| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 310,421 | 155,211 | 155,210 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 68,000 | 68,000 | 68,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 41,013,160 | 1,000,885 | 40,012,275 | 40,012,275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 334,571 | 167,286 | 167,285 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS | 3,694,873 | 3,339,341 | |
| LEASE COMMISSIONS | 871,106 | 871,106 | |
| LEASE COMMISSIONS A/D | -409,299 | -409,299 | |
| LOAN FEES | 1,700 | 1,700 | |
| OTHER SECURITY DEPOSITS | 8,784 | 8,784 | |
| ESCROW DEPOSIT | 1,000 | 1,000 | |
| MORTGAGE DUE TO/FROM | 30,000 | 30,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERITES | ||||
| INSURANCE | 31,677 | 31,677 | ||
| JANITORIAL EXPENSE | 31,702 | 31,702 | ||
| LANDSCAPING | 56,296 | 56,296 | ||
| MANAGEMENT FEES | 141,371 | 141,371 | ||
| OTHER RENTAL EXPENSE | 50,312 | 50,312 | ||
| PEST CONTROL | 3,314 | 3,314 | ||
| SECURITY SERVICE | 30,096 | 30,096 | ||
| TRASH | 33,388 | 33,388 | ||
| UTILITIES | 29,391 | 29,391 | ||
| WATER AND SEWER | 59,375 | 59,375 | ||
| DECORATIONS AND FURNISHINGS | 2,994 | 2,994 | ||
| COMMISSIONS | 23,265 | 23,265 | ||
| ESCROW AND TITLE FEES | 12,031 | 12,031 | ||
| RENTAL INSURANCE | 1,580 | 1,580 | ||
| REPAIRS AND MAINTENACE | 85,614 | 85,614 | ||
| INVESTMENT DEPRECIATION | 347,504 | 347,504 | ||
| EXPENSES | ||||
| CLEANING & GROUNDS MAINTENANC | 8,311 | 8,311 | ||
| SECURITY SERVICE | 569 | 569 | ||
| OFFICE EXPENSES | 6,472 | 6,472 | ||
| SMALL TOOLS AND OFFICE SUPPLI | 24,635 | 24,635 | ||
| STATIONERY & PRINTING | 74 | 74 | ||
| DUES & SUBSCRIPTIONS | 17,219 | 8,610 | 8,609 | |
| POSTAGE AND DELIVERY | 809 | 809 | ||
| IT & COMMUNICATION | 3,021 | 1,511 | 1,510 | |
| LIABILITY INSURANCE | 7,965 | 7,965 | ||
| D & O INSURANCE | 453 | 453 | ||
| PAYROLL PROCESSING FEES | 833 | 417 | 416 | |
| TRAINING AND EDUCATION | 323 | 323 | ||
| BANK FEES | 2,489 | 1,245 | 1,244 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 103 | 103 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 5,263,832 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 13,584 | |
| OTHER PAYABLES | 585,000 | |
| ACCRUED INTEREST | 27,882 | |
| ACCRUED EXPENSES | 268,383 | |
| PREPAID RENT FROM PROPERTIES | 89,510 | |
| DEFERRED RENTAL INCOME | 560,039 | |
| OTHER PAYABLE | 6,532,154 | |
| TENANT DEPOSITS | 280,308 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTE RECEIVABLES |
16,706,465 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 95,417 | 47,709 | 47,708 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAX AND LICENSE | 17,312 | 8,656 | 8,656 | |
| FEDERAL EXCISE TAX | 45,000 | |||
| RENTAL PROPERITES | 255,015 | 255,015 |