| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,950 | 0 | 9,950 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 310 | 0 | 310 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 14,187 | 13,440 | 13,440 |
| REPLACEMENT RESERVE | 372,826 | 387,467 | 387,467 |
| RESIDUAL RECEIPTS RESERVE | 418,951 | 319,639 | 319,639 |
| IMPOUND ACCOUNT | 32,822 | 30,336 | 30,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 21,686 | 0 | 21,686 | 0 |
| UTILITIES | 32,313 | 0 | 32,313 | 0 |
| MANAGEMENT FEES | 22,620 | 0 | 22,620 | 0 |
| OFFICE EXPENSES | 22,861 | 0 | 22,861 | 0 |
| REPAIR AND MAINTENANCE | 12,713 | 0 | 12,713 | 0 |
| WORKERS COMPENSATION | 2,042 | 0 | 2,042 | 0 |
| BOOKKEEPING | 3,306 | 0 | 3,306 | 0 |
| RESIDENT SERVICES FEE | 99,785 | 0 | 99,785 | 0 |
| SECURITY PAYROLL/CONTRACT | 2,205 | 0 | 2,205 | 0 |
| GARBAGE REMOVAL | 11,315 | 0 | 11,315 | 0 |
| CONTRACTS | 23,203 | 0 | 23,203 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 129,121 | 129,121 | |
| OTHER INCOME | 2,816 | 2,816 | |
| PAYROLL COST FUNDED BY PPP LOAN | 13,965 | 13,965 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS PAYABLE | 19,104 | 18,998 |
| ACCRUED INTEREST | 14,162 | 13,944 |
| RELATED PARTY PAYABLE | 18,322 | 2,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,988 | 0 | 4,988 | 0 |