| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND ACCOUNTING | 8,550 |
| 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 | 1,852,738 | SL | 2750.0000000000 % | 203,247 | |||
| Building improvement | 2019-05-21 | 13,575 | 2,269 | SL | 2750.0000000000 % | 2,769 | |||
| Equipment | 2019-01-01 | 12,194 | 10,207 | 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 | 2,053,597 | 3,343,797 | |
| EQUIPMENT | 29,460 | 11,460 | 18,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 30,358 |
| Item No. | 1 |
|---|---|
| Lender's Name | NYC HDC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 8,164,520 |
| Balance Due | 7,962,814 |
| 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 | 143,803 |
| 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 | 82,913 | 77,497 | |
| TENANTS SECURITY DEPOSIT | 33,010 | 35,169 | |
| VENDOR DEPOSIT | 1,845 | 1,845 | |
| CAPITALIZED COST | 111,269 | 106,718 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 104,788 | |||
| BAD DEBTS | 51,503 | |||
| OFFICE EXPENSES | 7,408 | |||
| TELECOMMUNICATION | 7,877 | |||
| MISC | 1,161 | |||
| REPAIRS AND MAINTENANCE | 105,051 | |||
| INSURANCE | 32,448 | |||
| PAYROLL RELATED INSURANCE | 16,672 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC | 11,413 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANTS SECURITY DEPOSIT PAYABLE | 33,010 | 35,169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT FEE | 36,539 | |||
| CONSULTANTS | 4,965 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE, FEE | 903 | |||
| PAYROLL TAXES | 5,114 | |||
| REAL ESRATE TAXES | 14,640 |