| 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 | 5,482 | 27.0000 | 658 | 658 | 658 | 6,140 |
| 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 | 646,357 | S/L | 27.5000 | 29,890 | 29,890 | 29,890 | |
| 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 | 324 | S/L | 27.5000 | 127 | 127 | 127 | |
| OTHER EQUIPMENT | 2012-03-31 | 17,588 | 8,935 | 200DB | 7.0000 | 2,472 | 2,472 | 2,472 | |
| BUILDING IMPROVEMENT | 2012-04-01 | 5,558 | 396 | S/L | 27.5000 | 202 | 202 | 202 | |
| FIRE & SECURITY SYSTEM | 2002-09-30 | 26,500 | 26,500 | 200DB | 7.0000 | ||||
| ROOFING | 2015-03-31 | 6,410 | 150DB | 15.0000 | 80 | 80 | 80 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,237,542 | 789,242 | 448,300 | |
| MAINTENANCE EQUIPMENT | 23,759 | 19,156 | 4,603 | |
| LAND | 60,100 | 60,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | 3,159 | 3,159 | 3,159 |
| 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 | -5,427 | -6,085 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | ||||
| MANAGEMENT FEES | 25,521 | 25,521 | 25,521 | |
| ADVERTISING | 290 | 290 | 290 | |
| REPAIRS AND MAINTENANCE | 59,716 | 59,716 | 59,716 | |
| INSURANCE | 6,958 | 6,958 | 6,958 | |
| MISCELLANEOUS | 439 | 439 | 439 | |
| PAYMENT IN LIEU OF TAXES | 7,022 | 7,022 | 7,022 | |
| PROF MEMBERSHIP DUES/FEES | 533 | 533 | 533 | |
| TELEPHONE | 2,473 | 2,473 | 2,473 | |
| TENANT SERVICES | 114 | 114 | 114 | |
| RESIDENT REIMBURSEMENT | 227 | 227 | 227 | |
| COMPUTER AND IT FEES | 1,597 | 1,597 | 1,597 | |
| OFFICE EXPENSES | 1,717 | 1,717 | 1,717 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 572 | 572 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 10,316 | 11,275 |
| DUE TO AFFILIATE | 349,524 |