| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND ACCOUNTING | 8,350 |
| 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 | 1,459,884 | SL | 2750.0000000000 % | 196,383 | |||
| Building improvement | 2019-05-21 | 13,575 | 1,282 | SL | 2750.0000000000 % | 493 | |||
| Equipment | 2019-01-01 | 12,194 | 6,723 | SL | 0000000007.000000000000 | 1,742 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENT | 5,397,394 | 1,459,856 | 3,937,538 | |
| EQUIPMENT | 29,460 | 5,538 | 23,922 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 14,380 |
| Item No. | 1 |
|---|---|
| Lender's Name | NYC HDC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 8,164,520 |
| Balance Due | 7,907,250 |
| 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 | 150,000 |
| Date of Note | 2020-04 |
| Maturity Date | 2051-04 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0000000000.027500000000 |
| 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 | 51,850 | 56,779 | |
| TENANTS SECURITY DEPOSIT | 38,199 | 38,199 | |
| VENDOR DEPOSIT | 1,845 | 1,845 | |
| CAPITALIZED COST | 124,922 | 120,371 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 7,945 | |||
| TELECOMMUNICATION | 6,230 | |||
| BAD DEBTS | 6,140 | |||
| UTILITIES | 60,676 | |||
| REPAIRS | 121,892 | |||
| REAL ESTATE TAXES | 273 | |||
| MISC | 13 | |||
| PAYROLL TAXES | 6,273 | |||
| INSURANCE | 23,530 | |||
| AMORTIZATION | 4,551 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC | 19,880 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSIT PAYABLE | 38,199 | 38,199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT FEE | 40,469 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE, FEE | 920 |