| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOHN W. DAVIS, CPA Audit Fees | 13,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building | 6,117,184 | 4,120,467 | 1,996,717 | |
| Land | 28,500 | 0 | 28,500 | |
| Furniture & Equipment | 427,400 | 381,821 | 45,579 |
| Item No. | 1 |
|---|---|
| Lender's Name | THE CITY OF NEW YORK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 851,551 |
| Balance Due | 851,551 |
| Date of Note | 2021-12 |
| Maturity Date | 2031-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | UNPAID REAL ESTATE TAXES |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Tenants' Security Deposits | 14,877 | 14,877 | 0 |
| Replacement Reserve Account | 237,791 | 271,280 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE COORDINATOR EXPENSES | 19,229 | |||
| MANAGEMENT FEES | 85,590 | |||
| TELEPHONE | 8,079 | |||
| UTILITIES | 160,753 | |||
| OFFICE EXPENSES | 23,315 | |||
| REPAIR & MAINTENANCE | 200,307 | |||
| SECURITY | 116,343 | |||
| REAL ESTATE TAXES | 420,531 | |||
| INSURANCE | 46,784 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER TENANT INCOME | 1,436 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY PAYABLE | 14,877 | 14,877 |