| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,140 | 1,140 | 0 | |
| AUDIT FEES | 5,000 | 5,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 791 | 792 | 792 |
| REPLACEMENT RESERVE | 145,044 | 129,725 | 129,725 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE COMPENSATION | 4,065 | 4,065 | 0 | |
| RESIDENT MANAGER COMPENSATION | 9,150 | 9,150 | 0 | |
| ELECTRICITY | 10,246 | 10,246 | 0 | |
| WATER | 13,508 | 13,508 | 0 | |
| GAS | 2,433 | 2,433 | 0 | |
| SEWER | 8,641 | 8,641 | 0 | |
| CONTRACTS | 45,107 | 45,107 | 0 | |
| RUBBISH REMOVAL | 6,109 | 6,109 | 0 | |
| SHARED PAYROLL TAXES | 1,891 | 1,891 | 0 | |
| PROPERTY AND LIABILITY INSURANCE | 11,973 | 11,973 | 0 | |
| SHARED WORKERS COMPENSATION | 2,159 | 2,159 | 0 | |
| SHARED PAYROLL BENEFITS | 1,607 | 1,607 | 0 | |
| MANAGEMENT FEE | 8,880 | 8,880 | 0 | |
| MISCELLANEOUS FINANCIAL EXPENSES | 1,590 | 1,590 | 0 | |
| MISCELLANEOUS ADMINISTRATIVE EXPENSE | 3,106 | 3,106 | 0 | |
| OFFICE EXPENSE | 5,702 | 5,702 | 0 | |
| SUPPLIES | 8,545 | 8,545 | 0 | |
| TELEPHONE | 3,845 | 3,845 | 0 | |
| MISCELLANEOUS OPERATING EXPENSES | 37 | 37 | 0 | |
| HEATING/COOLING REPAIR & MAINTENANCE | 291 | 291 | 0 |
| Description | Amount |
|---|---|
| CONTRIBUTED CAPITAL | 47,457 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO HUD | 2,110 | 1,825 |
| TENANT SECURITY DEPOSITS | 791 | 792 |
| PREPAID REVENUE | 94 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 967 | 967 | 0 |