| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 14,270 | 11,760 | 2,510 | 15,000 |
| Buildings | 1,123,405 | 231,702 | 891,703 | 1,200,000 |
| Improvements | 152,297 | 55,925 | 96,372 | 160,000 |
| Land | 42,000 | 42,000 | 50,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM AFFILIATE | 3,796 | 796 | 796 |
| OTHER RESERVES | 19,472 | 15,973 | 15,973 |
| REPLACEMENT RESERVE | 36,952 | 47,756 | 47,756 |
| TENANT DEPOSITS HELD IN TRUST | 3,845 | 3,786 | 3,786 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Operating and maintenance | 24,052 | |||
| Taxes and insurance | 10,418 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCIAL | 8 | ||
| MISCELLANEOUS | 1,688 | ||
| RENTAL INCOME | 109,685 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES AND PAYROLL TAXES PAYABLE | 1,175 | 1,270 |
| TENANT SECURITY DEPOSITS | 3,356 | 3,514 |
| Bank overdraft | 720 | 512 |
| ACCRUED MANAGEMENT FEES | 512 |