| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 39,410 |
| 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 | 231,085 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 7,515,498 | 5,281,977 | 2,233,521 | 7,982,940 |
| LAND IMPROVEMENTS | 210,015 | 210,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,788 |
| Item No. | 1 |
|---|---|
| Lender's Name | NJHMFA |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 1,455,874 |
| Balance Due | 469,704 |
| 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 | 10,067 | 12,892 | 12,892 |
| INSURANCE ESCROW | 18,684 | 3,252 | 3,252 |
| RESERVE FOR REPAIRS & REPLACEMENT | 556,566 | 478,158 | 478,158 |
| SECURITY DEPOSIT FUND | 64,913 | 66,451 | 66,451 |
| MINIMUM ESCROW FUND | 10,839 | 10,839 | 10,839 |
| MORTGAGE COSTS, NET | 7,362 | 5,634 | 5,634 |
| Description | Amount |
|---|---|
| NET TRANSFER FROM RESTRICTED ENTITY | 71,711 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | ||||
| LEASED EMPLOYEE EXPENSES | 111,955 | |||
| PROVISION FOR R&R | 37,115 | |||
| OFFICE EXPENSE | 61,506 | |||
| EXPENSES | ||||
| CHARITABLE CONTRIBUTION | 45,000 | 45,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 688,629 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 64,913 | 66,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMLLC - LOW INCOME HOUSING | 28,626 |