| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 23,046 | 23,046 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| MORTGAGE COSTS | 1994-03-15 | 20,070 | 12,601 | 30 | 669 | 669 | 13,270 |
| Person Name | Explanation |
|---|---|
| THOMAS JENNINGS | |
| MADELIN WEISS | |
| JENNY PAREDES |
| 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 | 1994-03-01 | 4,360,198 | 2,052,925 | S/L | 40.0000 | 109,005 | 109,005 | ||
| APPLIANCES | 2004-01-20 | 8,147 | 8,147 | 200DB | 7.0000 | ||||
| APPLIANCES | 2005-01-31 | 5,818 | 5,818 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-29 | 4,387 | 3,843 | 200DB | 7.0000 | 544 | 544 | ||
| FURNITURE & FIXTURES | 2007-03-15 | 5,069 | 4,441 | 200DB | 7.0000 | 628 | 628 | ||
| FURNITURE & FIXTURES | 2007-03-28 | 3,976 | 3,484 | 200DB | 7.0000 | 492 | 492 | ||
| EQUIPMENT | 2007-04-09 | 4,714 | 4,130 | 200DB | 7.0000 | 584 | 584 | ||
| EQUIPMENT | 2007-04-09 | 3,251 | 2,849 | 200DB | 7.0000 | 402 | 402 | ||
| EQUIPMENT | 2007-04-09 | 3,251 | 2,849 | 200DB | 7.0000 | 402 | 402 | ||
| FURNITURE & FIXTURES | 2008-06-09 | 15,834 | 13,960 | 200DB | 7.0000 | 937 | 937 | ||
| FURNITURE & FIXTURES | 2009-02-28 | 4,345 | 3,574 | 200DB | 7.0000 | 257 | 257 | ||
| FURNITURE & FIXTURES | 2009-04-30 | 7,595 | 6,250 | 200DB | 7.0000 | 448 | 448 | ||
| FURNITURE & FIXTURES | 2009-09-30 | 2,018 | 1,703 | 200DB | 7.0000 | 90 | 90 | ||
| EQUIPMENT | 2009-06-29 | 12,180 | 10,017 | 200DB | 7.0000 | 618 | 618 | ||
| EQUIPMENT | 2009-05-22 | 1,409 | 1,159 | 200DB | 7.0000 | 83 | 83 | ||
| APPLIANCES | 2009-04-30 | 4,651 | 3,825 | 200DB | 7.0000 | 275 | 275 | ||
| APPLIANCES | 2009-06-30 | 1,409 | 1,159 | 200DB | 7.0000 | 71 | 71 | ||
| APPLIANCES | 2009-08-31 | 4,651 | 3,925 | 200DB | 7.0000 | 207 | 207 | ||
| APPLIANCES | 2009-08-31 | 7,691 | 6,490 | 200DB | 7.0000 | 343 | 343 | ||
| APPLIANCES | 2009-08-31 | 4,060 | 3,426 | 200DB | 7.0000 | 181 | 181 | ||
| APPLIANCES | 2010-08-31 | 4,529 | 4,529 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2010-05-01 | 4,713 | 4,713 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2010-08-01 | 1,025 | 1,025 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2012-06-30 | 313,020 | 5,691 | S/L | 27.5000 | 11,383 | 11,383 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,276 | 200DB | 7.0000 | 4,729 | 4,729 | |||
| OFFICE FURNITURE | 2013-06-30 | 8,359 | 200DB | 7.0000 | 4,777 | 4,777 | |||
| COMPUTER EQUIPMENT | 2013-06-30 | 6,880 | 200DB | 5.0000 | 4,128 | 4,128 | |||
| SECURITY EQUIPMENT | 2013-09-30 | 2,800 | 200DB | 5.0000 | 1,680 | 1,680 | |||
| COMPUTER EQUIPMENT | 2013-09-30 | 2,962 | 200DB | 5.0000 | 1,777 | 1,777 | |||
| OFFICE FURNITURE | 2013-11-30 | 5,704 | 200DB | 7.0000 | 3,259 | 3,259 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,820,647 | 337,894 | 2,482,753 | 5,150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 3,738 | 3,738 |
| Item No. | 1 |
|---|---|
| Lender's Name | NEW YORK CITY DEPT OF HPD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3485346 |
| Balance Due | 3485346 |
| Date of Note | 1939-03 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS CON ED | 380 | 380 | 380 |
| NET INTANGIBLE ASSETS | 7,470 | 6,801 | 6,801 |
| OPERATING RESERVE ESCROW | 1,156,267 | 1,298,721 | 1,298,721 |
| OTHER RESERVES | 63,227 | 63,313 | 63,313 |
| PROJECT CAPITAL RESERVE ESCROW | 174,471 | 30,025 | 30,025 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | ||||
| SECURITY | 35,700 | 35,700 | ||
| HOUSEKEEPING & SUPERINTENDANT | 34,645 | 34,645 | ||
| FILLING FEES | 8,383 | 8,383 | ||
| FURNITURE | 15,088 | 15,088 | ||
| APPLIANCES | 3,552 | 3,552 | ||
| SUPERINTENDANT FRINGE | 19,879 | 19,879 | ||
| HDC SERVICE FEES | 6,062 | 6,062 | ||
| MISCELLANEOUS | 2,203 | 2,203 | ||
| UTILITIES | 159,139 | 159,139 | ||
| REPAIRS & MAINTENANCE | 93,143 | 93,143 | ||
| TELEPHONE EXPENSE | 2,807 | 2,807 | ||
| INSURANCE EXPENSE | 12,357 | 12,357 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL NON INVESTMENT | 204,221 | 204,221 |
| Description | Amount |
|---|---|
| BOOK DEPR < TAX DEPR | 4,126 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 18,269 | 17,765 |
| ACCRUED INTEREST PAYABLE | 935,501 | 935,501 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 52,112 |