| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,736 | 2,736 | 0 | |
| AUDITING FEES | 6,000 | 6,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REPLACEMENT RESERVE | 42,449 | 50,126 | 50,126 |
| TENANT DEPOSITS | 1,249 | 1,249 | 1,249 |
| RESIDUAL RECEIPTS RESERVE | 1,838 | 1,838 | 1,838 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 22,176 | 22,176 | 0 | |
| RESIDENT MANAGER COMPENSATION | 20,000 | 20,000 | 0 | |
| TELEPHONE | 6,693 | 6,693 | 0 | |
| ELECTRICITY | 25,220 | 25,220 | 0 | |
| WATER | 8,821 | 8,821 | 0 | |
| GAS | 3,142 | 3,142 | 0 | |
| SUPPLIES | 9,929 | 9,929 | 0 | |
| CONTRACTS | 44,736 | 44,736 | 0 | |
| INSURANCE | 9,325 | 9,325 | 0 | |
| WORKERS COMPENSATION | 1,000 | 1,000 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSES | 1,560 | 1,560 | 0 | |
| RUBBISH REMOVAL | 4,837 | 4,837 | 0 | |
| OFFICE COMPENSATION | 5,801 | 5,801 | 0 | |
| SEWER | 4,595 | 4,595 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSES | 1,519 | 1,519 | 0 | |
| OFFICE EXPENSE | 5,528 | 5,528 | 0 | |
| MISCELLANEOUS OPERATING/MAINTENANCE EXPENSE | 40 | 40 | 0 |
| Description | Amount |
|---|---|
| CAPITAL CONTRIBUTION | 3,179 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,249 | 1,249 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHARE OF RELATED ORG'S PAYROLL TAXES | 2,102 | 2,102 | 0 | |
| PROPERTY TAXES | 1,253 | 1,253 | 0 |