| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEE | 1,200 | 0 | 1,200 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| TAX CREDIT AND LOAN FEES | 2001-06-30 | 16,608 | 10,250 | 480.000000000000 | 311 | 0 | 311 | 10,561 |
| 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 | 2005-12-31 | 299,329 | 123,454 | SL | 34.000000000000 | 9,907 | 0 | 9,907 | |
| FURNISHINGS AND EQUIPMENT | 2017-05-30 | 37,084 | 34,806 | SL | 5.000000000000 | 2,278 | 0 | 2,278 | |
| LAND | 2000-05-01 | 21,875 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 299,329 | 133,361 | 165,968 | |
| FURNISHINGS AND EQUIPMENT | 37,084 | 37,084 | 0 | |
| TAX CREDIT AND LOAN FEES | 16,608 | 10,561 | 6,047 | |
| LAND | 21,875 | 0 | 21,875 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 3,278 | 3,546 | 3,546 |
| RESERVE FOR REPLACEMENT | 11,218 | 15,093 | 15,093 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 4,398 | 0 | 4,398 | 0 |
| KHC FEES | 480 | 0 | 480 | 0 |
| UTILITIES | 24,382 | 0 | 16,575 | 7,807 |
| SUPPLIES | 1,171 | 0 | 1,171 | 0 |
| CONTRACTS | 1,379 | 0 | 1,379 | 0 |
| REPAIRS | 813 | 0 | 813 | 0 |
| INSURANCE | 4,689 | 0 | 4,689 | 0 |
| OTHER INSURANCE | 180 | 0 | 180 | 0 |
| RENTING EXPENSE | 625 | 0 | 625 | 0 |
| COMPUTER EXPENSE | 1,496 | 0 | 1,496 | 0 |
| OFFICE EXPENSE | 272 | 40 | 232 | 0 |
| RESIDENT ACTIVITIES | 500 | 0 | 500 | 0 |
| GARBAGE AND TRASH REMOVAL | 1,728 | 0 | 1,728 | 0 |
| Amortization | 311 | 0 | 311 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 72,583 | 72,583 | |
| OTHER INCOME | 1,184 | 1,184 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 4,750 | 5,143 |
| ACCRUED INTEREST PAYABLE | 88,004 | 88,000 |
| PREPAID REVENUE | 15 | 121 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC TAXES | 30 | 0 | 30 | 0 |