| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 25,620 | 25,620 |
| 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 | 13,270 | 30.0000 | 669 | 669 | 13,939 |
| 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 | 2,161,930 | 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 | 4,387 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-15 | 5,069 | 5,069 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2007-03-28 | 3,976 | 3,976 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 4,714 | 4,714 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 3,251 | 3,251 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2007-04-09 | 3,251 | 3,251 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2008-06-09 | 15,834 | 14,897 | 200DB | 7.0000 | 937 | 937 | ||
| FURNITURE & FIXTURES | 2009-02-28 | 4,345 | 3,831 | 200DB | 7.0000 | 257 | 257 | ||
| FURNITURE & FIXTURES | 2009-04-30 | 7,595 | 6,698 | 200DB | 7.0000 | 449 | 449 | ||
| FURNITURE & FIXTURES | 2009-09-30 | 2,018 | 1,793 | 200DB | 7.0000 | 75 | 75 | ||
| EQUIPMENT | 2009-06-29 | 12,180 | 10,635 | 200DB | 7.0000 | 515 | 515 | ||
| EQUIPMENT | 2009-05-22 | 1,409 | 1,242 | 200DB | 7.0000 | 84 | 84 | ||
| APPLIANCES | 2009-04-30 | 4,651 | 4,100 | 200DB | 7.0000 | 276 | 276 | ||
| APPLIANCES | 2009-06-30 | 1,409 | 1,230 | 200DB | 7.0000 | 60 | 60 | ||
| APPLIANCES | 2009-08-31 | 4,651 | 4,132 | 200DB | 7.0000 | 173 | 173 | ||
| APPLIANCES | 2009-08-31 | 7,691 | 6,833 | 200DB | 7.0000 | 286 | 286 | ||
| APPLIANCES | 2009-08-31 | 4,060 | 3,607 | 200DB | 7.0000 | 151 | 151 | ||
| 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 | 17,074 | S/L | 27.5000 | 11,382 | 11,382 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,276 | 4,729 | 200DB | 7.0000 | 1,014 | 1,014 | ||
| OFFICE FURNITURE | 2013-06-30 | 8,359 | 4,777 | 200DB | 7.0000 | 1,023 | 1,023 | ||
| COMPUTER EQUIPMENT | 2013-06-30 | 6,880 | 4,128 | 200DB | 5.0000 | 1,101 | 1,101 | ||
| SECURITY EQUIPMENT | 2013-09-30 | 2,800 | 1,680 | 200DB | 5.0000 | 448 | 448 | ||
| COMPUTER EQUIPMENT | 2013-09-30 | 2,962 | 1,777 | 200DB | 5.0000 | 474 | 474 | ||
| OFFICE FURNITURE | 2013-11-30 | 5,704 | 3,259 | 200DB | 7.0000 | 699 | 699 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,820,647 | 484,555 | 2,336,092 | 6,200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 6,869 | 6,869 |
| 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 | 6,801 | 6,132 | 6,132 |
| OPERATING RESERVE ESCROW | 1,298,721 | 1,461,581 | 1,461,581 |
| OTHER RESERVES | 63,313 | 63,313 | 63,313 |
| PROJECT CAPITAL RESERVE ESCROW | 30,025 | 30,493 | 30,493 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | ||||
| SECURITY | 31,417 | 31,417 | ||
| FILLING FEES | 3,552 | 3,552 | ||
| CLEANING & MAINTENANCE | 6,365 | 6,365 | ||
| APPLIANCES | 17,278 | 17,278 | ||
| HDC SERVICE FEES | 4,119 | 4,119 | ||
| TELEPHONE EXPENSE | 5,143 | 5,143 | ||
| UTILITIES | 146,857 | 146,857 | ||
| REPAIRS & MAINTENANCE | 57,543 | 57,543 | ||
| PAINTING | 4,650 | 4,650 | ||
| INSURANCE EXPENSE | 13,171 | 13,171 | ||
| OFFICE SUPPLIES | 442 | 442 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL NON INVESTMENT | 211,142 | 211,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 17,765 | 18,393 |
| ACCRUED INTEREST PAYABLE | 935,501 | 935,501 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL NON INVESTMENT | 126,672 |