| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,250 | 2,625 | 2,625 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFFERRED LEASING COMMISIONS, NET | 885,225 | 823,313 | 823,313 |
| ADMINISTRATIVE COST FUNDS RESERVE | 13,710 | 13,638 | 13,638 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 67,539 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL SERVICE CHARGES | 220 | 0 | 220 | 0 |
| LICENSES & FEES | 260 | 0 | 260 | 0 |
| AMORTIZATION | 176,006 | 0 | 176,006 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASING COMMISSION OBLIGATION | 895,400 | 834,350 |
| OPERATING RESERVE PASS-THROUGH LIABILITY | 239,977 | 183,997 |
| ACCRUED INTEREST PAYABLE | 0 | 317,334 |
| DUE TO AFFILIATE | 0 | 675,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CORPORATE SERVICES FEE DUE TO AFFILIATE | 508,027 | 0 | 508,027 | 0 |
| TRUSTEE FEES | 42,420 | 1,563 | 40,857 | 0 |