| 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 | 11,496 | 480.000000000000 | 311 | 0 | 311 | 11,807 |
| 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 | 167,686 | SL | 34.000000000000 | 8,886 | 0 | 8,886 | |
| 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 | 176,572 | 125,557 | |
| FURNISHINGS AND EQUIPMENT | 37,084 | 37,084 | 0 | |
| TAX CREDIT AND LOAN FEES | 16,608 | 11,807 | 4,801 | |
| 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 | 3,780 | 3,265 | 3,265 |
| RESERVE FOR REPLACEMENT | 12,773 | 14,358 | 14,358 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 4,426 | 0 | 4,426 | 0 |
| KHC FEES | 480 | 0 | 480 | 0 |
| UTILITIES | 27,459 | 0 | 18,663 | 8,796 |
| SUPPLIES | 7,480 | 0 | 7,480 | 0 |
| CONTRACTS | 3,568 | 0 | 3,568 | 0 |
| TRAINING | 300 | 0 | 300 | 0 |
| INSURANCE | 7,789 | 0 | 7,789 | 0 |
| OTHER INSURANCE | 158 | 0 | 158 | 0 |
| RENTING EXPENSE | 156 | 0 | 156 | 0 |
| COMPUTER EXPENSE | 1,185 | 0 | 1,185 | 0 |
| OFFICE EXPENSE | 110 | 0 | 110 | 0 |
| RESIDENT ACTIVITIES | 313 | 0 | 313 | 0 |
| GARBAGE AND TRASH REMOVAL | 1,730 | 0 | 1,730 | 0 |
| MISCELLANEOUS ADMINISTRATIVE | 236 | 0 | 236 | 0 |
| PROFESSIONAL FEES | 1,500 | 0 | 1,500 | 0 |
| BAD DEBTS EXPENSE | 185 | 0 | 185 | 0 |
| MAINTENANCE | 1,032 | 0 | 1,032 | 0 |
| Amortization | 311 | 0 | 311 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 73,947 | 73,947 | |
| OTHER INCOME | 1,205 | 1,205 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 5,445 | 5,900 |
| ACCRUED INTEREST PAYABLE | 105,883 | 110,358 |
| PREPAID REVENUE | 7 | 127 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC TAXES | 15 | 0 | 15 | 0 |