| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,200 | 4,200 | 4,200 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FINANCING COSTS (NET ACCUM AMORT) | 8,387 | 7,729 | 7,729 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 8,200 | 8,200 | 8,200 | 0 |
| INSURANCE EXPENSE | 6,184 | 6,184 | 6,184 | 6,184 |
| TENANT SERVICES | 0 | 0 | 0 | 0 |
| COMPUTER AND IT | 1,741 | 1,741 | 1,741 | 1,741 |
| UTILITIES | 61,635 | 61,635 | 61,635 | 61,635 |
| REPAIRS AND MAINTENANCE | 70,373 | 70,373 | 70,373 | 70,373 |
| OTHER EXPENSES | 6,153 | 6,153 | 6,153 | 6,153 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 150,435 | 150,435 | |
| OTHER INCOME | 4,006 | 4,006 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 8,935 | 8,935 |
| DUE TO AFFILIATE | 34,805 | 106,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 17,779 | 17,779 | 17,779 | 17,779 |