| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 248,704 | 124,352 | 0 | 124,352 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 208,263 | 104,132 | 0 | 104,131 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS | 2,583,648 | 3,290,223 | 3,290,223 |
| LEASE COMMISSIONS - NET | 465,374 | 223,123 | 223,123 |
| LOAN FEES - NET | 5,765 | 7,514 | 7,514 |
| OTHER SECURITY DEPOSITS | 4,241 | 3,092 | 3,092 |
| OTHER RECEIVABLE | 39,691 | 30,191 | 30,191 |
| ESCROW DEPOSIT | 79,000 | 79,000 |
| Description | Amount |
|---|---|
| PENALTIES | 124 |
| LIFE INSURANCE | 4,084 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE & FACILITY MGMT SERVICE | 267 | 134 | 0 | 133 |
| PARKING | 370 | 185 | 0 | 185 |
| SECURITY SERVICE | 245 | 123 | 0 | 122 |
| OFFICE EXPENSES | 12,566 | 6,283 | 0 | 6,283 |
| DUES & SUBSCRIPTIONS | 4,050 | 2,025 | 0 | 2,025 |
| POSTAGE AND DELIVERY | 1,838 | 919 | 0 | 919 |
| IT & COMMUNICATION | 7,845 | 3,923 | 0 | 3,922 |
| LIABILITY INSURANCE | 43,894 | 21,947 | 0 | 21,947 |
| BANK FEES | 147,702 | 73,851 | 0 | 73,851 |
| MISCELLANEOUS EXPENSES | 11,562 | 11,562 | 0 | 0 |
| COMMISSION EXPENSES | 426,450 | 426,450 | 0 | 0 |
| ESCROW AND TITLE FEES | 70,669 | 70,669 | 0 | 0 |
| INSURANCE | 118,529 | 118,529 | 0 | |
| JANITORIAL EXPENSE | 71,187 | 71,187 | 0 | |
| LANDSCAPING | 44,171 | 44,171 | 0 | |
| MANAGEMENT FEES | 224,925 | 224,925 | 0 | |
| OTHER RENTAL EXPENSE | 948,493 | 948,493 | 0 | |
| PEST CONTROL | 6,296 | 6,296 | 0 | |
| SECURITY SERVICE | 981 | 981 | 0 | |
| TRASH | 47,016 | 47,016 | 0 | |
| UTILITIES | 81,881 | 81,881 | 0 | |
| WATER AND SEWER | 39,433 | 39,433 | 0 | |
| DECORATIONS AND FURNISHINGS | 70,821 | 70,821 | 0 | |
| DECORATION AND LABOR | 25,020 | 25,020 | 0 | |
| REPAIRS AND MAINTENACE | 577,757 | 577,757 | 0 | |
| SUPPLIES | 33,694 | 33,694 | 0 | |
| AMORTIZATION | 388,108 | 388,108 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 447,162 |
| BOOK TAX DIFFERENCE | 804,794 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 8,091 | 25,593 |
| LINE OF CREDIT | 0 | 1,000,000 |
| ACCRUED INTEREST | 26,066 | 12,672 |
| ACCRUED EXPENSES | 67,209 | 93,902 |
| PREPAID RENT FROM PROPERTIES | 21,886 | 33,134 |
| DEFERRED RENTAL INCOME | 854,232 | 452,319 |
| OTHER PAYABLE | 6,383,925 | 3,879,537 |
| TENANT DEPOSITS | 293,196 | 268,924 |
| PAYROLL LIABILITIES | 1,313 | 1,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 44,417 | 22,209 | 0 | 22,208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAX AND LICENSE | 764 | 382 | 0 | 382 |
| PAYROLL TAXES | 10,745 | 5,373 | 0 | 5,372 |
| FEDERAL TAXES PAID | 106,000 | 0 | 0 | 0 |
| PROPERTY TAX | 417,523 | 417,523 | 0 | |
| TAXES AND PERMITS | 8,632 | 8,632 | 0 |