| 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 |
|---|---|---|---|---|---|---|---|---|
| Loan fees | 2006-12-01 | 14,384 | 4,434 | 120.000000000000 | 1,438 | 1,438 | 5,872 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Brooks Landing Apartments | 2006-06-26 | 4,857,861 | 625,632 | SL | 27.500000000000 | 176,649 | 176,649 | ||
| Land | 2006-06-26 | 1,000,630 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Brooks Landing Apartments | 4,857,861 | 802,281 | 4,055,580 | 0 |
| Land | 1,000,630 | 0 | 1,000,630 | 0 |
| Loan fees | 14,384 | 5,872 | 8,512 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Ameritrade Cash Account | AT COST | 13,838 | 13,838 |
| Ameritrade Securities | AT COST | 486,654 | 313,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 10 | 10 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 6,408 | 6,408 | 0 | |
| Loan fees | 11,608 | 11,608 | 0 | |
| Amortization | 1,438 | 1,438 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Foundation share of Brooks Landing Debt | 3,891,491 | 3,891,491 |
| Over distribution(2007) | 64,575 | 64,575 |
| Over distribution(2008) | 82,353 | 82,353 |
| Amount received in excess of stated amount | 26,505 | 26,505 |
| Other receipt | 4,243 | 4,243 |
| Over distribution 2009 | 22,094 | 22,094 |
| Over distribution 2010 | 0 | 25,479 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate taxes | 56,687 | 56,687 | 0 |