| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,450 | |||
| SMLLC - LOW INCOME HOUSING | 15,145 |
| 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 | 208,635 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY | AT COST | 350,004 | 384,952 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 7,269,086 | 4,571,360 | 2,697,726 | 7,994,958 |
| LAND IMPROVEMENTS | 210,015 | 210,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 8,628 |
| 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 | 684,054 |
| 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 | 4,126 | ||
| TOWNSHIP ESCROW | 2,976 | 2,976 | |
| REAL ESTATE ESCROW | 12,467 | 11,209 | |
| INSURANCE ESCROW | 44,377 | 47,512 | |
| RESERVE FOR REPAIRS & REPLACEMENT | 516,549 | 604,103 | |
| SECURITY DEPOSIT FUND | 63,621 | 63,144 | |
| MINIMUM ESCROW FUND | 10,839 | 10,839 | |
| MORTGAGE COSTS, NET | 12,535 | 10,810 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | ||||
| LEASED EMPLOYEE EXPENSES | 119,303 | |||
| PROVISION FOR R&R | 48,666 | |||
| OFFICE EXPENSE | 23,701 | |||
| OTHER EXPENSES | 3,665 | |||
| EXPENSES | ||||
| OFFICE EXPENSE | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 596,673 |
| Description | Amount |
|---|---|
| NET TRANSFER FROM RESTRICTED EQUITY | 87,544 |
| BOOK TO TAX ADJ DEPREC- PY | 906 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 63,621 | 63,144 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | ||||
| SMLLC - LOW INCOME HOUSING | 14,933 |