| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,945 |
| Contractor | Explanation |
|---|---|
| CROGNALE CONSTRUCTION COMPANY INC | PROVIDED ADMINISTRATIVE SUPPORT IN HELPING TO MANAGE PROPERTIES |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 05-22133 SW 103 AVE | 45,000 | 45,000 | ||
| 08-22213 SW 103 AVE | 5,373 | 5,373 | ||
| 101-3787 WASHINGTON | 25,000 | 25,000 | ||
| 102-2801 FLORIDA AVE | 64,183 | 64,183 | ||
| 10-7106 SW 113 AVE | 27,948 | 27,948 | ||
| 11-2441 NW 113 ST | 7,006 | 7,006 | ||
| 12-3876 NW 207 ST | 21,322 | 21,322 | ||
| 21-2125 NW 126 ST | 35,812 | 35,812 | ||
| 22-2971 NW 179 ST | 31,362 | 31,362 | ||
| 23-1080 NW 121 ST | 6,663 | 6,663 | ||
| 28-7771 NW 35 ST | 43,254 | 43,254 | ||
| 29-3087 SHIPPING AVE | 219,310 | 219,310 | ||
| 33-1220 NE 110 TERR | 43,254 | 43,254 | ||
| 36-920 NW 122 ST | 57,821 | 57,821 | ||
| 37-4638 NW 185 ST | 44,658 | 44,658 | ||
| 38-2281 NW 153 ST | 50,399 | 50,399 | ||
| 39-2050 NE 140 ST | 53,748 | 53,748 | ||
| 40-4648 NW 185 ST | 44,628 | 44,628 | ||
| 42-5814 NE 4 CT | 504,508 | 504,508 | ||
| 43-1100 NW 7 AVE | 55,898 | 55,898 | ||
| 48-1945 CALAIS DR | 500,000 | 500,000 | ||
| 51-3547-3549 LOQUAT | 200,826 | 200,826 | ||
| 66-3859 WASHINGTON A | 120,495 | 120,495 | ||
| 67-4018 PRINCETON ST | 315,000 | 315,000 | ||
| 71-421 SW 11 ST | 315,000 | 315,000 | ||
| 82-3843 WASHINGTON A | 295,000 | 295,000 | ||
| 83-800 W SUNRISE BLV | 150,000 | 150,000 | ||
| 86-939 NW 8 AVE | 30,200 | 30,200 | ||
| 88-567 NE 60 ST | 117,000 | 117,000 | ||
| 89-3833 WASHINGTON A | 10,000 | 10,000 | ||
| 90-1126 SW 15 TERR | 204,000 | 204,000 | ||
| 91-1119 NE 15 ST | 251,995 | 251,995 | ||
| 92-97-6 CONDOS | 104,760 | 104,760 | ||
| 98-1432 PARKWAY DR | 425,000 | 425,000 | ||
| CAPITAL IMPROVEMENTS | 258,945 | 1,205 | 257,740 | |
| CHEVY VAN | 6,500 | 6,500 | ||
| OFFICE COMPUTERS | 9,888 | 1,978 | 7,910 | |
| OFFICE FURNITURE | 26,028 | 26,028 | ||
| OFFICE FURNITURE | 714 | 102 | 612 | |
| TOOLS & MACHINERY | 1,512 | 1,512 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,820 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 213,731 | 213,731 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN FEE | 44 | |||
| ADVERTISING EXPENSE | 2,543 | |||
| ALARM EXPENSE | 180 | |||
| APPLICATION EXPENSE | 152 | |||
| APPRAISAL FEES | 3,563 | |||
| ASSOCIATION DUES | 22,296 | |||
| AUTOMOBILE EXPENSE | 7,255 | |||
| BANK SERVICE CHARGES | 785 | |||
| CLOSING COSTS | 20,936 | |||
| COMPUTER & INTERNET EXPENSE | 3,232 | |||
| POSTAGE & DELIVERY EXPENSE | 1,207 | |||
| REPAIRS & MAINTENANCE EXPENSE | 113,900 | |||
| CLEANING & MAINTENANCE EXPENSE | 32,519 | |||
| SUPPLIES EXPENSE | 8,544 | |||
| OFFICE EXPENSE | 4,551 | |||
| DUES & SUBSCRIPTIONS | 317 | |||
| EVICTION EXPENSES | 585 | |||
| LICENSES & PERMITS | 13,359 | |||
| INSURANCE EXPENSE | 101,364 | |||
| MANAGEMENT FEES | 64,000 | |||
| MEALS & ENTERTAINMENT EXPENSE | 2,736 | |||
| OFFICE SUPPLIES | 3,703 | |||
| RENT EXPENSE | 7,813 | |||
| PAYROLL EXPENSES | 1,082 | |||
| TELEPHONE EXPENSE | 8,899 | |||
| TRASH REMOVAL EXPENSE | 21,002 | |||
| TRAVEL EXPENSE | 4,189 | |||
| UTILITIES EXPENSE | 33,810 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE FEES | 860 | ||
| APPLICATION FEES | 2,230 | ||
| ELECTRIC OVERAGES | 142 | ||
| EVICTION FEES | 469 | ||
| INSURANCE REIMBURSEMENTS | 55,079 | ||
| LAUNDRY INCOME | 1,946 |
| Description | Amount |
|---|---|
| ADDITIONAL LONG TERM FINANCING | 448,865 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS HELD | 438,312 | |
| PAYROLL LIABILITIES | 795 | |
| LOANS FROM AFFILIATES | 1,560,711 | |
| OFFICER LOAN PAYABLE | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 22,061 | |||
| COMMISSIONS EXPENSE | 7,212 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 3070 VIRGINIA STREET | 420,000 | 349,059 | 70,941 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 108,050 |