| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | ||||
| APARTMENTS - TARPON SPRINGS | 820 | 820 | 820 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS 2014 | 2014-03-31 | 4,627 | 1,183 | 15.0000 | 308 | 308 | 308 | 1,491 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2001-01-01 | 288,995 | 125,673 | S/L | 39.0000 | 7,410 | 7,410 | 7,410 | |
| FURNITURE & FIXTURE | 2001-06-30 | 29,200 | 29,200 | S/L | 15.0000 | ||||
| BLDG IMPROVEMENT | 2001-06-30 | 104,448 | 44,302 | S/L | 39.0000 | 2,678 | 2,678 | 2,678 | |
| LEASEHOLD AC | 2005-04-12 | 2,525 | 2,525 | S/L | 10.0000 | ||||
| CARPET | 2006-11-21 | 1,000 | 1,000 | 200DB | 10.0000 | ||||
| FLOORING | 2008-10-14 | 1,000 | 965 | 200DB | 10.0000 | 35 | 35 | 35 | |
| FLOORING | 2009-02-20 | 1,000 | 902 | 200DB | 10.0000 | 65 | 65 | 65 | |
| LAND | 2001-01-01 | 31,800 | |||||||
| MACH & EQUIPMENT | 2004-03-09 | 845 | 845 | S/L | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 433,640 | 217,091 | 216,549 | ||
| LAND | 31,800 | 31,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | ||||
| APARTMENTS - TARPON SPRINGS | 220 | 220 | 220 |
| Item No. | 1 |
|---|---|
| Lender's Name | NEIGHBORHOOD LENDING |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 142,616 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | EDDIE LEE COLE |
| Lender's Title | OFFICER |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 204,312 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITAL ESCROW ACCOUNT | 10,512 | 12,112 | 12,112 |
| INSURANCE & TAX ESCROW | 4,930 | 8,200 | 8,200 |
| DEBT SERVICE RESERVE | 2,118 | 2,118 | 2,118 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENTS - TARPON SPRINGS | ||||
| BANK CHARGES | 147 | 147 | 147 | |
| OFFICE EXPENSE | 1,759 | 1,759 | 1,759 | |
| POSTAGE | 235 | 235 | 235 | |
| AUTO EXPENSE | 184 | 184 | 184 | |
| INSURANCE | 3,630 | 3,630 | 3,630 | |
| LICENSE | 70 | 70 | 70 | |
| REPAIR & MAINTENANCE | 9,895 | 9,895 | 9,895 | |
| TELEPHONE | 2,659 | 2,659 | 2,659 | |
| UTILITIES | 11,104 | 11,104 | 11,104 | |
| STORAGE RENT | 2,120 | 2,120 | 2,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | ||||
| APARTMENTS - TARPON SPRINGS | 500 | 500 | 500 |