| 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 | 1,799 | 15.0000 | 309 | 309 | 309 | 2,108 |
| 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 | 140,493 | 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 | 49,658 | 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 | 1,000 | 200DB | 10.0000 | ||||
| FLOORING | 2009-02-20 | 1,000 | 1,000 | 200DB | 10.0000 | ||||
| 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 |
|---|---|---|---|---|
| BUILDINGS | 288,995 | 237,917 | 51,078 | 288,995 |
| BUILDING RENOVATIONS | 109,973 | 109,973 | 109,973 | |
| FURNITURE & FIXTURES | 29,200 | 29,200 | 29,200 | |
| MACHINERY & EQUIPMENT | 845 | 845 | 845 | |
| ACCUMULATED DEPRECIATION | ||||
| LAND | 31,800 | 31,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | ||||
| APARTMENTS - TARPON SPRINGS | 420 | 420 | 420 |
| Item No. | 1 |
|---|---|
| Lender's Name | EDDIE LEE COLE |
| Lender's Title | OFFICER |
| Original Amount of Loan | 204864 |
| Balance Due | 204312 |
| Date of Note | 2014-09 |
| Maturity Date | |
| Repayment Terms | WHEN ORG HAS EXTRA CAPITAL |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | INTIAL CAPITAL |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING | 1 | ||
| CAPITAL RESERVE ESCROW | 13,711 | 15,311 | 15,311 |
| INSURANCE & TAX ESCROW | 12,074 | 14,947 | 14,947 |
| DEBT SERVICE RESERVE | 2,118 | 2,118 | 2,118 |
| CLOSING COSTS - 2014 | 4,626 | 4,318 |
| Description | Amount |
|---|---|
| ADJ MGMT FEES ACCRUED | 124,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENTS - TARPON SPRINGS | ||||
| AUTO AND TRUCK EXPENSE | 186 | 186 | 186 | |
| EXTERMINATION | 25 | 25 | 25 | |
| MEALS | 289 | 289 | 289 | |
| INSURANCE-GENERAL | 4,657 | 4,657 | 4,657 | |
| LICENSE | 70 | 70 | 70 | |
| OFFICE EXPENSE | 541 | 541 | 541 | |
| POSTAGE | 394 | 394 | 394 | |
| STORAGE RENT | 2,160 | 2,160 | 2,160 | |
| REPAIRS AND MAINTENANCE | 19,106 | 19,106 | 19,106 | |
| TELEPHONE | 2,088 | 2,088 | 2,088 | |
| UTILITIES | 14,648 | 14,648 | 14,648 | |
| BANK CHARGES | 269 | 269 | 269 | |
| MANAGEMENT FEES | 2,000 | 2,000 | 2,000 | |
| TRAVEL | 1,187 | 1,187 | 1,187 | |
| INCOME TAX | 145 | 145 | 145 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AP -MANAGEMENT FEE | 126,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENTS - TARPON SPRINGS | 1,519 | 1,519 | 1,519 |