| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 684 | 684 | 0 | |
| AUDITING FEE | 5,000 | 5,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 1,395 | 1,899 | 1,899 |
| REPLACEMENT RESERVES | 23,050 | 27,654 | 27,654 |
| RESIDUAL RECEIPTS | 1,501 | 1,504 | 1,504 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE COMPENSATION | 2,439 | 2,439 | 0 | |
| OFFICE EXPENSE | 541 | 541 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSE | 3,236 | 3,236 | 0 | |
| MANAGEMENT FEE | 6,780 | 6,780 | 0 | |
| MANAGER COMPENSATION | 7,427 | 7,427 | 0 | |
| ELECTRICITY | 467 | 467 | 0 | |
| WATER | 5,649 | 5,649 | 0 | |
| GAS | 316 | 316 | 0 | |
| SUPPLIES | 120 | 120 | 0 | |
| CONTRACTS | 10,256 | 10,256 | 0 | |
| RUBBISH REMOVAL | 3,034 | 3,034 | 0 | |
| SHARED PAYROLL TAXES | 665 | 665 | 0 | |
| PROPERTY AND LIABILITY INSURANCE | 12,895 | 12,895 | 0 | |
| SHARED WORKERS COMPENSATION | 121 | 121 | 0 | |
| SHARED PAYROLL BENEFITS | 114 | 114 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSE | 1,550 | 1,550 | 0 | |
| HEATING/COOLING REPAIRS & MAINTENANCE | 3,283 | 3,283 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 1,395 | 1,899 |
| PREPAID REVENUE - TENANT OVERPAYMENT | 0 | 471 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,472 | 4,472 | 0 |