| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 42,000 | 42,000 | ||
| Improvements | 119,560 | 32,660 | 86,900 | 100,000 |
| Buildings | 1,123,405 | 147,447 | 975,958 | 1,200,000 |
| Furniture and Fixtures | 12,606 | 7,313 | 5,293 | 10,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 2,544 | 2,555 | 2,555 |
| REPLACEMENT RESERVE | 31,087 | 40,591 | 40,591 |
| OTHER RESERVES | 10,780 | 8,373 | 8,373 |
| DUE FROM AFFILIATE | 11,046 | 11,046 | 11,046 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and insurance | 12,350 | |||
| Operating and maintenance | 19,938 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 105,454 | ||
| MISCELLANEOUS | 16,387 | ||
| FINANCIAL | 59 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Bank overdraft | 929 | |
| ADVANCE FROM OTHERS | 15,698 | |
| TENANT SECURITY DEPOSITS | 2,530 | 2,555 |
| ACCRUED WAGES AND PAYROLL TAXES PAYABLE | 493 | 1,496 |