| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 42,000 | 42,000 | ||
| Improvements | 147,660 | 33,279 | 114,381 | |
| Buildings | 1,123,405 | 182,803 | 940,602 | |
| Furniture and Fixtures | 14,270 | 7,836 | 6,434 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 2,555 | 3,686 | 3,686 |
| REPLACEMENT RESERVE | 40,591 | 26,494 | 26,494 |
| OTHER RESERVES | 8,373 | 1,810 | 1,810 |
| DUE FROM AFFILIATE | 11,046 | 12,053 | 12,053 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and insurance | 9,639 | |||
| Operating and maintenance | 29,702 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 96,029 | ||
| MISCELLANEOUS | 595 | ||
| FINANCIAL | 14 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED MANAGEMENT FEES | 1,025 | |
| Bank overdraft | 929 | 796 |
| TENANT SECURITY DEPOSITS | 2,555 | 3,029 |
| ACCRUED WAGES AND PAYROLL TAXES PAYABLE | 1,496 | 415 |