| 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 | 11,184 | 480.000000000000 | 312 | 0 | 312 | 11,496 |
| 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 | 302,129 | 157,677 | SL | 34.000000000000 | 10,009 | 0 | 10,009 | |
| FURNISHINGS AND EQUIPMENT | 2017-05-30 | 37,084 | 37,084 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 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 | 302,129 | 167,686 | 134,443 | |
| FURNISHINGS AND EQUIPMENT | 37,084 | 37,084 | 0 | |
| TAX CREDIT AND LOAN FEES | 16,608 | 11,496 | 5,112 | |
| 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 | 3,379 | 3,780 | 3,780 |
| RESERVE FOR REPLACEMENT | 19,982 | 12,773 | 12,773 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 4,539 | 0 | 4,539 | 0 |
| KHC FEES | 480 | 0 | 480 | 0 |
| UTILITIES | 26,874 | 0 | 17,687 | 9,187 |
| SUPPLIES | 2,967 | 0 | 2,967 | 0 |
| CONTRACTS | 9,541 | 0 | 9,541 | 0 |
| TRAINING | 54 | 0 | 54 | 0 |
| INSURANCE | 7,562 | 0 | 7,562 | 0 |
| OTHER INSURANCE | 164 | 0 | 164 | 0 |
| RENTING EXPENSE | 104 | 0 | 104 | 0 |
| COMPUTER EXPENSE | 1,140 | 0 | 1,140 | 0 |
| OFFICE EXPENSE | 88 | 0 | 88 | 0 |
| RESIDENT ACTIVITIES | 313 | 0 | 313 | 0 |
| GARBAGE AND TRASH REMOVAL | 1,720 | 0 | 1,720 | 0 |
| MISCELLANEOUS ADMINISTRATIVE | 129 | 0 | 129 | 0 |
| PROFESSIONAL FEES | 2,400 | 0 | 2,400 | 0 |
| BAD DEBTS EXPENSE | 184 | 0 | 184 | 0 |
| MAINTENANCE | 231 | 0 | 231 | 0 |
| Amortization | 312 | 0 | 312 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 74,994 | 74,994 | |
| OTHER INCOME | 1,219 | 1,219 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 5,272 | 5,445 |
| ACCRUED INTEREST PAYABLE | 101,414 | 105,883 |
| PREPAID REVENUE | 28 | 7 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC TAXES | 30 | 0 | 30 | 0 |