| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 218,578 | 109,289 | 0 | 109,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 247,942 | 123,971 | 0 | 123,971 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS | 4,257,743 | 4,511,594 | 4,511,594 |
| LEASE COMMISSIONS - NET | 160,314 | 108,656 | 108,656 |
| LOAN FEES - NET | 26,678 | 17,564 | 17,564 |
| ROU ASSET (NET) | 8,419 | 0 | |
| RELATED PARTY LOANS | 215,056 | 37,933 | 37,933 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE/1099 | 164 |
| BOOK TAX DIFFERENCE | 45,874 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE & FACILITY MGMT SERVICE | 100 | 50 | 0 | 50 |
| CLEANING AND GROUNDS MAINTENANCE | 40,578 | 20,289 | 0 | 20,289 |
| PARKING | 7 | 4 | 0 | 3 |
| SECURITY SERVICE | 1,076 | 538 | 0 | 538 |
| OFFICE EXPENSES | 263 | 132 | 0 | 131 |
| SMALL TOOLS AND OFFICE SUPPLIES | 6,564 | 3,282 | 0 | 3,282 |
| EQUIPMENT MAINTENANCE AND REPAIR | 11,203 | 5,602 | 0 | 5,601 |
| DUES & SUBSCRIPTIONS | 27,926 | 13,963 | 0 | 13,963 |
| POSTAGE AND DELIVERY | 4,314 | 2,157 | 0 | 2,157 |
| IT & COMMUNICATION | 35,514 | 17,757 | 0 | 17,757 |
| BANK FEES | 15,575 | 7,788 | 0 | 7,787 |
| INSURANCE | 71,695 | 35,848 | 0 | 35,847 |
| EQUINE EXPENSE | 265,872 | 265,872 | 0 | 0 |
| IMPAIRMENT EXPENSE | 253,533 | 253,533 | 0 | 0 |
| ESCROW AND TITLE FEES | 43,563 | 43,563 | 0 | 0 |
| INSURANCE | 181,820 | 181,820 | 0 | |
| JANITORIAL EXPENSE | 58,111 | 58,111 | 0 | |
| LANDSCAPING | 111,947 | 111,947 | 0 | |
| MANAGEMENT FEES | 260,079 | 260,079 | 0 | |
| OTHER RENTAL EXPENSE | 901,396 | 901,396 | 0 | |
| PEST CONTROL | 8,493 | 8,493 | 0 | |
| SECURITY SERVICE | 13,521 | 13,521 | 0 | |
| TRASH | 57,851 | 57,851 | 0 | |
| UTILITIES | 146,462 | 146,462 | 0 | |
| WATER AND SEWER | 15,547 | 15,547 | 0 | |
| DECORATIONS AND FURNISHINGS | 25,504 | 25,504 | 0 | |
| REPAIRS AND MAINTENANCE | 267,843 | 267,843 | 0 | |
| SUPPLIES | 72,824 | 72,824 | 0 | |
| DECORATION LABOR | 800 | 800 | 0 | |
| AMORTIZATION | 60,772 | 60,772 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 183,374 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 9,013 | 3,221 |
| LINE OF CREDIT | 1,000,000 | 1,000,000 |
| ACCRUED INTEREST | 8,901 | 10,427 |
| ACCRUED EXPENSES | 254,108 | 268,511 |
| PREPAID RENT FROM PROPERTIES | 9,150 | 181,117 |
| DEFERRED RENTAL INCOME | 304,733 | 247,414 |
| OTHER PAYABLE | 5,817,894 | 5,507,592 |
| TENANT DEPOSITS | 240,831 | 239,331 |
| PAYROLL LIABILITIES | 6,960 | 4,905 |
| OPERATING LEASE LIABILITY | 8,419 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 349,217 | 174,609 | 0 | 174,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAX AND LICENSE | 12,521 | 6,261 | 0 | 6,260 |
| PAYROLL TAXES | 25,146 | 12,573 | 0 | 12,573 |
| FEDERAL TAXES PAID | 3,725 | 0 | 0 | 0 |
| STATE TAXES PAID | 14,054 | 14,054 | 0 | 0 |
| PROPERTY TAX | 385,820 | 385,820 | 0 | |
| TAXES AND PERMITS | 895 | 895 | 0 |