| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 32,581 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 2-4 POTTER | AT COST | 298,172 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING COSTS AND COMPONENTS | 18,697,740 | 7,861,096 | 10,836,644 | 18,697,740 |
| F&E - ADMIN | 139,387 | 31,151 | 108,236 | 139,387 |
| CONSTRUCTION IN PROCESS | 1 | 1 | 1 | |
| LAND | 250,001 | 250,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 10,265 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPMENT FEE REC | 250,000 | 250,000 | |
| NOTE REC 2-4 POTTER | 224,500 | 224,500 | |
| MANAGEMENT FEE REC | 68,615 | 68,615 | |
| OTHER REC 2-4 POTTER | 41,614 | 41,614 | |
| GASB - DEFERRED OUTLFOWS | 532,420 | 479,328 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADM SUNDRY EXPENSES | 97,011 | |||
| INSURANCE EXPENSE | 65,151 | |||
| MAINTENANCE COST | 271,187 | |||
| UTILITIES | 179,802 | |||
| MANAGEMENT FEE | 23,750 | |||
| CONSULTING FEES - RAD | ||||
| COLLECTION LOSSES | 877 | |||
| INVESTMENT DEPRECIATION | 164,994 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DWELLING RENTS | 1,324,004 | ||
| COMMERCIAL RENTS | 70,578 | ||
| MISC TENANT CHARGES | 8,446 | ||
| GRANT FROM TOWNSHIP | 23,750 |
| Description | Amount |
|---|---|
| PPA - GASB 68 | 21,963 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FEDERAL HOME LOAN BANK | 504,000 | 504,000 |
| OTHER LIABILITIES | 35,733 | 57,707 |
| MORTGAGE PAYABLE - BANK OF NJ | 1,581,331 | 1,532,544 |
| NOTE PAYABLE - HOME INVESTMENT PARTN | 2,560,000 | 2,560,000 |
| TENANT SECURITY DEPOSITS | 31,482 | 32,839 |
| CURRENT PORTION OF MORTG PAY | 62,331 | 65,186 |
| LT PORTION OF MORTG PAYABLE | 861,451 | 837,490 |
| GASB - PENSION AND OPEB LIABILITIES | 1,412,913 | 1,232,582 |
| GASB - DEFERRED INFLOWS | 599,949 | 705,732 |
| ACCR. COMPENSATED ABSENCES | 55,738 | 23,035 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 28,534 |