| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITAND ACCOUNTING | 7,500 |
| 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 | 2009-01-01 | 5,324,994 | 1,261,991 | SL | 2750.0000000000 % | 197,893 | |||
| Building improvement | 2019-05-21 | 13,575 | 494 | SL | 2750.0000000000 % | 788 | |||
| Equipment | 2019-01-01 | 12,194 | 3,797 | SL | 0000000007.000000000000 | 2,926 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENT | 5,348,660 | 1,262,979 | 4,085,681 | |
| EQUIPMENT | 12,194 | 3,797 | 8,397 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 22,465 |
| Item No. | 1 |
|---|---|
| Lender's Name | NYC HDC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 8,164,520 |
| Balance Due | 7,925,513 |
| Date of Note | 2018-08 |
| Maturity Date | 2061-08 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0000000000.030200000000 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | MORTGAGE |
| Description of Lender Consideration | BUILDING |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 149,900 |
| Balance Due | 149,900 |
| Date of Note | 2020-04 |
| Maturity Date | 2021-04 |
| Repayment Terms | NONE |
| Interest Rate | 0000000000.010000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | CASH FLOW |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESTRICTED ACCOUNTS | 51,925 | 51,850 | |
| TENANTS SECURITY DEPOSIT | 38,254 | 38,199 | |
| VENDOR DEPOSIT | 775 | 1,845 | |
| CAPITALIZED COST | 129,473 | 124,922 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 5,007 | |||
| TELECOMMUNICATION | 6,043 | |||
| BAD DEBTS | 12,703 | |||
| UTILITIES | 60,776 | |||
| REPAIRS | 110,956 | |||
| REAL ESTATE TAXES | 12,425 | |||
| MISC | 1,450 | |||
| PAYROLL TAXES | 4,274 | |||
| INSURANCE | 16,151 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC | 8,174 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSIT PAYABLE | 40,453 | 38,199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT FEE | 31,827 |