| 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 | 43,141 | 50,604 | 50,604 |
| TENANT DEPOSITS | 1,263 | 1,265 | 1,265 |
| RESIDUAL RECEIPTS RESERVE | 1,859 | 1,862 | 1,862 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 41,304 | 41,304 | 0 | |
| RESIDENT MANAGER COMPENSATION | 20,000 | 20,000 | 0 | |
| TELEPHONE | 10,058 | 10,058 | 0 | |
| ELECTRICITY | 32,639 | 32,639 | 0 | |
| WATER | 13,594 | 13,594 | 0 | |
| GAS | 6,535 | 6,535 | 0 | |
| SUPPLIES | 14,540 | 14,540 | 0 | |
| CONTRACTS | 78,612 | 78,612 | 0 | |
| INSURANCE | 19,215 | 19,215 | 0 | |
| WORKERS COMPENSATION | 4,232 | 4,232 | 0 | |
| OFFICE COMPENSATION | 8,130 | 8,130 | 0 | |
| SEWER | 7,092 | 7,092 | 0 | |
| RUBBISH REMOVAL | 9,912 | 9,912 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSE | 4,456 | 4,456 | 0 | |
| OFFICE EXPENSE | 13,931 | 13,931 | 0 | |
| MISC OPERATING/MAINTENANCE | 74 | 74 | 0 | |
| REPAIRS AND MAINTENANCE COMPENSATION | 22,104 | 22,104 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSE | 1,600 | 1,600 | 0 | |
| COMPENSATION RELATED BENEFITS | 2,639 | 2,639 | 0 |
| Description | Amount |
|---|---|
| CONTRIBUTED CAPITAL | 33,737 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,263 | 1,265 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 1,453 | 1,453 | 0 | |
| SHARE OF RELATED ORG'S PAYROLL TAXES | 3,758 | 3,758 | 0 |