| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 96,311 | 0 | 96,311 | |
| Buildings | 870,468 | 642,425 | 228,043 | |
| Furniture and Equipment - Dewelling | 19,668 | 16,145 | 3,523 | |
| Furniture and Equipment - Admin. | 3,940 | 3,633 | 307 | |
| Building Improvements | 249,690 | 197,707 | 51,983 | |
| Site Improvements | 88,230 | 68,583 | 19,647 | |
| Vehicles | 18,200 | 18,200 | 0 | |
| Other Assets | 4,608 | 4,608 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 39,956 | |||
| Admin. Contract Costs | 15,662 | |||
| Advertising | 1,151 | |||
| Bank Charges | 6,398 | |||
| Tenant Services | 255 | |||
| Maintenance and Repairs | 51,482 | |||
| Insurance | 9,068 | |||
| Office Supplies | 1,780 | |||
| Bad Debt - Tenant Rent | 4,262 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Management Fee | 80,192 | ||
| Interest from Mortgage Receivable | 437,202 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Other Deferred Credits | 10,000 | 10,000 |
| Tenant Security Deposits | 14,520 | 12,765 |
| Prepaid Rents | 2,950 | 1,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 27,270 |