| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 538,892 | 538,892 | ||
| Buildings | 6,382,026 | 1,041,660 | 5,340,366 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 13,666 | 13,364 | |
| RESIDUAL RECEIPTS | 473 | 473 | |
| REPLACEMENT RESERVE | 151,392 | 145,223 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 40,362 | 40,362 | ||
| TAXES & INSURANCE | 53,588 | 53,588 | ||
| SERVICE EXPENSE | 7,546 | 7,546 | ||
| OPERATING & MAINTENANCE | 132,749 | 132,749 | ||
| ADMINISTRATIVE | 107,683 | 107,683 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 151,100 | ||
| OTHER TENANT REVENUE | 436 | ||
| Other Investment Income | 81 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 12,878 | 13,270 |