| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 42,000 | 42,000 | ||
| Improvements | 147,660 | 47,600 | 100,060 | |
| Buildings | 1,123,405 | 203,617 | 919,788 | |
| Furniture and Fixtures | 14,270 | 10,513 | 3,757 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT DEPOSITS HELD IN TRUST | 3,686 | 3,845 | 3,845 |
| REPLACEMENT RESERVE | 26,494 | 36,952 | 36,952 |
| OTHER RESERVES | 1,810 | 19,472 | 19,472 |
| Other Receivables | 23,849 | 23,849 | |
| DUE FROM AFFILIATE | 12,053 | 3,796 | 3,796 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and insurance | 9,344 | |||
| Operating and maintenance | 29,340 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 110,796 | ||
| MISCELLANEOUS | 803 | ||
| FINANCIAL | 5 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED MANAGEMENT FEES | 1,025 | 512 |
| Bank overdraft | 796 | 720 |
| TENANT SECURITY DEPOSITS | 3,029 | 3,356 |
| ACCRUED WAGES AND PAYROLL TAXES PAYABLE | 415 | 1,175 |