| 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 | 6,140 | 27.0000 | 658 | 658 | 658 | 6,798 |
| 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 | 676,247 | 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 | 451 | S/L | 27.5000 | 127 | 127 | 127 | |
| OTHER EQUIPMENT | 2012-03-31 | 17,588 | 11,407 | 200DB | 7.0000 | 1,766 | 1,766 | 1,766 | |
| BUILDING IMPROVEMENT | 2012-04-01 | 5,558 | 598 | 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 | 80 | 150DB | 15.0000 | 633 | 633 | 633 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,310,680 | 821,698 | 488,982 | |
| MAINTENANCE EQUIPMENT | 23,759 | 23,759 | ||
| LAND | 60,100 | 60,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | 358 | 358 | 358 |
| 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 | -6,085 | -6,743 |
| Description | Amount |
|---|---|
| BOOK V TAX DEPRECIATION DIFFERENCE | 4,442 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | ||||
| MANAGEMENT FEES | 33,547 | 33,547 | 33,547 | |
| ADVERTISING | 851 | 851 | 851 | |
| REPAIRS AND MAINTENANCE | 57,564 | 57,564 | 57,564 | |
| INSURANCE | 7,099 | 7,099 | 7,099 | |
| MISCELLANEOUS | 11,025 | 11,025 | 11,025 | |
| PAYMENT IN LIEU OF TAXES | 6,457 | 6,457 | 6,457 | |
| PROF MEMBERSHIP DUES/FEES | 85 | 85 | 85 | |
| TELEPHONE | 2,734 | 2,734 | 2,734 | |
| TENANT SERVICES | 1,518 | 1,518 | 1,518 | |
| RESIDENT REIMBURSEMENT | 39 | 39 | 39 | |
| COMPUTER AND IT FEES | 1,769 | 1,769 | 1,769 | |
| OFFICE EXPENSES | 161 | 161 | 161 | |
| BAD DEBT | 12,845 | 12,845 | 12,845 | |
| CREDIT REPORTS | 430 | 430 | 430 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 1,233 | 1,233 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 11,275 | 9,487 |
| DUE TO AFFILIATE | 349,524 | 267,249 |