| 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 |
|---|---|---|---|---|---|---|---|---|
| FINANCING COSTS | 2010-12-06 | 34,358 | 2.000000000000 | 17,179 | 0 | 17,179 | 17,179 |
| 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 | 2010-12-06 | 1,578,955 | ADS | 40.000000000000 | 1,645 | 0 | 1,645 | ||
| LAND | 2010-12-06 | 490,000 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,578,955 | 1,645 | 1,577,310 | 0 |
| LAND | 490,000 | 0 | 490,000 | 0 |
| FINANCING COSTS | 34,358 | 17,179 | 17,179 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 0 | 14,882 | 14,882 |
| FINANCING COSTS | 0 | 34,263 | 34,263 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 2,544 | 0 | 2,544 | 0 |
| UTILITIES | 21,798 | 0 | 21,798 | 0 |
| REPAIRS & MAINTENANCE | 3,781 | 0 | 3,781 | 0 |
| ADMINISTRATIVE | 1,406 | 0 | 1,406 | 0 |
| INTEREST EXPENSE | 10,725 | 0 | 10,725 | 0 |
| AMORTIZATION | 95 | 0 | 95 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME RENT | 14,265 | 14,265 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 0 | 10,725 |
| TENANT SECURITY DEPOSITS | 0 | 14,787 |
| DUE TO RELATED PARTY | 0 | 50,902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,352 | 0 | 0 | 0 |
| PAYROLL TAXES | 191 | 0 | 0 | 0 |