| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,872 | 8,872 | 0 | |
| Accounting Fees | 2,059 | 0 | 0 | |
| Accounting Fees | 1,880 | 0 | 0 | |
| Accounting Fees | 1,126 | 120 | 0 | |
| Accounting Fees | 624 | 242 | 0 | |
| Accounting Fees | 1,994 | 0 | 0 | |
| Accounting Fees | 643 | 0 | 0 | |
| Accounting Fees | 529 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN ORIGINATION FEES | 2017-08-31 | 3,490 | 1,978 | 60.000000000000 | 698 | 0 | 2,676 | |
| LOAN ORIGINATION FEES | 2018-03-15 | 3,445 | 1,608 | 60.000000000000 | 689 | 0 | 2,297 | |
| LOAN ORIGINATION FEES REFI | 2017-07-03 | 6,494 | 3,897 | 60.000000000000 | 1,299 | 0 | 5,196 | |
| lOAN ORIGINATION FEES REFI | 2017-07-03 | 6,679 | 4,008 | 60.000000000000 | 334 | 0 | 4,342 | |
| lOAN ORIGINATION FEES REFI | 2017-07-03 | 4,814 | 2,889 | 60.000000000000 | 241 | 26 | 3,130 | |
| lOAN ORIGINATION FEES REFI | 2017-07-03 | 4,131 | 2,478 | 60.000000000000 | 826 | 321 | 3,304 | |
| lOAN ORIGINATION FEES REFI | 2017-07-03 | 8,133 | 4,881 | 60.000000000000 | 407 | 0 | 5,288 | |
| LOAN ORIGINATION FEES | 2020-10-09 | 5,681 | 60.000000000000 | 852 | 91 | 852 | ||
| LOAN ORIGINATION FEES | 2020-10-09 | 7,998 | 60.000000000000 | 1,200 | 0 | 1,200 | ||
| LOAN ORIGINATION FEES | 2020-10-09 | 9,501 | 60.000000000000 | 1,425 | 0 | 1,425 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2003-04-01 | 874,578 | 517,522 | SL | 30.000000000000 | 29,153 | 29,153 | ||
| BUILDING IMPROVEMENTS | 2007-09-01 | 57,094 | 25,385 | SL | 30.000000000000 | 1,903 | 1,903 | ||
| LAND | 2003-04-01 | 298,750 | L | 0 | 0 | ||||
| BUILDING | 2007-03-01 | 1,083,792 | 499,681 | SL | 30.000000000000 | 36,126 | 36,126 | ||
| LAND | 2007-03-01 | 103,770 | L | 0 | 0 | ||||
| BUILDING | 2008-04-01 | 935,081 | 398,197 | SL | 30.000000000000 | 31,169 | 31,169 | ||
| LAND | 2008-04-01 | 92,400 | L | 0 | 0 | ||||
| BUILDING | 2013-05-01 | 932,787 | 237,555 | SL | 30.000000000000 | 31,093 | 31,093 | ||
| LAND | 2013-05-01 | 297,000 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2013-07-01 | 1,155 | 292 | SL | 27.500000000000 | 42 | 42 | ||
| IMPROVEMENTS | 2013-07-08 | 2,000 | 508 | SL | 27.500000000000 | 73 | 73 | ||
| IMPROVEMENTS | 2013-07-12 | 2,000 | 508 | SL | 27.500000000000 | 73 | 73 | ||
| IMPROVEMENTS | 2013-08-09 | 3,500 | 873 | SL | 27.500000000000 | 127 | 127 | ||
| IMPROVEMENTS - FURNACE | 2013-08-13 | 17,319 | 4,331 | SL | 27.500000000000 | 630 | 630 | ||
| IMPROVEMENTS - FURNACE & AC | 2013-08-22 | 7,945 | 1,987 | SL | 27.500000000000 | 289 | 289 | ||
| IMPROVEMENTS | 2013-08-23 | 2,611 | 653 | SL | 27.500000000000 | 95 | 95 | ||
| IMPROVEMENTS | 2013-08-23 | 1,435 | 358 | SL | 27.500000000000 | 52 | 52 | ||
| IMPROVEMENTS | 2013-08-23 | 1,223 | 303 | SL | 27.500000000000 | 44 | 44 | ||
| BUILDING IMPROVEMENTS-WINDOWS | 2013-11-29 | 2,400 | 577 | SL | 27.500000000000 | 87 | 87 | ||
| IMPROVEMENTS | 2015-03-23 | 5,667 | 1,090 | SL | 27.500000000000 | 206 | 206 | ||
| IMPROVEMENTS | 2014-09-19 | 6,661 | 1,402 | SL | 27.500000000000 | 242 | 242 | ||
| IMPROVEMENTS | 2015-06-18 | 18,750 | 3,439 | SL | 27.500000000000 | 682 | 682 | ||
| IMPROVEMENTS-WINDOWS | 2015-07-07 | 12,700 | 2,291 | SL | 27.500000000000 | 462 | 462 | ||
| IMPROVEMENTS | 2015-08-06 | 18,116 | 3,212 | SL | 27.500000000000 | 659 | 659 | ||
| BUILDING | 2015-09-02 | 4,861,181 | 846,965 | SL | 27.500000000000 | 176,753 | 176,753 | ||
| LAND | 2015-09-02 | 788,819 | L | 0 | 0 | ||||
| IMPROVEMENTS-ALLIED EXTERIORS | 2016-07-19 | 13,390 | 1,928 | SL | 27.500000000000 | 487 | 487 | ||
| BUILDING | 2017-08-31 | 1,728,300 | 180,677 | SL | 27.500000000000 | 62,841 | 62,841 | ||
| LAND | 2017-08-31 | 371,700 | L | 0 | 0 | ||||
| BUILDING | 2018-03-15 | 1,383,698 | 115,303 | SL | 27.500000000000 | 50,311 | 50,311 | ||
| LAND | 2018-03-15 | 341,302 | L | 0 | 0 | ||||
| Building IMPROVEMENTS | 2017-09-18 | 29,623 | 3,007 | SL | 27.500000000000 | 1,077 | 1,077 | ||
| Building iMPROVEMENTS | 2018-04-04 | 8,985 | 722 | SL | 27.500000000000 | 327 | 327 | ||
| Building IMPROVEMENTS | 2018-04-12 | 4,555 | 367 | SL | 27.500000000000 | 166 | 166 | ||
| Building IMPROVEMENTS | 2018-12-19 | 5,000 | 281 | SL | 27.500000000000 | 182 | 182 | ||
| Building IMPROVEMENTS | 2018-12-21 | 3,000 | 168 | SL | 27.500000000000 | 109 | 109 | ||
| Building IMPROVEMENTS | 2019-01-09 | 5,500 | 292 | SL | 27.500000000000 | 200 | 200 | ||
| Building IMPROVEMENTS | 2018-12-18 | 3,798 | 213 | SL | 27.500000000000 | 138 | 138 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds | 612,831 | 612,831 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly Traded Securities | 364,402 | 364,402 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Malden Apartments-Building | 953,129 | 578,338 | 374,791 | 3,210,400 |
| Malden Apartments-Land | 298,750 | 0 | 298,750 | 800,200 |
| Pearl Street Apartments-Building | 1,103,153 | 540,204 | 562,949 | 4,164,000 |
| Pearl Street Apartments-Land | 103,770 | 0 | 103,770 | 621,000 |
| Race Street Apartments-Building | 971,947 | 437,358 | 534,589 | 2,750,900 |
| Race Street Apartments-Land | 92,400 | 0 | 92,400 | 468,900 |
| Evelyn's Court Apartments-Building | 971,975 | 279,886 | 692,089 | 1,662,900 |
| Evelyn's Court Apartments-Land | 297,000 | 0 | 297,000 | 418,100 |
| Humboldt Street Apartments-Building | 4,899,789 | 1,028,851 | 3,870,938 | 4,808,900 |
| Humboldt Street Apartments-Land | 788,819 | 0 | 788,819 | 746,300 |
| Congress Park Apartments-Building | 1,728,300 | 243,518 | 1,484,782 | 1,345,000 |
| Congress Park Apartments-Land | 371,700 | 0 | 371,700 | 446,000 |
| Wolf Apartments-Building | 1,405,550 | 167,730 | 1,237,820 | 1,016,800 |
| Wolf Apartments-Land | 341,302 | 0 | 341,302 | 442,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Escrow | 53,908 | 76,093 | 76,093 |
| Loan origination fees | 15,400 | 23,790 | 23,790 |
| Due from other affiliates | 1,357 | 6,079 | 6,079 |
| Deposit refinance | 106,015 | 106,015 | |
| Rate lock deposit | 49,461 | 49,461 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Service Charge | 515 | 515 | 0 | |
| Management Fees | 4,994 | 4,994 | 0 | |
| Securities pruchased | 116,300 | 0 | 0 | |
| Advertising & Marketing | 6,314 | 0 | 0 | |
| Carpet Maintenance | 50 | 0 | 0 | |
| Inspection Fees | 444 | 0 | 0 | |
| Insurance | 8,401 | 0 | 0 | |
| Landscaping | 380 | 0 | 0 | |
| Lease Up Fees | 350 | 0 | 0 | |
| Management Fees | 24,213 | 0 | 0 | |
| Repair & Maintenance | 35,303 | 0 | 0 | |
| Supplies | 5 | 0 | 0 | |
| Telephone | 905 | 0 | 0 | |
| Trash Removal | 2,157 | 0 | 0 | |
| Utilities | 15,636 | 0 | 0 | |
| Advertising & Marketing | 5,510 | 0 | 0 | |
| Inspection Fees | 474 | 0 | 0 | |
| Insurance | 2,555 | 0 | 0 | |
| Landscaping | 400 | 0 | 0 | |
| Lease Up Fees | 1,100 | 0 | 0 | |
| Management Fees | 26,833 | 0 | 0 | |
| Loan fees | 3,297 | 0 | 0 | |
| Repair & Maintenance | 43,966 | 0 | 0 | |
| Security | 2,988 | 0 | 0 | |
| Supplies | 250 | 0 | 0 | |
| Telephone | 737 | 0 | 0 | |
| Trash Removal | 1,696 | 0 | 0 | |
| Utilities | 26,097 | 0 | 0 | |
| Advertising & Marketing | 2,873 | 306 | 0 | |
| Carpet Maintenance | 75 | 8 | 0 | |
| Inspection Fees | 362 | 39 | 0 | |
| Insurance | 5,720 | 609 | 0 | |
| Landscaping | 948 | 101 | 0 | |
| Lease Up Fees | 350 | 37 | 0 | |
| Management Fees | 17,724 | 1,888 | 0 | |
| Refinance expenses | 2,644 | 282 | 0 | |
| Repair & Maintenance | 23,246 | 2,476 | 0 | |
| Supplies | 599 | 64 | 0 | |
| Telephone | 765 | 81 | 0 | |
| Trash Removal | 1,746 | 186 | 0 | |
| Utilities | 11,228 | 1,196 | 0 | |
| Advertising & Marketing | 1,568 | 609 | 0 | |
| Carpet Maintenance | 100 | 39 | 0 | |
| Inspection Fees | 154 | 60 | 0 | |
| Insurance | 5,515 | 2,141 | 0 | |
| Landscaping | 840 | 326 | 0 | |
| Lease Up Fees | 250 | 97 | 0 | |
| Management Fees | 14,141 | 5,491 | 0 | |
| Repair & Maintenance | 20,366 | 7,908 | 0 | |
| Utilities | 12,700 | 4,931 | 0 | |
| Advertising & Marketing | 6,530 | 0 | 0 | |
| Carpet Maintenance | 50 | 0 | 0 | |
| Inspection Fees | 454 | 0 | 0 | |
| Insurance | 9,375 | 0 | 0 | |
| Lease Up Fees | 550 | 0 | 0 | |
| Management Fees | 31,339 | 0 | 0 | |
| Repair & Maintenance | 39,602 | 0 | 0 | |
| Telephone | 1,120 | 0 | 0 | |
| Trash Removal | 2,791 | 0 | 0 | |
| Utilities | 10,409 | 0 | 0 | |
| Loan fees | 3,805 | 0 | 0 | |
| Advertising & Marketing | 1,895 | 0 | 0 | |
| Appliance and equipment | 850 | 0 | 0 | |
| Carpet Maintenance | 20 | 0 | 0 | |
| Inspection Fees | 399 | 0 | 0 | |
| Insurance | 6,378 | 0 | 0 | |
| Landscaping | 1,455 | 0 | 0 | |
| Lease Up Fees | 200 | 0 | 0 | |
| Management Fees | 11,402 | 0 | 0 | |
| Repair & Maintenance | 14,142 | 0 | 0 | |
| Trash Removal | 934 | 0 | 0 | |
| Utilities | 8,746 | 0 | 0 | |
| Advertising & Marketing | 1,432 | 0 | 0 | |
| Consulting fees | 50 | 0 | 0 | |
| Insurance | 5,879 | 0 | 0 | |
| Lease Up Fees | 150 | 0 | 0 | |
| Management Fees | 8,869 | 0 | 0 | |
| Repair & Maintenance | 17,073 | 0 | 0 | |
| Utilities | 7,212 | 0 | 0 | |
| Amortization | 7,971 | 438 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Laundry Income | 10,149 | 0 | 10,149 |
| Miscellaneous | 1,253 | 0 | 1,253 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposits | 143,961 | 158,207 |
| Property Tax Liability | 902 | 902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 308 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Unrelated Business Income Tax | 23,706 | 23,706 | 0 | |
| Real Estate Taxes | 20,821 | 0 | 0 | |
| Real Estate Taxes | 25,307 | 0 | 0 | |
| Real Estate Taxes | 16,982 | 1,809 | 0 | |
| Real Estate Taxes | 12,471 | 4,842 | 0 | |
| Real Estate Taxes | 29,814 | 0 | 0 | |
| Real Estate Taxes | 9,010 | 0 | 0 | |
| Real Estate Taxes | 7,963 | 0 | 0 |