| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Indirect accounting fees | 23,100 | 0 | 3,508 | 19,592 |
| 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 | 17,953 | 30.0000 | 669 | 18,622 |
| 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 | 2,924,965 | SL | 40.0000 | 109,005 | 109,005 | ||
| Building Improvements | 2012-06-30 | 313,020 | 96,751 | SL | 3.64 % | 11,385 | 11,385 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,805,269 | 1,479,886 | 1,325,383 | 8,146,574 |
| Land | 18,573 | 18,573 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Indirect Legal Fees | 1,150 | 0 | 175 | 975 |
| 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 | 2,117 | 1,448 | 1,448 |
| Operating Reserve Escrow | 1,809,134 | 1,840,622 | 1,840,622 |
| Other Reserves | 63,315 | 63,315 | 63,315 |
| Project Capital Reserve Escrow | 152,215 | 152,383 | 152,383 |
| Description | Amount |
|---|---|
| Book/Tax Depreciation Adjustment | 16,652 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 669 | 669 | ||
| Appliances and furniture | 33,346 | 5,064 | 28,282 | |
| Cleaning & maintenance | 11,827 | 1,796 | 10,031 | |
| Filing fees | 275 | 42 | 233 | |
| HDC service fees | 5,863 | 5,863 | ||
| Insurance | 19,514 | 2,964 | 16,550 | |
| Miscellaneous | 9 | 1 | 8 | |
| Office | 6,832 | 1,038 | 5,794 | |
| Rent concessions | 33,216 | 5,045 | 28,171 | |
| Repairs & maintenance | 86,254 | 13,100 | 73,154 | |
| Security | 32,066 | 4,870 | 27,196 | |
| Telephone | 470 | 71 | 399 | |
| Utilities | 220,680 | 33,515 | 187,165 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Gross Rent-Non Investment | 224,852 | 224,852 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposits | 16,767 | 16,641 |
| Accrued Interest Payable | 935,501 | 935,501 |
| Due to Related Parties | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Indirect other professional fees | 90,759 | 0 | 13,784 | 76,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax on Investment Income | 4,179 | 635 | 3,544 | |
| Property Taxes | 4,775 | 725 | 4,050 |