| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING | 10,710 | 0 | 10,710 | 0 |
| TAX PREPERATION | 5,100 | 0 | 5,100 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN FLATS PHASE 1 | AT COST | 234,987 | 234,987 |
| INVESTMENTS IN FLATS PHASE 2 | AT COST | 3,341,137 | 3,341,173 |
| INVESTMENTS IN FLATS PHASE 3 | AT COST | 1,732,866 | 1,732,866 |
| INVESTMENTS IN FLATS PHASE 3 | AT COST | 1,920,124 | 1,920,124 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 41,996 | 0 | 41,996 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEVELOPMENT FEES RECEIVABLE | 1,337,749 | 1,287,461 | 1,287,461 |
| REIMBURSABLE CONSTRUCTION COSTS | 542,048 | 767,740 | 767,740 |
| LOAN RECEIVABLE | 2,850,000 | 3,127,949 | 3,127,949 |
| ACCRUED INTEREST | 372,183 | 456,883 | 456,883 |
| INVESTMENT IN FLATS-RESTRICTED CASH | 500,000 |
| Description | Amount |
|---|---|
| PARTNERSHIP LOSS- INVESTMENTS IN FLATS | 33,453 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 12,550 | 0 | 12,550 | 0 |
| INSURANCE | 12,163 | 0 | 12,163 | 0 |
| REPAIRS MAINTENANCE AND SUPPLIES | 298,761 | 0 | 298,761 | 0 |
| MISCELLANEOUS EXPENSES | 6,322 | 0 | 6,322 | 0 |
| MEALS AND ENTERTAINMENT | 467 | 0 | 467 | 0 |
| DUES AND SUBSCRIPTIONS | 2,000 | 0 | 2,000 | 0 |
| OFFICE SUPPLIES | 1,119 | 0 | 1,119 | 0 |
| RENTAL COLLECTION EXPENSE | 274 | 0 | 274 | 0 |
| INVESTMENT INCOME PHASE 1 (LOSS) | 42 | 0 | 42 | 0 |
| INVESTMENT INCOME PHASE 2 (LOSS) | 33,363 | 0 | 33,363 | 0 |
| INVESTMENT INCOME PHASE 3 (LOSS) | 48 | 0 | 48 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APPLICATION FEES | 81 | 81 | |
| LOANS RECEIVABLE ACCRUED INTEREST | 84,700 | 84,700 | |
| MANAGEMENT FEE INCOME | 21,214 | 21,214 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT ON FINANCIAL STATEMENTS (PLUG) | 33,435 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT LIABILITY | 5,100 | 6,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 65,481 | 0 | 65,481 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 12,536 | 0 | 12,536 | 0 |
| MISCELLANEOUS TAX AND LICENSES | 1,696 | 0 | 1,696 | 0 |