| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 84,580 | 0 | 0 | 93,655 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 125,000 | 0 | 125,000 | 125,000 |
| Building | 5,212,997 | 859,694 | 4,353,303 | 5,212,997 |
| Construction in progress | 31,053,694 | 0 | 31,053,694 | 31,053,694 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 92,411 | 0 | 0 | 94,915 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Escrow - Legal Expenses | 10,000 | 0 | 0 |
| Program Related Net Investment In Leases | 14,554,843 | 84,899,030 | 84,899,030 |
| Description | Amount |
|---|---|
| Prior Period Balance Sheet Adjustments | 370,789 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 21,820 | 16,467 | 5,353 | 602 |
| Bank Charges | 2,379 | 2,319 | 60 | 0 |
| Office Expenses | 21,009 | 16,086 | 0 | 4,923 |
| Ground Leases | 77,224 | 77,224 | 0 | 0 |
| Advertising | 15,587 | 0 | 0 | 15,587 |
| Licenses, Permits, and Fees | 3,228 | 578 | 578 | 2,650 |
| Alarm Monitoring | 2,683 | 0 | 0 | 2,683 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Earned Revenue From Capital Leases | 1,991,367 | 1,991,367 | 1,991,367 |
| Operating Lease Income | 461,096 | 461,096 | 461,096 |
| Tenant Reimbursements | 54,579 | 54,579 | 54,579 |
| Developer Fees | 110,600 | 110,600 | 110,600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Bonds Payable | 140,396,580 | 138,697,502 |
| Deposit Liabilities | 10,216,465 | 3,544,794 |
| Construction Liability | 11,102,708 | 7,441,344 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 61,800 | 61,800 | 0 | 0 |
| Other Professional Fees | 24,671 | 0 | 0 | 24,671 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 11,225 | 11,225 | 0 | 0 |