| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 538,892 | 538,892 | ||
| Buildings | 6,382,026 | 903,193 | 5,478,833 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 12,778 | 13,666 | |
| RESIDUAL RECEIPTS | 473 | 473 | |
| REPLACEMENT RESERVE | 126,304 | 151,392 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 49,976 | 49,976 | ||
| TAXES & INSURANCE | 48,542 | 48,542 | ||
| SERVICE EXPENSE | 8,715 | 8,715 | ||
| OPERATING & MAINTENANCE | 77,275 | 77,275 | ||
| ADMINISTRATIVE | 120,790 | 120,790 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 150,938 | ||
| OTHER TENANT REVENUE | 1,215 | ||
| Other Investment Income | 141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,518 | 12,878 |