| 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 | 2,108 | 15.0000 | 308 | 308 | 308 | 2,416 |
| 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 | 147,903 | 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 | 52,336 | 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 | 248,315 | 40,680 | 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 | 31,800 |
| Item No. | 1 |
|---|---|
| Lender's Name | EDDIE LEE COLE |
| Lender's Title | OFFICER |
| Original Amount of Loan | 204864 |
| Balance Due | 203612 |
| 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 | 3 | ||
| CAPITAL RESERVE ESCROW | 15,311 | 16,911 | |
| INSURANCE & TAX ESCROW | 14,947 | 17,120 | |
| DEBT SERVICE RESERVE | 2,118 | 2,118 | |
| CLOSING COSTS - 2014 | 4,626 | 4,627 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENTS - TARPON SPRINGS | ||||
| AUTO AND TRUCK EXPENSE | 607 | 607 | 607 | |
| MEALS | 96 | 96 | 96 | |
| INSURANCE-GENERAL | 4,727 | 4,727 | 4,727 | |
| CLEANING | 95 | 95 | 95 | |
| LICENSE | 70 | 70 | 70 | |
| OFFICE EXPENSE | 848 | 848 | 848 | |
| POSTAGE | 262 | 262 | 262 | |
| STORAGE RENT | 2,187 | 2,187 | 2,187 | |
| REPAIRS AND MAINTENANCE | 18,587 | 18,587 | 18,587 | |
| TELEPHONE | 1,979 | 1,979 | 1,979 | |
| UTILITIES | 12,492 | 12,492 | 12,492 | |
| BANK CHARGES | 46 | 46 | 46 | |
| MANAGEMENT FEES | 2,000 | 2,000 | 2,000 | |
| TRAVEL | 630 | 630 | 630 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AP -MANAGEMENT FEE | 126,500 | 128,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APARTMENTS - TARPON SPRINGS | 2,119 | 2,119 | 2,119 |