 1,695,023 | 1,661,574 |
| NOTE PAYABLE - HOME INVESTMENT PARTN | 2,560,000 | 2,560,000 |
| TENANT SECURITY DEPOSITS | 33,990 | 33,595 |
| CURRENT PORTION OF MORTG PAY | 54,210 | 56,852 |
| LT PORTION OF MORTG PAYABLE | 928,697 | 908,877 |
| GASB - PENSION AND OPEB LIABILITIES | 984,321 | 984,321 |
| GASB - DEFERRED INFLOWS | 614,502 | 614,502 |
| ACCR. COMPENSATED ABSENCES | 48,025 | 51,159 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 23,007 |