| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,160 | 2,160 | 0 | |
| AUDITING FEES | 4,500 | 4,500 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 21,692 | 22,174 | 22,174 |
| TENANT DEPOSITS | 1,247 | 1,247 | 1,247 |
| RESIDUAL RECEIPTS RESERVE | 1,834 | 1,835 | 1,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 15,840 | 15,840 | 0 | |
| RESIDENT MANAGER COMPENSATION | 20,000 | 20,000 | 0 | |
| TELEPHONE | 7,050 | 7,050 | 0 | |
| ELECTRICITY | 21,392 | 21,392 | 0 | |
| WATER | 6,193 | 6,193 | 0 | |
| GAS | 5,194 | 5,194 | 0 | |
| SUPPLIES | 14,988 | 14,988 | 0 | |
| CONTRACTS | 40,033 | 40,033 | 0 | |
| INSURANCE | 8,650 | 8,650 | 0 | |
| WORKERS COMPENSATION | 1,000 | 1,000 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSES | 1,560 | 1,560 | 0 | |
| RUBBISH REMOVAL | 6,760 | 6,760 | 0 | |
| OFFICE COMPENSATION | 5,026 | 5,026 | 0 | |
| SEWER | 3,350 | 3,350 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSES | 1,298 | 1,298 | 0 | |
| OFFICE EXPENSE | 3,468 | 3,468 | 0 | |
| MISCELLANEOUS OPERATING/MAINTENANCE EXPENSE | 40 | 40 | 0 |
| Description | Amount |
|---|---|
| CAPITAL CONTRIBUTION | 3,620 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,247 | 1,247 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHARE OF RELATED ORG'S PAYROLL TAXES | 1,214 | 1,214 | 0 | |
| PAYROLL TAXES | 2,165 | 2,165 | 0 |