| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | 7,890 | 7,890 | 7,890 |
| 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 | 2005-12-22 | 17,761 | 4,824 | 27 | 658 | 658 | 658 | 5,482 |
| Person Name | Explanation |
|---|---|
| SANDRA BLY | |
| LINDA CALVERT | |
| DAVID A JENNINGS | |
| JOHN L VANDEVATE | |
| TERRY W CUNNINGHAM | |
| CEEGEE MCCORD |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1992-08-01 | 60,100 | |||||||
| BUILDINGS | 1992-08-01 | 1,195,574 | 616,468 | S/L | 27.5000 | 29,889 | 29,889 | 29,889 | |
| COMPUTER | 1992-05-07 | 2,291 | 2,291 | 200DB | 5.0000 | ||||
| COPY MACHINE | 1995-09-29 | 1,295 | 1,295 | 200DB | 5.0000 | ||||
| LASER PRINTER | 1995-06-22 | 1,500 | 1,500 | 200DB | 5.0000 | ||||
| STORAGE BUILDING | 1994-12-14 | 1,085 | 1,085 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENT | 2011-09-30 | 3,500 | 196 | S/L | 27.5000 | 128 | 128 | 128 | |
| OTHER EQUIPMENT | 2012-03-31 | 17,588 | 5,474 | 200DB | 7.0000 | 3,461 | 3,461 | 3,461 | |
| BUILDING IMPROVEMENT | 2012-04-01 | 5,558 | 194 | S/L | 27.5000 | 202 | 202 | 202 | |
| FIRE & SECURITY SYSTEM | 2002-09-30 | 26,500 | 26,500 | 200DB | 7.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,231,132 | 755,043 | 476,089 | |
| MAINTENANCE EQUIPMENT | 23,759 | 16,724 | 7,035 | |
| LAND | 60,100 | 60,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FINANCING COSTS | 17,761 | 17,761 | |
| LESS: ACCUM AMORTIZATION | -4,769 | -5,427 |
| Description | Amount |
|---|---|
| BOOK V TAX DEPRECIATION DIFFERENCE | 3,648 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | ||||
| MANAGEMENT FEES | 25,723 | 25,723 | 25,723 | |
| ADVERTISING | 485 | 485 | 485 | |
| REPAIRS AND MAINTENANCE | 52,669 | 52,669 | 52,669 | |
| INSURANCE | 7,092 | 7,092 | 7,092 | |
| MISCELLANEOUS | 1,811 | 1,811 | 1,811 | |
| ADMINISTRATIVE | 907 | 907 | 907 | |
| UTILITIES | 55,546 | 55,546 | 55,546 | |
| PAYMENT IN LIEU OF TAXES | 8,373 | 8,373 | 8,373 | |
| BAD DEBT | 977 | 977 | 977 | |
| PROF MEMBERSHIP DUES/FEES | 163 | 163 | 163 | |
| TELEPHONE | 1,729 | 1,729 | 1,729 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 1,270 | 1,270 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 9,766 | 10,316 |