| 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 | 37,775 | 38,761 | 38,761 |
| TENANT DEPOSITS | 1,255 | 1,258 | 1,258 |
| RESIDUAL RECEIPTS RESERVE | 1,848 | 1,852 | 1,852 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 32,724 | 32,724 | 0 | |
| RESIDENT MANAGER COMPENSATION | 20,000 | 20,000 | 0 | |
| TELEPHONE | 7,958 | 7,958 | 0 | |
| ELECTRICITY | 29,347 | 29,347 | 0 | |
| WATER | 9,263 | 9,263 | 0 | |
| GAS | 4,632 | 4,632 | 0 | |
| SUPPLIES | 16,166 | 16,166 | 0 | |
| CONTRACTS | 70,163 | 70,163 | 0 | |
| INSURANCE | 11,778 | 11,778 | 0 | |
| WORKERS COMPENSATION | 1,063 | 1,063 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSES | 1,560 | 1,560 | 0 | |
| RUBBISH REMOVAL | 8,967 | 8,967 | 0 | |
| OFFICE COMPENSATION | 6,824 | 6,824 | 0 | |
| SEWER | 4,812 | 4,812 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSES | 4,842 | 4,842 | 0 | |
| OFFICE EXPENSE | 11,266 | 11,266 | 0 | |
| MISCELLANEOUS OPERATING/MAINTENANCE EXPENSE | 111 | 111 | 0 | |
| COMPENSATION RELATED BENEFITS | 291 | 291 | 0 |
| Description | Amount |
|---|---|
| CONTRIBUTED CAPITAL | 88,778 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,255 | 1,258 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHARE OF RELATED ORG'S PAYROLL TAXES | 2,215 | 2,215 | 0 | |
| PROPERTY TAXES | 1,097 | 1,097 | 0 |