| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 14,315 | |||
| SMLLC - LOW INCOME HOUSING | 3,800 |
| 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 | 228,347 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY | AT COST | 350,004 | 394,576 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 7,430,150 | 4,810,974 | 2,619,176 | 7,994,958 |
| LAND IMPROVEMENTS | 210,015 | 210,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,733 |
| 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 | 617,051 |
| 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 |
|---|---|---|---|
| TOWNSHIP ESCROW | 2,976 | 2,976 | 2,976 |
| REAL ESTATE ESCROW | 11,209 | 10,129 | 10,129 |
| INSURANCE ESCROW | 47,512 | 32,834 | 32,834 |
| RESERVE FOR REPAIRS & REPLACEMENT | 604,103 | 527,467 | 527,467 |
| SECURITY DEPOSIT FUND | 63,144 | 66,333 | 66,333 |
| MINIMUM ESCROW FUND | 10,839 | 10,839 | 10,839 |
| MORTGAGE COSTS, NET | 10,810 | 9,086 | 9,086 |
| Description | Amount |
|---|---|
| NET TRANSFER FROM RESTRICTED EQUITY | 76,636 |
| BOOK TO TAX ADJ - PY | 11,268 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | ||||
| LEASED EMPLOYEE EXPENSES | 125,777 | |||
| PROVISION FOR R&R | 50,400 | |||
| OFFICE EXPENSE | 18,574 | |||
| OTHER EXPENSES | 8,250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 711,313 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 63,144 | 66,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 14,004 |