| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 84,570 | 84,570 | 84,570 | 0 |
| 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 | 993,694 | 4,219,303 | 5,212,997 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 96,024 | 96,024 | 96,024 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Program Related Net Investment In Leases | 84,899,030 | 125,446,027 | 125,446,027 |
| Description | Amount |
|---|---|
| Unreal Loss on Investments | 17,314 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Project Expenses | 156,694 | 156,694 | 156,694 | 0 |
| Insurance Expense | 31,872 | 26,738 | 26,738 | 5,250 |
| Bank Charges | 1,735 | 1,735 | 1,735 | 0 |
| Office Expenses | 8,515 | 2,225 | 2,225 | 6,290 |
| Ground Leases | 77,254 | 77,254 | 77,254 | 0 |
| Advertising | 19,496 | 0 | 0 | 19,496 |
| Licenses, Permits, and Fees | 21,474 | 21,256 | 21,256 | 218 |
| Alarm Monitoring | 1,537 | 1,537 | 1,537 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Earned Revenue From Capital Leases | 6,326,937 | 6,326,937 | 6,326,937 |
| Operating Lease Income | 461,096 | 461,096 | 461,096 |
| Tenant Reimbursements | 52,413 | 52,413 | 52,413 |
| Developer Fees | 7,788 | 7,788 | 7,788 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Bonds Payable | 138,697,502 | 136,903,316 |
| Deposit Liabilities | 3,544,794 | 0 |
| Construction Liability | 7,441,344 | 8,558 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 139,851 | 139,851 | 139,851 | 0 |
| Other Professional Fees | 41,595 | 38,950 | 38,950 | 2,645 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 11,676 | 11,676 | 11,676 | 0 |