| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | 7,768 | 7,768 | 7,768 |
| 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 | 8,113 | 27.0000 | 658 | 658 | 658 | 8,771 |
| 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 | 765,915 | 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 | 833 | S/L | 27.5000 | 127 | 127 | 127 | |
| OTHER EQUIPMENT | 2012-03-31 | 17,588 | 16,244 | 200DB | 7.0000 | 1,344 | 1,344 | 1,344 | |
| BUILDING IMPROVEMENT | 2012-04-01 | 5,558 | 1,204 | 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 | 1,796 | 150DB | 15.0000 | 461 | 461 | 461 | |
| ROOFING | 2017-03-31 | 67,386 | 4,492 | S/L | 15.0000 | 4,493 | 4,493 | 4,493 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,373,558 | 944,183 | 429,375 | |
| 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 | 1,120 | 1,120 | 1,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FINANCING COSTS (NET ACCUM AMORT) | 9,702 | 9,045 |
| Description | Amount |
|---|---|
| BOOK V TAX DEPRECIATION DIFFERENCE | 5,709 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLSTON TERRACE | ||||
| COMPUTER AND IT FEES | 3,873 | 3,873 | 3,873 | |
| INSURANCE | 12,076 | 12,076 | 12,076 | |
| MANAGEMENT FEES | 62,510 | 62,510 | 62,510 | |
| ADMINISTRATIVE | 1,023 | 1,023 | 1,023 | |
| OFFICE EXPENSES | 10,064 | 10,064 | 10,064 | |
| PAYMENT IN LIEU OF TAXES | 8,489 | 8,489 | 8,489 | |
| REPAIRS AND MAINTENANCE | 89,775 | 89,775 | 89,775 | |
| TELEPHONE | 2,472 | 2,472 | 2,472 | |
| TENANT SERVICES | 479 | 479 | 479 | |
| ADV ERTISING/MARKETING | 176 | 176 | 176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 8,443 | 8,340 |
| DUE TO AFFILIATE | 523,843 | 6,182 |